/
sheet10.xml
2 lines (2 loc) · 507 KB
/
sheet10.xml
1
2
<?xml version="1.0" encoding="UTF-8" standalone="yes"?>
<worksheet xmlns="http://schemas.openxmlformats.org/spreadsheetml/2006/main" xmlns:r="http://schemas.openxmlformats.org/officeDocument/2006/relationships" xmlns:mc="http://schemas.openxmlformats.org/markup-compatibility/2006" mc:Ignorable="x14ac xr xr2 xr3" xmlns:x14ac="http://schemas.microsoft.com/office/spreadsheetml/2009/9/ac" xmlns:xr="http://schemas.microsoft.com/office/spreadsheetml/2014/revision" xmlns:xr2="http://schemas.microsoft.com/office/spreadsheetml/2015/revision2" xmlns:xr3="http://schemas.microsoft.com/office/spreadsheetml/2016/revision3" xr:uid="{00000000-0001-0000-0900-000000000000}"><sheetPr codeName="Sheet5"/><dimension ref="A1:AL169"/><sheetViews><sheetView workbookViewId="0"><pane xSplit="10" ySplit="3" topLeftCell="AA4" activePane="bottomRight" state="frozen"/><selection activeCell="P48" sqref="P48"/><selection pane="topRight" activeCell="P48" sqref="P48"/><selection pane="bottomLeft" activeCell="P48" sqref="P48"/><selection pane="bottomRight" activeCell="AD18" sqref="AD18"/></sheetView></sheetViews><sheetFormatPr defaultRowHeight="15" x14ac:dyDescent="0.25"/><cols><col min="1" max="1" width="9.140625" hidden="1" customWidth="1"/><col min="2" max="2" width="5" hidden="1" customWidth="1"/><col min="3" max="3" width="4.28515625" hidden="1" customWidth="1"/><col min="4" max="4" width="6.5703125" hidden="1" customWidth="1"/><col min="5" max="5" width="3.5703125" hidden="1" customWidth="1"/><col min="6" max="6" width="6.140625" hidden="1" customWidth="1"/><col min="7" max="7" width="3.42578125" hidden="1" customWidth="1"/><col min="8" max="8" width="3.5703125" hidden="1" customWidth="1"/><col min="9" max="9" width="6.7109375" hidden="1" customWidth="1"/><col min="10" max="10" width="6.5703125" hidden="1" customWidth="1"/><col min="11" max="12" width="5.85546875" hidden="1" customWidth="1"/><col min="13" max="13" width="4.5703125" hidden="1" customWidth="1"/><col min="14" max="14" width="5.85546875" hidden="1" customWidth="1"/><col min="15" max="15" width="4.5703125" hidden="1" customWidth="1"/><col min="16" max="24" width="13.140625" hidden="1" customWidth="1"/><col min="25" max="25" width="7.7109375" hidden="1" customWidth="1"/><col min="26" max="36" width="13" hidden="1" customWidth="1"/><col min="37" max="37" width="8.85546875" hidden="1" customWidth="1"/><col min="38" max="38" width="13.5703125" customWidth="1"/></cols><sheetData><row r="1" spans="1:38" hidden="1" x14ac:dyDescent="0.25"><c r="A1" s="36"><f>PMADVANCED+VMONLINE+VMMACRO</f><v>38</v></c><c r="B1" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="C1" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="D1" s="36"><f>PMBASIC+PMADVANCED+IF(INDEX(SC_ShowRetireatee,2), VMONLINE+VMMACRO, 0)</f><v>48</v></c><c r="E1" s="36"><f>PMBASIC+PMADVANCED</f><v>48</v></c><c r="F1" s="47"><f>PMBASIC+PMADVANCED</f><v>48</v></c><c r="G1" s="36"><f>PMBASIC+PMADVANCED</f><v>48</v></c><c r="H1" s="36"><f>PMBASIC+PMADVANCED</f><v>48</v></c><c r="I1" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="J1" s="36"><f t="shared" ref="J1:O1" si="0">PMBASIC+PMADVANCED</f><v>48</v></c><c r="K1" s="36"><f t="shared" si="0"/><v>48</v></c><c r="L1" s="36"><f t="shared" si="0"/><v>48</v></c><c r="M1" s="36"><f t="shared" si="0"/><v>48</v></c><c r="N1" s="36"><f t="shared" si="0"/><v>48</v></c><c r="O1" s="36"><f t="shared" si="0"/><v>48</v></c><c r="P1" s="36"><f t="shared" ref="P1:AG1" si="1">PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="Q1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="R1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="S1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="T1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="U1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="V1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="W1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="X1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="Y1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="Z1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AA1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AB1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AC1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AD1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AE1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AF1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AG1" s="36"><f t="shared" si="1"/><v>54</v></c><c r="AH1" s="36"><f>PMBASIC+PMADVANCED</f><v>48</v></c><c r="AI1" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="AJ1" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="AK1" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c></row><row r="2" spans="1:38" hidden="1" x14ac:dyDescent="0.25"><c r="A2" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="B2" s="36"/><c r="C2" s="36"/><c r="D2" s="36"/><c r="E2" s="36"/><c r="F2" s="36"/><c r="G2" s="36"/><c r="H2" s="36"/><c r="I2" s="36"/><c r="J2" s="42"/><c r="K2" s="478" t="s"><v>718</v></c><c r="L2" s="485"/><c r="M2" s="485"/><c r="N2" s="485"/><c r="O2" s="485"/><c r="P2" s="478" t="s"><v>41</v></c><c r="Q2" s="485"/><c r="R2" s="485"/><c r="S2" s="485"/><c r="T2" s="485"/><c r="U2" s="485"/><c r="V2" s="485"/><c r="W2" s="485"/><c r="X2" s="485"/><c r="Y2" s="479"/><c r="Z2" s="484" t="s"><v>70</v></c><c r="AA2" s="485"/><c r="AB2" s="478" t="s"><v>72</v></c><c r="AC2" s="485"/><c r="AD2" s="485"/><c r="AE2" s="479"/><c r="AF2" s="478" t="s"><v>71</v></c><c r="AG2" s="485"/><c r="AH2" s="485"/><c r="AI2" s="479"/><c r="AJ2" s="416" t="s"><v>716</v></c><c r="AK2" s="418"/></row><row r="3" spans="1:38" ht="45" hidden="1" x14ac:dyDescent="0.25"><c r="A3" s="36"><f>PMBASIC+PMADVANCED+VMONLINE+VMMACRO</f><v>54</v></c><c r="B3" s="316" t="s"><v>0</v></c><c r="C3" s="317" t="s"><v>740</v></c><c r="D3" s="317" t="s"><v>690</v></c><c r="E3" s="316" t="s"><v>708</v></c><c r="F3" s="316" t="s"><v>839</v></c><c r="G3" s="316" t="s"><v>655</v></c><c r="H3" s="316" t="s"><v>656</v></c><c r="I3" s="316" t="s"><v>62</v></c><c r="J3" s="316" t="s"><v>1008</v></c><c r="K3" s="481" t="s"><v>835</v></c><c r="L3" s="482"/><c r="M3" s="482"/><c r="N3" s="482"/><c r="O3" s="483"/><c r="P3" s="330" t="s"><v>20</v></c><c r="Q3" s="330" t="s"><v>702</v></c><c r="R3" s="316" t="s"><v>890</v></c><c r="S3" s="330" t="s"><v>701</v></c><c r="T3" s="330" t="s"><v>721</v></c><c r="U3" s="330" t="s"><v>714</v></c><c r="V3" s="330" t="s"><v>12</v></c><c r="W3" s="330" t="s"><v>715</v></c><c r="X3" s="330" t="s"><v>705</v></c><c r="Y3" s="341" t="s"><v>657</v></c><c r="Z3" s="330" t="s"><v>13</v></c><c r="AA3" s="330" t="s"><v>67</v></c><c r="AB3" s="342" t="s"><v>665</v></c><c r="AC3" s="330" t="s"><v>73</v></c><c r="AD3" s="330" t="s"><v>74</v></c><c r="AE3" s="325" t="s"><v>75</v></c><c r="AF3" s="342" t="s"><v>665</v></c><c r="AG3" s="330" t="s"><v>73</v></c><c r="AH3" s="330" t="s"><v>922</v></c><c r="AI3" s="325" t="s"><v>74</v></c><c r="AJ3" s="331" t="s"><v>700</v></c><c r="AK3" s="333" t="s"><v>724</v></c></row><row r="4" spans="1:38" x14ac:dyDescent="0.25"><c r="A4" s="36"/><c r="B4" s="61"><v>0</v></c><c r="C4" s="47"/><c r="D4" s="108"/><c r="E4" s="48"/><c r="F4" s="48"/><c r="G4" s="48"/><c r="H4" s="47"/><c r="I4" s="47"/><c r="J4" s="48"/><c r="K4" s="156"/><c r="L4" s="157"/><c r="M4" s="157"/><c r="N4" s="157"/><c r="O4" s="70"/><c r="P4" s="41"/><c r="Q4" s="41"/><c r="R4" s="41"/><c r="S4" s="41"/><c r="T4" s="41"/><c r="U4" s="41"/><c r="V4" s="41"/><c r="W4" s="41"/><c r="X4" s="41"/><c r="Y4" s="69"/><c r="Z4" s="41"/><c r="AA4" s="41"/><c r="AB4" s="46"/><c r="AC4" s="41"/><c r="AD4" s="41"/><c r="AE4" s="41"/><c r="AF4" s="46"/><c r="AG4" s="41"/><c r="AH4" s="41"/><c r="AI4" s="80"/><c r="AJ4" s="46"/><c r="AK4" s="45"/></row><row r="5" spans="1:38" x14ac:dyDescent="0.25"><c r="A5" s="36"/><c r="B5" s="61"><v>0</v></c><c r="C5" s="47"/><c r="D5" s="108"/><c r="E5" s="48"/><c r="F5" s="48"/><c r="G5" s="48"/><c r="H5" s="47"/><c r="I5" s="47"/><c r="J5" s="48"/><c r="K5" s="158"/><c r="L5" s="64"/><c r="M5" s="64"/><c r="N5" s="64"/><c r="O5" s="71"/><c r="P5" s="41"/><c r="Q5" s="41"/><c r="R5" s="41"/><c r="S5" s="41"/><c r="T5" s="41"/><c r="U5" s="41"/><c r="V5" s="41"/><c r="W5" s="41"/><c r="X5" s="41"/><c r="Y5" s="69"/><c r="Z5" s="41"/><c r="AA5" s="41"/><c r="AB5" s="46"/><c r="AC5" s="41"/><c r="AD5" s="41"/><c r="AE5" s="41"/><c r="AF5" s="46"/><c r="AG5" s="41"/><c r="AH5" s="41"/><c r="AI5" s="80"/><c r="AJ5" s="46"/><c r="AK5" s="45"/><c r="AL5" s="2"/></row><row r="6" spans="1:38" x14ac:dyDescent="0.25"><c r="A6" s="36"/><c r="B6" s="61"><v>0</v></c><c r="C6" s="47"/><c r="D6" s="108"/><c r="E6" s="48"/><c r="F6" s="48"/><c r="G6" s="48"/><c r="H6" s="47"/><c r="I6" s="47"/><c r="J6" s="48"/><c r="K6" s="158"/><c r="L6" s="64"/><c r="M6" s="64"/><c r="N6" s="64"/><c r="O6" s="71"/><c r="P6" s="41"/><c r="Q6" s="41"/><c r="R6" s="41"/><c r="S6" s="41"/><c r="T6" s="41"/><c r="U6" s="41"/><c r="V6" s="41"/><c r="W6" s="41"/><c r="X6" s="41"/><c r="Y6" s="69"/><c r="Z6" s="41"/><c r="AA6" s="41"/><c r="AB6" s="46"/><c r="AC6" s="41"/><c r="AD6" s="41"/><c r="AE6" s="41"/><c r="AF6" s="46"/><c r="AG6" s="41"/><c r="AH6" s="41"/><c r="AI6" s="80"/><c r="AJ6" s="46"/><c r="AK6" s="45"/></row><row r="7" spans="1:38" x14ac:dyDescent="0.25"><c r="A7" s="36"/><c r="B7" s="61"><v>0</v></c><c r="C7" s="47"/><c r="D7" s="108"/><c r="E7" s="48"/><c r="F7" s="48"/><c r="G7" s="48"/><c r="H7" s="47"/><c r="I7" s="47"/><c r="J7" s="48"/><c r="K7" s="158"/><c r="L7" s="64"/><c r="M7" s="64"/><c r="N7" s="64"/><c r="O7" s="71"/><c r="P7" s="41"/><c r="Q7" s="41"/><c r="R7" s="41"/><c r="S7" s="41"/><c r="T7" s="41"/><c r="U7" s="41"/><c r="V7" s="41"/><c r="W7" s="41"/><c r="X7" s="41"/><c r="Y7" s="69"/><c r="Z7" s="41"/><c r="AA7" s="41"/><c r="AB7" s="46"/><c r="AC7" s="41"/><c r="AD7" s="41"/><c r="AE7" s="41"/><c r="AF7" s="46"/><c r="AG7" s="41"/><c r="AH7" s="41"/><c r="AI7" s="80"/><c r="AJ7" s="46"/><c r="AK7" s="45"/><c r="AL7" s="2"/></row><row r="8" spans="1:38" x14ac:dyDescent="0.25"><c r="A8" s="36"/><c r="B8" s="61"><f t="shared" ref="B8:B9" ca="1" si="2">SP_CurrentYear-1</f><v>2023</v></c><c r="C8" s="47"/><c r="D8" s="108"/><c r="E8" s="61"><f t="shared" ref="E8:E39" si="3">INDEX(SC_TaxIndex,$G8)</f><v>0</v></c><c r="F8" s="48"/><c r="G8" s="61"><f>MOD(ROW(),2)+1</f><v>1</v></c><c r="H8" s="47"/><c r="I8" s="47"/><c r="J8" s="48"/><c r="K8" s="158"/><c r="L8" s="64"/><c r="M8" s="64"/><c r="N8" s="63"/><c r="O8" s="71"/><c r="P8" s="41"/><c r="Q8" s="41"/><c r="R8" s="41"/><c r="S8" s="41"/><c r="T8" s="41"/><c r="U8" s="41"/><c r="V8" s="41"/><c r="W8" s="41"/><c r="X8" s="41"/><c r="Y8" s="69"/><c r="Z8" s="41"/><c r="AA8" s="41"/><c r="AB8" s="46"/><c r="AC8" s="41"/><c r="AD8" s="41"/><c r="AE8" s="41"/><c r="AF8" s="46"/><c r="AG8" s="41"/><c r="AH8" s="41"/><c r="AI8" s="80"/><c r="AJ8" s="46"/><c r="AK8" s="45"/></row><row r="9" spans="1:38" x14ac:dyDescent="0.25"><c r="A9" s="36"/><c r="B9" s="61"><f t="shared" ca="1" si="2"/><v>2023</v></c><c r="C9" s="47"/><c r="D9" s="108"/><c r="E9" s="61"><f t="shared" si="3"/><v>0</v></c><c r="F9" s="48"/><c r="G9" s="61"><f t="shared" ref="G9:G72" si="4">MOD(ROW(),2)+1</f><v>2</v></c><c r="H9" s="47"/><c r="I9" s="47"/><c r="J9" s="48"/><c r="K9" s="158"/><c r="L9" s="64"/><c r="M9" s="64"/><c r="N9" s="63"/><c r="O9" s="71"/><c r="P9" s="41"/><c r="Q9" s="41"/><c r="R9" s="41"/><c r="S9" s="41"/><c r="T9" s="41"/><c r="U9" s="41"/><c r="V9" s="41"/><c r="W9" s="41"/><c r="X9" s="41"/><c r="Y9" s="69"/><c r="Z9" s="41"/><c r="AA9" s="41"/><c r="AB9" s="46"/><c r="AC9" s="41"/><c r="AD9" s="41"/><c r="AE9" s="41"/><c r="AF9" s="46"/><c r="AG9" s="41"/><c r="AH9" s="41"/><c r="AI9" s="80"/><c r="AJ9" s="46"/><c r="AK9" s="45"/><c r="AL9" s="2"/></row><row r="10" spans="1:38" x14ac:dyDescent="0.25"><c r="A10" s="36"/><c r="B10" s="36"><f ca="1">B8+1</f><v>2024</v></c><c r="C10" s="47" t="s"><v>741</v></c><c r="D10" s="108" t="str"><f t="shared" ref="D10:D41" si="5">INDEX(SP_Initials,G10)</f><v/></c><c r="E10" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F10" s="48" t="b"><f t="shared" ref="F10:F41" si="6">G10=E10</f><v>0</v></c><c r="G10" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H10" s="47"><f t="shared" ref="H10:H41" si="7">MOD($G10,2)-($G10-1)</f><v>1</v></c><c r="I10" s="47"><f t="shared" ref="I10:I41" si="8">IF(INDEX(SC_ShowRetireatee,$G10),IF($B10<YEAR(INDEX(SP_BirthDate,$G10)),0,$B10-YEAR(INDEX(SP_BirthDate,$G10))),0)</f><v>0</v></c><c r="J10" s="48"><f t="shared" ref="J10:J41" si="9">IF(INDEX(SC_ShowRetireatee,$G10),IF($B10<YEAR(INDEX(SP_BirthDate,$G10)),0,IF($B10>(YEAR(INDEX(SP_BirthDate,$G10))+INDEX(SP_LifeExp,$G10)),0,$B10-YEAR(INDEX(SP_BirthDate,$G10)))),0)</f><v>0</v></c><c r="K10" s="158"><f t="shared" ref="K10:L10" ca="1" si="10">INDEX(SC_EA_InflationWageIdx,EAIDX)</f><v>1</v></c><c r="L10" s="64"><f t="shared" ca="1" si="10"/><v>1</v></c><c r="M10" s="64"><v>1</v></c><c r="N10" s="63"><f t="shared" ref="N10" ca="1" si="11">INDEX(SC_EA_InflationWageIdx,EAIDX)</f><v>1</v></c><c r="O10" s="71"><v>1</v></c><c r="P10" s="41"><f t="shared" ref="P10:P41" ca="1" si="12">SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="Q10" s="41"><f t="shared" ref="Q10:Q41" ca="1" si="13">SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="R10" s="41"><f t="shared" ref="R10:R41" ca="1" si="14">IF($G10=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)</f><v>0</v></c><c r="S10" s="41"><f t="shared" ref="S10:S41" ca="1" si="15">SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="T10" s="41"><f t="shared" ref="T10:T41" ca="1" si="16">SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="U10" s="41"><f t="shared" ref="U10:U41" ca="1" si="17">MAX(SUM($P10:$T10),0)</f><v>0</v></c><c r="V10" s="41"><f t="shared" ref="V10:V41" ca="1" si="18">P10+Q10+$S10/2</f><v>0</v></c><c r="W10" s="41"><f t="shared" ref="W10:W41" ca="1" si="19">MIN(VLOOKUP($V10, LT_SSBases, 2, TRUE)+VLOOKUP($V10,LT_SSBases,3,TRUE)*($V10-VLOOKUP($V10,LT_SSBases,1,TRUE)),$S10*0.85)</f><v>0</v></c><c r="X10" s="41"><f t="shared" ref="X10:X41" ca="1" si="20">SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="Y10" s="69"><f t="shared" ref="Y10:Y41" ca="1" si="21">COUNTIF(SC_TaxIndex,$G10)+SUMIF(SC_TaxIndex,$G10,SP_Dependents)</f><v>0</v></c><c r="Z10" s="41"><f t="shared" ref="Z10:Z41" ca="1" si="22">-LT_SSRate*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AA10" s="41"><f t="shared" ref="AA10:AA41" ca="1" si="23">-LT_SSRate*2*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G10,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AB10" s="46"><f t="shared" ref="AB10:AB41" ca="1" si="24">SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G10,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI10,-LT_StandardDeduction/$K10)</f><v>-13850</v></c><c r="AC10" s="41"><f t="shared" ref="AC10:AC41" ca="1" si="25">MAX($P10+$Q10+$R10+$T10+$W10-$X10-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AB10,0)</f><v>0</v></c><c r="AD10" s="41"><f t="array" aca="1" ref="AD10" ca="1">-(VLOOKUP(AC10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AC10-VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))</f><v>0</v></c><c r="AE10" s="41"><f t="array" aca="1" ref="AE10" ca="1">-(VLOOKUP($AC10+$X10, LT_IncomeTaxFed/$K10:$O10, 4, TRUE)+VLOOKUP($AC10+$X10,LT_IncomeTaxFed/$K10:$O10,5,TRUE)*($AC10+$X10-VLOOKUP($AC10+$X10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))+(VLOOKUP($AC10, LT_IncomeTaxFed/$K10:$O10, 4, TRUE)+VLOOKUP($AC10,LT_IncomeTaxFed/$K10:$O10,5,TRUE)*($AC10-VLOOKUP($AC10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))</f><v>0</v></c><c r="AF10" s="46"><f t="shared" ref="AF10:AF41" ca="1" si="26">SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G10,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G10,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K10)</f><v>-13850</v></c><c r="AG10" s="41"><f t="shared" ref="AG10:AG41" ca="1" si="27">MAX($P10+$Q10+$R10+$T10+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W10,0)-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AF10,0)</f><v>0</v></c><c r="AH10" s="38"><f t="array" aca="1" ref="AH10" ca="1">IF(AG10>0,(VLOOKUP(AG10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AG10-VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))/AG10,0)</f><v>0</v></c><c r="AI10" s="41"><f t="shared" ref="AI10:AI41" ca="1" si="28">IF(AG10>0,AG10*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH10,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH10+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)</f><v>0</v></c><c r="AJ10" s="461"><f ca="1">SUMPRODUCT($Z10:$Z11+$AA10:$AA11+$AD10:$AD11+$AE10:$AE11+$AI10:$AI11)</f><v>0</v></c><c r="AK10" s="486"><f ca="1">IF($U10>0, -AJ10/$U10, 0)</f><v>0</v></c><c r="AL10" s="1"/></row><row r="11" spans="1:38" x14ac:dyDescent="0.25"><c r="A11" s="36"/><c r="B11" s="57"><f t="shared" ref="B11:B73" ca="1" si="29">B9+1</f><v>2024</v></c><c r="C11" s="51" t="s"><v>741</v></c><c r="D11" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E11" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F11" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G11" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H11" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I11" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J11" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K11" s="159"><f t="shared" ref="K11:L117" ca="1" si="30">INDEX(SC_EA_InflationWageIdx,EAIDX)</f><v>1</v></c><c r="L11" s="66"><f t="shared" ca="1" si="30"/><v>1</v></c><c r="M11" s="66"><v>1</v></c><c r="N11" s="65"><f t="shared" ref="N11:N169" ca="1" si="31">INDEX(SC_EA_InflationWageIdx,EAIDX)</f><v>1</v></c><c r="O11" s="160"><v>1</v></c><c r="P11" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q11" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R11" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S11" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T11" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U11" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V11" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W11" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X11" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y11" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z11" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA11" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB11" s="77"><f t="shared" ca="1" si="24"/><v>-13850</v></c><c r="AC11" s="78"><f t="shared" ca="1" si="25"/><v>0</v></c><c r="AD11" s="78"><f t="array" aca="1" ref="AD11" ca="1">-(VLOOKUP(AC11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AC11-VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))</f><v>0</v></c><c r="AE11" s="78"><f t="array" aca="1" ref="AE11" ca="1">-(VLOOKUP($AC11+$X11, LT_IncomeTaxFed/$K11:$O11, 4, TRUE)+VLOOKUP($AC11+$X11,LT_IncomeTaxFed/$K11:$O11,5,TRUE)*($AC11+$X11-VLOOKUP($AC11+$X11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))+(VLOOKUP($AC11, LT_IncomeTaxFed/$K11:$O11, 4, TRUE)+VLOOKUP($AC11,LT_IncomeTaxFed/$K11:$O11,5,TRUE)*($AC11-VLOOKUP($AC11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))</f><v>0</v></c><c r="AF11" s="77"><f t="shared" ca="1" si="26"/><v>-13850</v></c><c r="AG11" s="78"><f t="shared" ca="1" si="27"/><v>0</v></c><c r="AH11" s="62"><f t="array" aca="1" ref="AH11" ca="1">IF(AG11>0,(VLOOKUP(AG11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AG11-VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))/AG11,0)</f><v>0</v></c><c r="AI11" s="81"><f t="shared" ca="1" si="28"/><v>0</v></c><c r="AJ11" s="461"/><c r="AK11" s="486"/><c r="AL11" s="1"/></row><row r="12" spans="1:38" x14ac:dyDescent="0.25"><c r="A12" s="36"/><c r="B12" s="36"><f ca="1">B10+1</f><v>2025</v></c><c r="C12" s="47" t="s"><v>741</v></c><c r="D12" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E12" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F12" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G12" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H12" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I12" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J12" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K12" s="158"><f t="shared" ca="1" si="30"/><v>0.96385542168674687</v></c><c r="L12" s="64"><f t="shared" ca="1" si="30"/><v>0.96385542168674687</v></c><c r="M12" s="64"><v>1</v></c><c r="N12" s="63"><f t="shared" ca="1" si="31"/><v>0.96385542168674687</v></c><c r="O12" s="71"><v>1</v></c><c r="P12" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q12" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R12" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S12" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T12" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U12" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V12" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W12" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X12" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y12" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z12" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA12" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB12" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC12" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD12" s="41" t="e"><f t="array" aca="1" ref="AD12" ca="1">-(VLOOKUP(AC12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AC12-VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))</f><v>#REF!</v></c><c r="AE12" s="41" t="e"><f t="array" aca="1" ref="AE12" ca="1">-(VLOOKUP($AC12+$X12, LT_IncomeTaxFed/$K12:$O12, 4, TRUE)+VLOOKUP($AC12+$X12,LT_IncomeTaxFed/$K12:$O12,5,TRUE)*($AC12+$X12-VLOOKUP($AC12+$X12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))+(VLOOKUP($AC12, LT_IncomeTaxFed/$K12:$O12, 4, TRUE)+VLOOKUP($AC12,LT_IncomeTaxFed/$K12:$O12,5,TRUE)*($AC12-VLOOKUP($AC12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))</f><v>#REF!</v></c><c r="AF12" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG12" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH12" s="38" t="e"><f t="array" aca="1" ref="AH12" ca="1">IF(AG12>0,(VLOOKUP(AG12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AG12-VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))/AG12,0)</f><v>#REF!</v></c><c r="AI12" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ12" s="461" t="e"><f ca="1">SUMPRODUCT($Z12:$Z13+$AA12:$AA13+$AD12:$AD13+$AE12:$AE13+$AI12:$AI13)</f><v>#REF!</v></c><c r="AK12" s="486" t="e"><f t="shared" ref="AK12" ca="1" si="32">IF($U12>0, -AJ12/$U12, 0)</f><v>#REF!</v></c><c r="AL12" s="1"/></row><row r="13" spans="1:38" x14ac:dyDescent="0.25"><c r="A13" s="36"/><c r="B13" s="57"><f t="shared" ca="1" si="29"/><v>2025</v></c><c r="C13" s="51" t="s"><v>741</v></c><c r="D13" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E13" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F13" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G13" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H13" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I13" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J13" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K13" s="159"><f t="shared" ca="1" si="30"/><v>0.96385542168674687</v></c><c r="L13" s="66"><f t="shared" ca="1" si="30"/><v>0.96385542168674687</v></c><c r="M13" s="66"><v>1</v></c><c r="N13" s="65"><f t="shared" ca="1" si="31"/><v>0.96385542168674687</v></c><c r="O13" s="160"><v>1</v></c><c r="P13" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q13" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R13" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S13" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T13" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U13" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V13" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W13" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X13" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y13" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z13" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA13" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB13" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC13" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD13" s="78" t="e"><f t="array" aca="1" ref="AD13" ca="1">-(VLOOKUP(AC13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AC13-VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))</f><v>#REF!</v></c><c r="AE13" s="78" t="e"><f t="array" aca="1" ref="AE13" ca="1">-(VLOOKUP($AC13+$X13, LT_IncomeTaxFed/$K13:$O13, 4, TRUE)+VLOOKUP($AC13+$X13,LT_IncomeTaxFed/$K13:$O13,5,TRUE)*($AC13+$X13-VLOOKUP($AC13+$X13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))+(VLOOKUP($AC13, LT_IncomeTaxFed/$K13:$O13, 4, TRUE)+VLOOKUP($AC13,LT_IncomeTaxFed/$K13:$O13,5,TRUE)*($AC13-VLOOKUP($AC13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))</f><v>#REF!</v></c><c r="AF13" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG13" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH13" s="62" t="e"><f t="array" aca="1" ref="AH13" ca="1">IF(AG13>0,(VLOOKUP(AG13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AG13-VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))/AG13,0)</f><v>#REF!</v></c><c r="AI13" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ13" s="461"/><c r="AK13" s="486"/><c r="AL13" s="1"/></row><row r="14" spans="1:38" x14ac:dyDescent="0.25"><c r="A14" s="36"/><c r="B14" s="36"><f ca="1">B12+1</f><v>2026</v></c><c r="C14" s="47" t="s"><v>741</v></c><c r="D14" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E14" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F14" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G14" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H14" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I14" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J14" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K14" s="158"><f t="shared" ca="1" si="30"/><v>0.9290172739149366</v></c><c r="L14" s="64"><f t="shared" ca="1" si="30"/><v>0.9290172739149366</v></c><c r="M14" s="64"><v>1</v></c><c r="N14" s="63"><f t="shared" ca="1" si="31"/><v>0.9290172739149366</v></c><c r="O14" s="71"><v>1</v></c><c r="P14" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q14" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R14" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S14" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T14" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U14" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V14" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W14" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X14" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y14" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z14" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA14" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB14" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC14" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD14" s="41" t="e"><f t="array" aca="1" ref="AD14" ca="1">-(VLOOKUP(AC14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AC14-VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))</f><v>#REF!</v></c><c r="AE14" s="41" t="e"><f t="array" aca="1" ref="AE14" ca="1">-(VLOOKUP($AC14+$X14, LT_IncomeTaxFed/$K14:$O14, 4, TRUE)+VLOOKUP($AC14+$X14,LT_IncomeTaxFed/$K14:$O14,5,TRUE)*($AC14+$X14-VLOOKUP($AC14+$X14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))+(VLOOKUP($AC14, LT_IncomeTaxFed/$K14:$O14, 4, TRUE)+VLOOKUP($AC14,LT_IncomeTaxFed/$K14:$O14,5,TRUE)*($AC14-VLOOKUP($AC14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))</f><v>#REF!</v></c><c r="AF14" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG14" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH14" s="38" t="e"><f t="array" aca="1" ref="AH14" ca="1">IF(AG14>0,(VLOOKUP(AG14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AG14-VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))/AG14,0)</f><v>#REF!</v></c><c r="AI14" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ14" s="461" t="e"><f ca="1">SUMPRODUCT($Z14:$Z15+$AA14:$AA15+$AD14:$AD15+$AE14:$AE15+$AI14:$AI15)</f><v>#REF!</v></c><c r="AK14" s="486" t="e"><f t="shared" ref="AK14" ca="1" si="33">IF($U14>0, -AJ14/$U14, 0)</f><v>#REF!</v></c><c r="AL14" s="1"/></row><row r="15" spans="1:38" x14ac:dyDescent="0.25"><c r="A15" s="36"/><c r="B15" s="57"><f t="shared" ca="1" si="29"/><v>2026</v></c><c r="C15" s="51" t="s"><v>741</v></c><c r="D15" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E15" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F15" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G15" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H15" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I15" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J15" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K15" s="159"><f t="shared" ca="1" si="30"/><v>0.9290172739149366</v></c><c r="L15" s="66"><f t="shared" ca="1" si="30"/><v>0.9290172739149366</v></c><c r="M15" s="66"><v>1</v></c><c r="N15" s="65"><f t="shared" ca="1" si="31"/><v>0.9290172739149366</v></c><c r="O15" s="160"><v>1</v></c><c r="P15" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q15" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R15" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S15" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T15" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U15" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V15" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W15" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X15" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y15" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z15" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA15" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB15" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC15" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD15" s="78" t="e"><f t="array" aca="1" ref="AD15" ca="1">-(VLOOKUP(AC15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AC15-VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))</f><v>#REF!</v></c><c r="AE15" s="78" t="e"><f t="array" aca="1" ref="AE15" ca="1">-(VLOOKUP($AC15+$X15, LT_IncomeTaxFed/$K15:$O15, 4, TRUE)+VLOOKUP($AC15+$X15,LT_IncomeTaxFed/$K15:$O15,5,TRUE)*($AC15+$X15-VLOOKUP($AC15+$X15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))+(VLOOKUP($AC15, LT_IncomeTaxFed/$K15:$O15, 4, TRUE)+VLOOKUP($AC15,LT_IncomeTaxFed/$K15:$O15,5,TRUE)*($AC15-VLOOKUP($AC15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))</f><v>#REF!</v></c><c r="AF15" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG15" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH15" s="62" t="e"><f t="array" aca="1" ref="AH15" ca="1">IF(AG15>0,(VLOOKUP(AG15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AG15-VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))/AG15,0)</f><v>#REF!</v></c><c r="AI15" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ15" s="461"/><c r="AK15" s="486"/><c r="AL15" s="1"/></row><row r="16" spans="1:38" x14ac:dyDescent="0.25"><c r="A16" s="36"/><c r="B16" s="36"><f ca="1">B14+1</f><v>2027</v></c><c r="C16" s="47" t="s"><v>741</v></c><c r="D16" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E16" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F16" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G16" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H16" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I16" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J16" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K16" s="158"><f t="shared" ca="1" si="30"/><v>0.89543833630355341</v></c><c r="L16" s="64"><f t="shared" ca="1" si="30"/><v>0.89543833630355341</v></c><c r="M16" s="64"><v>1</v></c><c r="N16" s="63"><f t="shared" ca="1" si="31"/><v>0.89543833630355341</v></c><c r="O16" s="71"><v>1</v></c><c r="P16" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q16" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R16" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S16" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T16" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U16" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V16" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W16" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X16" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y16" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z16" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA16" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB16" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC16" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD16" s="41" t="e"><f t="array" aca="1" ref="AD16" ca="1">-(VLOOKUP(AC16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AC16-VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))</f><v>#REF!</v></c><c r="AE16" s="41" t="e"><f t="array" aca="1" ref="AE16" ca="1">-(VLOOKUP($AC16+$X16, LT_IncomeTaxFed/$K16:$O16, 4, TRUE)+VLOOKUP($AC16+$X16,LT_IncomeTaxFed/$K16:$O16,5,TRUE)*($AC16+$X16-VLOOKUP($AC16+$X16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))+(VLOOKUP($AC16, LT_IncomeTaxFed/$K16:$O16, 4, TRUE)+VLOOKUP($AC16,LT_IncomeTaxFed/$K16:$O16,5,TRUE)*($AC16-VLOOKUP($AC16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))</f><v>#REF!</v></c><c r="AF16" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG16" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH16" s="38" t="e"><f t="array" aca="1" ref="AH16" ca="1">IF(AG16>0,(VLOOKUP(AG16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AG16-VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))/AG16,0)</f><v>#REF!</v></c><c r="AI16" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ16" s="461" t="e"><f ca="1">SUMPRODUCT($Z16:$Z17+$AA16:$AA17+$AD16:$AD17+$AE16:$AE17+$AI16:$AI17)</f><v>#REF!</v></c><c r="AK16" s="486" t="e"><f t="shared" ref="AK16" ca="1" si="34">IF($U16>0, -AJ16/$U16, 0)</f><v>#REF!</v></c><c r="AL16" s="1"/></row><row r="17" spans="1:38" x14ac:dyDescent="0.25"><c r="A17" s="36"/><c r="B17" s="57"><f t="shared" ca="1" si="29"/><v>2027</v></c><c r="C17" s="51" t="s"><v>741</v></c><c r="D17" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E17" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F17" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G17" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H17" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I17" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J17" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K17" s="159"><f t="shared" ca="1" si="30"/><v>0.89543833630355341</v></c><c r="L17" s="66"><f t="shared" ca="1" si="30"/><v>0.89543833630355341</v></c><c r="M17" s="66"><v>1</v></c><c r="N17" s="65"><f t="shared" ca="1" si="31"/><v>0.89543833630355341</v></c><c r="O17" s="160"><v>1</v></c><c r="P17" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q17" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R17" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S17" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T17" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U17" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V17" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W17" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X17" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y17" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z17" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA17" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB17" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC17" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD17" s="78" t="e"><f t="array" aca="1" ref="AD17" ca="1">-(VLOOKUP(AC17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AC17-VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))</f><v>#REF!</v></c><c r="AE17" s="78" t="e"><f t="array" aca="1" ref="AE17" ca="1">-(VLOOKUP($AC17+$X17, LT_IncomeTaxFed/$K17:$O17, 4, TRUE)+VLOOKUP($AC17+$X17,LT_IncomeTaxFed/$K17:$O17,5,TRUE)*($AC17+$X17-VLOOKUP($AC17+$X17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))+(VLOOKUP($AC17, LT_IncomeTaxFed/$K17:$O17, 4, TRUE)+VLOOKUP($AC17,LT_IncomeTaxFed/$K17:$O17,5,TRUE)*($AC17-VLOOKUP($AC17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))</f><v>#REF!</v></c><c r="AF17" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG17" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH17" s="62" t="e"><f t="array" aca="1" ref="AH17" ca="1">IF(AG17>0,(VLOOKUP(AG17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AG17-VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))/AG17,0)</f><v>#REF!</v></c><c r="AI17" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ17" s="461"/><c r="AK17" s="486"/><c r="AL17" s="1"/></row><row r="18" spans="1:38" x14ac:dyDescent="0.25"><c r="A18" s="36"/><c r="B18" s="36"><f ca="1">B16+1</f><v>2028</v></c><c r="C18" s="47" t="s"><v>741</v></c><c r="D18" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E18" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F18" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G18" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H18" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I18" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J18" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K18" s="158"><f t="shared" ca="1" si="30"/><v>0.86307309523234055</v></c><c r="L18" s="64"><f t="shared" ca="1" si="30"/><v>0.86307309523234055</v></c><c r="M18" s="64"><v>1</v></c><c r="N18" s="63"><f t="shared" ca="1" si="31"/><v>0.86307309523234055</v></c><c r="O18" s="71"><v>1</v></c><c r="P18" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q18" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R18" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S18" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T18" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U18" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V18" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W18" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X18" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y18" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z18" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA18" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB18" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC18" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD18" s="41" t="e"><f t="array" aca="1" ref="AD18" ca="1">-(VLOOKUP(AC18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AC18-VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))</f><v>#REF!</v></c><c r="AE18" s="41" t="e"><f t="array" aca="1" ref="AE18" ca="1">-(VLOOKUP($AC18+$X18, LT_IncomeTaxFed/$K18:$O18, 4, TRUE)+VLOOKUP($AC18+$X18,LT_IncomeTaxFed/$K18:$O18,5,TRUE)*($AC18+$X18-VLOOKUP($AC18+$X18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))+(VLOOKUP($AC18, LT_IncomeTaxFed/$K18:$O18, 4, TRUE)+VLOOKUP($AC18,LT_IncomeTaxFed/$K18:$O18,5,TRUE)*($AC18-VLOOKUP($AC18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))</f><v>#REF!</v></c><c r="AF18" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG18" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH18" s="38" t="e"><f t="array" aca="1" ref="AH18" ca="1">IF(AG18>0,(VLOOKUP(AG18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AG18-VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))/AG18,0)</f><v>#REF!</v></c><c r="AI18" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ18" s="461" t="e"><f ca="1">SUMPRODUCT($Z18:$Z19+$AA18:$AA19+$AD18:$AD19+$AE18:$AE19+$AI18:$AI19)</f><v>#REF!</v></c><c r="AK18" s="486" t="e"><f t="shared" ref="AK18" ca="1" si="35">IF($U18>0, -AJ18/$U18, 0)</f><v>#REF!</v></c><c r="AL18" s="1"/></row><row r="19" spans="1:38" x14ac:dyDescent="0.25"><c r="A19" s="36"/><c r="B19" s="57"><f t="shared" ca="1" si="29"/><v>2028</v></c><c r="C19" s="51" t="s"><v>741</v></c><c r="D19" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E19" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F19" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G19" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H19" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I19" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J19" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K19" s="159"><f t="shared" ca="1" si="30"/><v>0.86307309523234055</v></c><c r="L19" s="66"><f t="shared" ca="1" si="30"/><v>0.86307309523234055</v></c><c r="M19" s="66"><v>1</v></c><c r="N19" s="65"><f t="shared" ca="1" si="31"/><v>0.86307309523234055</v></c><c r="O19" s="160"><v>1</v></c><c r="P19" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q19" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R19" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S19" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T19" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U19" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V19" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W19" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X19" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y19" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z19" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA19" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB19" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC19" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD19" s="78" t="e"><f t="array" aca="1" ref="AD19" ca="1">-(VLOOKUP(AC19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AC19-VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))</f><v>#REF!</v></c><c r="AE19" s="78" t="e"><f t="array" aca="1" ref="AE19" ca="1">-(VLOOKUP($AC19+$X19, LT_IncomeTaxFed/$K19:$O19, 4, TRUE)+VLOOKUP($AC19+$X19,LT_IncomeTaxFed/$K19:$O19,5,TRUE)*($AC19+$X19-VLOOKUP($AC19+$X19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))+(VLOOKUP($AC19, LT_IncomeTaxFed/$K19:$O19, 4, TRUE)+VLOOKUP($AC19,LT_IncomeTaxFed/$K19:$O19,5,TRUE)*($AC19-VLOOKUP($AC19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))</f><v>#REF!</v></c><c r="AF19" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG19" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH19" s="62" t="e"><f t="array" aca="1" ref="AH19" ca="1">IF(AG19>0,(VLOOKUP(AG19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AG19-VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))/AG19,0)</f><v>#REF!</v></c><c r="AI19" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ19" s="461"/><c r="AK19" s="486"/><c r="AL19" s="1"/></row><row r="20" spans="1:38" x14ac:dyDescent="0.25"><c r="A20" s="36"/><c r="B20" s="36"><f ca="1">B18+1</f><v>2029</v></c><c r="C20" s="47" t="s"><v>741</v></c><c r="D20" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E20" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F20" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G20" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H20" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I20" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J20" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K20" s="158"><f t="shared" ca="1" si="30"/><v>0.83187768215165347</v></c><c r="L20" s="64"><f t="shared" ca="1" si="30"/><v>0.83187768215165347</v></c><c r="M20" s="64"><v>1</v></c><c r="N20" s="63"><f t="shared" ca="1" si="31"/><v>0.83187768215165347</v></c><c r="O20" s="71"><v>1</v></c><c r="P20" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q20" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R20" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S20" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T20" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U20" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V20" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W20" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X20" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y20" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z20" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA20" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB20" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC20" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD20" s="41" t="e"><f t="array" aca="1" ref="AD20" ca="1">-(VLOOKUP(AC20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AC20-VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))</f><v>#REF!</v></c><c r="AE20" s="41" t="e"><f t="array" aca="1" ref="AE20" ca="1">-(VLOOKUP($AC20+$X20, LT_IncomeTaxFed/$K20:$O20, 4, TRUE)+VLOOKUP($AC20+$X20,LT_IncomeTaxFed/$K20:$O20,5,TRUE)*($AC20+$X20-VLOOKUP($AC20+$X20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))+(VLOOKUP($AC20, LT_IncomeTaxFed/$K20:$O20, 4, TRUE)+VLOOKUP($AC20,LT_IncomeTaxFed/$K20:$O20,5,TRUE)*($AC20-VLOOKUP($AC20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))</f><v>#REF!</v></c><c r="AF20" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG20" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH20" s="38" t="e"><f t="array" aca="1" ref="AH20" ca="1">IF(AG20>0,(VLOOKUP(AG20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AG20-VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))/AG20,0)</f><v>#REF!</v></c><c r="AI20" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ20" s="461" t="e"><f ca="1">SUMPRODUCT($Z20:$Z21+$AA20:$AA21+$AD20:$AD21+$AE20:$AE21+$AI20:$AI21)</f><v>#REF!</v></c><c r="AK20" s="486" t="e"><f t="shared" ref="AK20" ca="1" si="36">IF($U20>0, -AJ20/$U20, 0)</f><v>#REF!</v></c><c r="AL20" s="2"/></row><row r="21" spans="1:38" x14ac:dyDescent="0.25"><c r="A21" s="36"/><c r="B21" s="57"><f t="shared" ca="1" si="29"/><v>2029</v></c><c r="C21" s="51" t="s"><v>741</v></c><c r="D21" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E21" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F21" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G21" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H21" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I21" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J21" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K21" s="159"><f t="shared" ca="1" si="30"/><v>0.83187768215165347</v></c><c r="L21" s="66"><f t="shared" ca="1" si="30"/><v>0.83187768215165347</v></c><c r="M21" s="66"><v>1</v></c><c r="N21" s="65"><f t="shared" ca="1" si="31"/><v>0.83187768215165347</v></c><c r="O21" s="160"><v>1</v></c><c r="P21" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q21" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R21" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S21" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T21" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U21" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V21" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W21" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X21" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y21" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z21" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA21" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB21" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC21" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD21" s="78" t="e"><f t="array" aca="1" ref="AD21" ca="1">-(VLOOKUP(AC21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AC21-VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))</f><v>#REF!</v></c><c r="AE21" s="78" t="e"><f t="array" aca="1" ref="AE21" ca="1">-(VLOOKUP($AC21+$X21, LT_IncomeTaxFed/$K21:$O21, 4, TRUE)+VLOOKUP($AC21+$X21,LT_IncomeTaxFed/$K21:$O21,5,TRUE)*($AC21+$X21-VLOOKUP($AC21+$X21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))+(VLOOKUP($AC21, LT_IncomeTaxFed/$K21:$O21, 4, TRUE)+VLOOKUP($AC21,LT_IncomeTaxFed/$K21:$O21,5,TRUE)*($AC21-VLOOKUP($AC21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))</f><v>#REF!</v></c><c r="AF21" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG21" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH21" s="62" t="e"><f t="array" aca="1" ref="AH21" ca="1">IF(AG21>0,(VLOOKUP(AG21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AG21-VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))/AG21,0)</f><v>#REF!</v></c><c r="AI21" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ21" s="461"/><c r="AK21" s="486"/><c r="AL21" s="1"/></row><row r="22" spans="1:38" x14ac:dyDescent="0.25"><c r="A22" s="36"/><c r="B22" s="36"><f ca="1">B20+1</f><v>2030</v></c><c r="C22" s="47" t="s"><v>741</v></c><c r="D22" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E22" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F22" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G22" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H22" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I22" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J22" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K22" s="158"><f t="shared" ca="1" si="30"/><v>0.80180981412207553</v></c><c r="L22" s="64"><f t="shared" ca="1" si="30"/><v>0.80180981412207553</v></c><c r="M22" s="64"><v>1</v></c><c r="N22" s="63"><f t="shared" ca="1" si="31"/><v>0.80180981412207553</v></c><c r="O22" s="71"><v>1</v></c><c r="P22" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q22" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R22" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S22" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T22" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U22" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V22" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W22" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X22" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y22" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z22" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA22" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB22" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC22" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD22" s="41" t="e"><f t="array" aca="1" ref="AD22" ca="1">-(VLOOKUP(AC22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AC22-VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))</f><v>#REF!</v></c><c r="AE22" s="41" t="e"><f t="array" aca="1" ref="AE22" ca="1">-(VLOOKUP($AC22+$X22, LT_IncomeTaxFed/$K22:$O22, 4, TRUE)+VLOOKUP($AC22+$X22,LT_IncomeTaxFed/$K22:$O22,5,TRUE)*($AC22+$X22-VLOOKUP($AC22+$X22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))+(VLOOKUP($AC22, LT_IncomeTaxFed/$K22:$O22, 4, TRUE)+VLOOKUP($AC22,LT_IncomeTaxFed/$K22:$O22,5,TRUE)*($AC22-VLOOKUP($AC22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))</f><v>#REF!</v></c><c r="AF22" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG22" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH22" s="38" t="e"><f t="array" aca="1" ref="AH22" ca="1">IF(AG22>0,(VLOOKUP(AG22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AG22-VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))/AG22,0)</f><v>#REF!</v></c><c r="AI22" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ22" s="461" t="e"><f ca="1">SUMPRODUCT($Z22:$Z23+$AA22:$AA23+$AD22:$AD23+$AE22:$AE23+$AI22:$AI23)</f><v>#REF!</v></c><c r="AK22" s="486" t="e"><f t="shared" ref="AK22" ca="1" si="37">IF($U22>0, -AJ22/$U22, 0)</f><v>#REF!</v></c><c r="AL22" s="1"/></row><row r="23" spans="1:38" x14ac:dyDescent="0.25"><c r="A23" s="36"/><c r="B23" s="57"><f t="shared" ca="1" si="29"/><v>2030</v></c><c r="C23" s="51" t="s"><v>741</v></c><c r="D23" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E23" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F23" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G23" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H23" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I23" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J23" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K23" s="159"><f t="shared" ca="1" si="30"/><v>0.80180981412207553</v></c><c r="L23" s="66"><f t="shared" ca="1" si="30"/><v>0.80180981412207553</v></c><c r="M23" s="66"><v>1</v></c><c r="N23" s="65"><f t="shared" ca="1" si="31"/><v>0.80180981412207553</v></c><c r="O23" s="160"><v>1</v></c><c r="P23" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q23" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R23" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S23" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T23" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U23" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V23" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W23" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X23" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y23" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z23" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA23" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB23" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC23" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD23" s="78" t="e"><f t="array" aca="1" ref="AD23" ca="1">-(VLOOKUP(AC23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AC23-VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))</f><v>#REF!</v></c><c r="AE23" s="78" t="e"><f t="array" aca="1" ref="AE23" ca="1">-(VLOOKUP($AC23+$X23, LT_IncomeTaxFed/$K23:$O23, 4, TRUE)+VLOOKUP($AC23+$X23,LT_IncomeTaxFed/$K23:$O23,5,TRUE)*($AC23+$X23-VLOOKUP($AC23+$X23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))+(VLOOKUP($AC23, LT_IncomeTaxFed/$K23:$O23, 4, TRUE)+VLOOKUP($AC23,LT_IncomeTaxFed/$K23:$O23,5,TRUE)*($AC23-VLOOKUP($AC23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))</f><v>#REF!</v></c><c r="AF23" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG23" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH23" s="62" t="e"><f t="array" aca="1" ref="AH23" ca="1">IF(AG23>0,(VLOOKUP(AG23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AG23-VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))/AG23,0)</f><v>#REF!</v></c><c r="AI23" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ23" s="461"/><c r="AK23" s="486"/><c r="AL23" s="1"/></row><row r="24" spans="1:38" x14ac:dyDescent="0.25"><c r="A24" s="36"/><c r="B24" s="36"><f ca="1">B22+1</f><v>2031</v></c><c r="C24" s="47" t="s"><v>741</v></c><c r="D24" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E24" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F24" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G24" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H24" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I24" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J24" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K24" s="158"><f t="shared" ca="1" si="30"/><v>0.77282873650320538</v></c><c r="L24" s="64"><f t="shared" ca="1" si="30"/><v>0.77282873650320538</v></c><c r="M24" s="64"><v>1</v></c><c r="N24" s="63"><f t="shared" ca="1" si="31"/><v>0.77282873650320538</v></c><c r="O24" s="71"><v>1</v></c><c r="P24" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q24" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R24" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S24" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T24" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U24" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V24" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W24" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X24" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y24" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z24" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA24" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB24" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC24" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD24" s="41" t="e"><f t="array" aca="1" ref="AD24" ca="1">-(VLOOKUP(AC24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AC24-VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))</f><v>#REF!</v></c><c r="AE24" s="41" t="e"><f t="array" aca="1" ref="AE24" ca="1">-(VLOOKUP($AC24+$X24, LT_IncomeTaxFed/$K24:$O24, 4, TRUE)+VLOOKUP($AC24+$X24,LT_IncomeTaxFed/$K24:$O24,5,TRUE)*($AC24+$X24-VLOOKUP($AC24+$X24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))+(VLOOKUP($AC24, LT_IncomeTaxFed/$K24:$O24, 4, TRUE)+VLOOKUP($AC24,LT_IncomeTaxFed/$K24:$O24,5,TRUE)*($AC24-VLOOKUP($AC24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))</f><v>#REF!</v></c><c r="AF24" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG24" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH24" s="38" t="e"><f t="array" aca="1" ref="AH24" ca="1">IF(AG24>0,(VLOOKUP(AG24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AG24-VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))/AG24,0)</f><v>#REF!</v></c><c r="AI24" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ24" s="461" t="e"><f ca="1">SUMPRODUCT($Z24:$Z25+$AA24:$AA25+$AD24:$AD25+$AE24:$AE25+$AI24:$AI25)</f><v>#REF!</v></c><c r="AK24" s="486" t="e"><f t="shared" ref="AK24" ca="1" si="38">IF($U24>0, -AJ24/$U24, 0)</f><v>#REF!</v></c><c r="AL24" s="1"/></row><row r="25" spans="1:38" x14ac:dyDescent="0.25"><c r="A25" s="36"/><c r="B25" s="57"><f t="shared" ca="1" si="29"/><v>2031</v></c><c r="C25" s="51" t="s"><v>741</v></c><c r="D25" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E25" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F25" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G25" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H25" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I25" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J25" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K25" s="159"><f t="shared" ca="1" si="30"/><v>0.77282873650320538</v></c><c r="L25" s="66"><f t="shared" ca="1" si="30"/><v>0.77282873650320538</v></c><c r="M25" s="66"><v>1</v></c><c r="N25" s="65"><f t="shared" ca="1" si="31"/><v>0.77282873650320538</v></c><c r="O25" s="160"><v>1</v></c><c r="P25" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q25" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R25" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S25" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T25" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U25" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V25" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W25" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X25" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y25" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z25" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA25" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB25" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC25" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD25" s="78" t="e"><f t="array" aca="1" ref="AD25" ca="1">-(VLOOKUP(AC25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AC25-VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))</f><v>#REF!</v></c><c r="AE25" s="78" t="e"><f t="array" aca="1" ref="AE25" ca="1">-(VLOOKUP($AC25+$X25, LT_IncomeTaxFed/$K25:$O25, 4, TRUE)+VLOOKUP($AC25+$X25,LT_IncomeTaxFed/$K25:$O25,5,TRUE)*($AC25+$X25-VLOOKUP($AC25+$X25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))+(VLOOKUP($AC25, LT_IncomeTaxFed/$K25:$O25, 4, TRUE)+VLOOKUP($AC25,LT_IncomeTaxFed/$K25:$O25,5,TRUE)*($AC25-VLOOKUP($AC25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))</f><v>#REF!</v></c><c r="AF25" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG25" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH25" s="62" t="e"><f t="array" aca="1" ref="AH25" ca="1">IF(AG25>0,(VLOOKUP(AG25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AG25-VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))/AG25,0)</f><v>#REF!</v></c><c r="AI25" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ25" s="461"/><c r="AK25" s="486"/><c r="AL25" s="1"/></row><row r="26" spans="1:38" x14ac:dyDescent="0.25"><c r="A26" s="36"/><c r="B26" s="36"><f ca="1">B24+1</f><v>2032</v></c><c r="C26" s="47" t="s"><v>741</v></c><c r="D26" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E26" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F26" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G26" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H26" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I26" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J26" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K26" s="158"><f t="shared" ca="1" si="30"/><v>0.74489516771393283</v></c><c r="L26" s="64"><f t="shared" ca="1" si="30"/><v>0.74489516771393283</v></c><c r="M26" s="64"><v>1</v></c><c r="N26" s="63"><f t="shared" ca="1" si="31"/><v>0.74489516771393283</v></c><c r="O26" s="71"><v>1</v></c><c r="P26" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q26" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R26" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S26" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T26" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U26" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V26" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W26" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X26" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y26" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z26" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA26" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB26" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC26" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD26" s="41" t="e"><f t="array" aca="1" ref="AD26" ca="1">-(VLOOKUP(AC26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AC26-VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))</f><v>#REF!</v></c><c r="AE26" s="41" t="e"><f t="array" aca="1" ref="AE26" ca="1">-(VLOOKUP($AC26+$X26, LT_IncomeTaxFed/$K26:$O26, 4, TRUE)+VLOOKUP($AC26+$X26,LT_IncomeTaxFed/$K26:$O26,5,TRUE)*($AC26+$X26-VLOOKUP($AC26+$X26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))+(VLOOKUP($AC26, LT_IncomeTaxFed/$K26:$O26, 4, TRUE)+VLOOKUP($AC26,LT_IncomeTaxFed/$K26:$O26,5,TRUE)*($AC26-VLOOKUP($AC26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))</f><v>#REF!</v></c><c r="AF26" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG26" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH26" s="38" t="e"><f t="array" aca="1" ref="AH26" ca="1">IF(AG26>0,(VLOOKUP(AG26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AG26-VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))/AG26,0)</f><v>#REF!</v></c><c r="AI26" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ26" s="461" t="e"><f ca="1">SUMPRODUCT($Z26:$Z27+$AA26:$AA27+$AD26:$AD27+$AE26:$AE27+$AI26:$AI27)</f><v>#REF!</v></c><c r="AK26" s="486" t="e"><f t="shared" ref="AK26" ca="1" si="39">IF($U26>0, -AJ26/$U26, 0)</f><v>#REF!</v></c><c r="AL26" s="1"/></row><row r="27" spans="1:38" x14ac:dyDescent="0.25"><c r="A27" s="36"/><c r="B27" s="57"><f t="shared" ca="1" si="29"/><v>2032</v></c><c r="C27" s="51" t="s"><v>741</v></c><c r="D27" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E27" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F27" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G27" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H27" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I27" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J27" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K27" s="159"><f t="shared" ca="1" si="30"/><v>0.74489516771393283</v></c><c r="L27" s="66"><f t="shared" ca="1" si="30"/><v>0.74489516771393283</v></c><c r="M27" s="66"><v>1</v></c><c r="N27" s="65"><f t="shared" ca="1" si="31"/><v>0.74489516771393283</v></c><c r="O27" s="160"><v>1</v></c><c r="P27" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q27" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R27" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S27" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T27" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U27" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V27" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W27" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X27" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y27" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z27" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA27" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB27" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC27" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD27" s="78" t="e"><f t="array" aca="1" ref="AD27" ca="1">-(VLOOKUP(AC27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AC27-VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))</f><v>#REF!</v></c><c r="AE27" s="78" t="e"><f t="array" aca="1" ref="AE27" ca="1">-(VLOOKUP($AC27+$X27, LT_IncomeTaxFed/$K27:$O27, 4, TRUE)+VLOOKUP($AC27+$X27,LT_IncomeTaxFed/$K27:$O27,5,TRUE)*($AC27+$X27-VLOOKUP($AC27+$X27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))+(VLOOKUP($AC27, LT_IncomeTaxFed/$K27:$O27, 4, TRUE)+VLOOKUP($AC27,LT_IncomeTaxFed/$K27:$O27,5,TRUE)*($AC27-VLOOKUP($AC27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))</f><v>#REF!</v></c><c r="AF27" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG27" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH27" s="62" t="e"><f t="array" aca="1" ref="AH27" ca="1">IF(AG27>0,(VLOOKUP(AG27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AG27-VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))/AG27,0)</f><v>#REF!</v></c><c r="AI27" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ27" s="461"/><c r="AK27" s="486"/><c r="AL27" s="1"/></row><row r="28" spans="1:38" x14ac:dyDescent="0.25"><c r="A28" s="36"/><c r="B28" s="36"><f ca="1">B26+1</f><v>2033</v></c><c r="C28" s="47" t="s"><v>741</v></c><c r="D28" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E28" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F28" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G28" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H28" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I28" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J28" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K28" s="158"><f t="shared" ca="1" si="30"/><v>0.71797124598933271</v></c><c r="L28" s="64"><f t="shared" ca="1" si="30"/><v>0.71797124598933271</v></c><c r="M28" s="64"><v>1</v></c><c r="N28" s="63"><f t="shared" ca="1" si="31"/><v>0.71797124598933271</v></c><c r="O28" s="71"><v>1</v></c><c r="P28" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q28" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R28" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S28" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T28" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U28" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V28" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W28" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X28" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y28" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z28" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA28" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB28" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC28" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD28" s="41" t="e"><f t="array" aca="1" ref="AD28" ca="1">-(VLOOKUP(AC28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AC28-VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))</f><v>#REF!</v></c><c r="AE28" s="41" t="e"><f t="array" aca="1" ref="AE28" ca="1">-(VLOOKUP($AC28+$X28, LT_IncomeTaxFed/$K28:$O28, 4, TRUE)+VLOOKUP($AC28+$X28,LT_IncomeTaxFed/$K28:$O28,5,TRUE)*($AC28+$X28-VLOOKUP($AC28+$X28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))+(VLOOKUP($AC28, LT_IncomeTaxFed/$K28:$O28, 4, TRUE)+VLOOKUP($AC28,LT_IncomeTaxFed/$K28:$O28,5,TRUE)*($AC28-VLOOKUP($AC28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))</f><v>#REF!</v></c><c r="AF28" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG28" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH28" s="38" t="e"><f t="array" aca="1" ref="AH28" ca="1">IF(AG28>0,(VLOOKUP(AG28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AG28-VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))/AG28,0)</f><v>#REF!</v></c><c r="AI28" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ28" s="461" t="e"><f ca="1">SUMPRODUCT($Z28:$Z29+$AA28:$AA29+$AD28:$AD29+$AE28:$AE29+$AI28:$AI29)</f><v>#REF!</v></c><c r="AK28" s="486" t="e"><f t="shared" ref="AK28" ca="1" si="40">IF($U28>0, -AJ28/$U28, 0)</f><v>#REF!</v></c><c r="AL28" s="1"/></row><row r="29" spans="1:38" x14ac:dyDescent="0.25"><c r="A29" s="36"/><c r="B29" s="57"><f t="shared" ca="1" si="29"/><v>2033</v></c><c r="C29" s="51" t="s"><v>741</v></c><c r="D29" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E29" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F29" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G29" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H29" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I29" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J29" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K29" s="159"><f t="shared" ca="1" si="30"/><v>0.71797124598933271</v></c><c r="L29" s="66"><f t="shared" ca="1" si="30"/><v>0.71797124598933271</v></c><c r="M29" s="66"><v>1</v></c><c r="N29" s="65"><f t="shared" ca="1" si="31"/><v>0.71797124598933271</v></c><c r="O29" s="160"><v>1</v></c><c r="P29" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q29" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R29" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S29" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T29" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U29" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V29" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W29" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X29" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y29" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z29" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA29" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB29" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC29" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD29" s="78" t="e"><f t="array" aca="1" ref="AD29" ca="1">-(VLOOKUP(AC29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AC29-VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))</f><v>#REF!</v></c><c r="AE29" s="78" t="e"><f t="array" aca="1" ref="AE29" ca="1">-(VLOOKUP($AC29+$X29, LT_IncomeTaxFed/$K29:$O29, 4, TRUE)+VLOOKUP($AC29+$X29,LT_IncomeTaxFed/$K29:$O29,5,TRUE)*($AC29+$X29-VLOOKUP($AC29+$X29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))+(VLOOKUP($AC29, LT_IncomeTaxFed/$K29:$O29, 4, TRUE)+VLOOKUP($AC29,LT_IncomeTaxFed/$K29:$O29,5,TRUE)*($AC29-VLOOKUP($AC29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))</f><v>#REF!</v></c><c r="AF29" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG29" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH29" s="62" t="e"><f t="array" aca="1" ref="AH29" ca="1">IF(AG29>0,(VLOOKUP(AG29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AG29-VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))/AG29,0)</f><v>#REF!</v></c><c r="AI29" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ29" s="461"/><c r="AK29" s="486"/><c r="AL29" s="1"/></row><row r="30" spans="1:38" x14ac:dyDescent="0.25"><c r="A30" s="36"/><c r="B30" s="36"><f ca="1">B28+1</f><v>2034</v></c><c r="C30" s="47" t="s"><v>741</v></c><c r="D30" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E30" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F30" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G30" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H30" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I30" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J30" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K30" s="158"><f t="shared" ca="1" si="30"/><v>0.69202047806200739</v></c><c r="L30" s="64"><f t="shared" ca="1" si="30"/><v>0.69202047806200739</v></c><c r="M30" s="64"><v>1</v></c><c r="N30" s="63"><f t="shared" ca="1" si="31"/><v>0.69202047806200739</v></c><c r="O30" s="71"><v>1</v></c><c r="P30" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q30" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R30" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S30" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T30" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U30" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V30" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W30" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X30" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y30" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z30" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA30" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB30" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC30" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD30" s="41" t="e"><f t="array" aca="1" ref="AD30" ca="1">-(VLOOKUP(AC30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AC30-VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))</f><v>#REF!</v></c><c r="AE30" s="41" t="e"><f t="array" aca="1" ref="AE30" ca="1">-(VLOOKUP($AC30+$X30, LT_IncomeTaxFed/$K30:$O30, 4, TRUE)+VLOOKUP($AC30+$X30,LT_IncomeTaxFed/$K30:$O30,5,TRUE)*($AC30+$X30-VLOOKUP($AC30+$X30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))+(VLOOKUP($AC30, LT_IncomeTaxFed/$K30:$O30, 4, TRUE)+VLOOKUP($AC30,LT_IncomeTaxFed/$K30:$O30,5,TRUE)*($AC30-VLOOKUP($AC30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))</f><v>#REF!</v></c><c r="AF30" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG30" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH30" s="38" t="e"><f t="array" aca="1" ref="AH30" ca="1">IF(AG30>0,(VLOOKUP(AG30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AG30-VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))/AG30,0)</f><v>#REF!</v></c><c r="AI30" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ30" s="461" t="e"><f ca="1">SUMPRODUCT($Z30:$Z31+$AA30:$AA31+$AD30:$AD31+$AE30:$AE31+$AI30:$AI31)</f><v>#REF!</v></c><c r="AK30" s="486" t="e"><f t="shared" ref="AK30" ca="1" si="41">IF($U30>0, -AJ30/$U30, 0)</f><v>#REF!</v></c><c r="AL30" s="1"/></row><row r="31" spans="1:38" x14ac:dyDescent="0.25"><c r="A31" s="36"/><c r="B31" s="57"><f t="shared" ca="1" si="29"/><v>2034</v></c><c r="C31" s="51" t="s"><v>741</v></c><c r="D31" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E31" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F31" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G31" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H31" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I31" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J31" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K31" s="159"><f t="shared" ca="1" si="30"/><v>0.69202047806200739</v></c><c r="L31" s="66"><f t="shared" ca="1" si="30"/><v>0.69202047806200739</v></c><c r="M31" s="66"><v>1</v></c><c r="N31" s="65"><f t="shared" ca="1" si="31"/><v>0.69202047806200739</v></c><c r="O31" s="160"><v>1</v></c><c r="P31" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q31" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R31" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S31" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T31" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U31" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V31" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W31" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X31" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y31" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z31" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA31" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB31" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC31" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD31" s="78" t="e"><f t="array" aca="1" ref="AD31" ca="1">-(VLOOKUP(AC31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AC31-VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))</f><v>#REF!</v></c><c r="AE31" s="78" t="e"><f t="array" aca="1" ref="AE31" ca="1">-(VLOOKUP($AC31+$X31, LT_IncomeTaxFed/$K31:$O31, 4, TRUE)+VLOOKUP($AC31+$X31,LT_IncomeTaxFed/$K31:$O31,5,TRUE)*($AC31+$X31-VLOOKUP($AC31+$X31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))+(VLOOKUP($AC31, LT_IncomeTaxFed/$K31:$O31, 4, TRUE)+VLOOKUP($AC31,LT_IncomeTaxFed/$K31:$O31,5,TRUE)*($AC31-VLOOKUP($AC31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))</f><v>#REF!</v></c><c r="AF31" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG31" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH31" s="62" t="e"><f t="array" aca="1" ref="AH31" ca="1">IF(AG31>0,(VLOOKUP(AG31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AG31-VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))/AG31,0)</f><v>#REF!</v></c><c r="AI31" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ31" s="461"/><c r="AK31" s="486"/><c r="AL31" s="1"/></row><row r="32" spans="1:38" x14ac:dyDescent="0.25"><c r="A32" s="36"/><c r="B32" s="36"><f ca="1">B30+1</f><v>2035</v></c><c r="C32" s="47" t="s"><v>741</v></c><c r="D32" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E32" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F32" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G32" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H32" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I32" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J32" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K32" s="158"><f t="shared" ca="1" si="30"/><v>0.66700768969832036</v></c><c r="L32" s="64"><f t="shared" ca="1" si="30"/><v>0.66700768969832036</v></c><c r="M32" s="64"><v>1</v></c><c r="N32" s="63"><f t="shared" ca="1" si="31"/><v>0.66700768969832036</v></c><c r="O32" s="71"><v>1</v></c><c r="P32" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q32" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R32" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S32" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T32" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U32" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V32" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W32" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X32" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y32" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z32" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA32" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB32" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC32" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD32" s="41" t="e"><f t="array" aca="1" ref="AD32" ca="1">-(VLOOKUP(AC32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AC32-VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))</f><v>#REF!</v></c><c r="AE32" s="41" t="e"><f t="array" aca="1" ref="AE32" ca="1">-(VLOOKUP($AC32+$X32, LT_IncomeTaxFed/$K32:$O32, 4, TRUE)+VLOOKUP($AC32+$X32,LT_IncomeTaxFed/$K32:$O32,5,TRUE)*($AC32+$X32-VLOOKUP($AC32+$X32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))+(VLOOKUP($AC32, LT_IncomeTaxFed/$K32:$O32, 4, TRUE)+VLOOKUP($AC32,LT_IncomeTaxFed/$K32:$O32,5,TRUE)*($AC32-VLOOKUP($AC32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))</f><v>#REF!</v></c><c r="AF32" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG32" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH32" s="38" t="e"><f t="array" aca="1" ref="AH32" ca="1">IF(AG32>0,(VLOOKUP(AG32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AG32-VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))/AG32,0)</f><v>#REF!</v></c><c r="AI32" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ32" s="461" t="e"><f ca="1">SUMPRODUCT($Z32:$Z33+$AA32:$AA33+$AD32:$AD33+$AE32:$AE33+$AI32:$AI33)</f><v>#REF!</v></c><c r="AK32" s="486" t="e"><f t="shared" ref="AK32" ca="1" si="42">IF($U32>0, -AJ32/$U32, 0)</f><v>#REF!</v></c><c r="AL32" s="1"/></row><row r="33" spans="1:38" x14ac:dyDescent="0.25"><c r="A33" s="36"/><c r="B33" s="57"><f t="shared" ca="1" si="29"/><v>2035</v></c><c r="C33" s="51" t="s"><v>741</v></c><c r="D33" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E33" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F33" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G33" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H33" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I33" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J33" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K33" s="159"><f t="shared" ca="1" si="30"/><v>0.66700768969832036</v></c><c r="L33" s="66"><f t="shared" ca="1" si="30"/><v>0.66700768969832036</v></c><c r="M33" s="66"><v>1</v></c><c r="N33" s="65"><f t="shared" ca="1" si="31"/><v>0.66700768969832036</v></c><c r="O33" s="160"><v>1</v></c><c r="P33" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q33" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R33" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S33" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T33" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U33" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V33" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W33" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X33" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y33" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z33" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA33" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB33" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC33" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD33" s="78" t="e"><f t="array" aca="1" ref="AD33" ca="1">-(VLOOKUP(AC33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AC33-VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))</f><v>#REF!</v></c><c r="AE33" s="78" t="e"><f t="array" aca="1" ref="AE33" ca="1">-(VLOOKUP($AC33+$X33, LT_IncomeTaxFed/$K33:$O33, 4, TRUE)+VLOOKUP($AC33+$X33,LT_IncomeTaxFed/$K33:$O33,5,TRUE)*($AC33+$X33-VLOOKUP($AC33+$X33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))+(VLOOKUP($AC33, LT_IncomeTaxFed/$K33:$O33, 4, TRUE)+VLOOKUP($AC33,LT_IncomeTaxFed/$K33:$O33,5,TRUE)*($AC33-VLOOKUP($AC33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))</f><v>#REF!</v></c><c r="AF33" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG33" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH33" s="62" t="e"><f t="array" aca="1" ref="AH33" ca="1">IF(AG33>0,(VLOOKUP(AG33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AG33-VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))/AG33,0)</f><v>#REF!</v></c><c r="AI33" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ33" s="461"/><c r="AK33" s="486"/><c r="AL33" s="1"/></row><row r="34" spans="1:38" x14ac:dyDescent="0.25"><c r="A34" s="36"/><c r="B34" s="36"><f ca="1">B32+1</f><v>2036</v></c><c r="C34" s="47" t="s"><v>741</v></c><c r="D34" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E34" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F34" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G34" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H34" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I34" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J34" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K34" s="158"><f t="shared" ca="1" si="30"/><v>0.64289897802247742</v></c><c r="L34" s="64"><f t="shared" ca="1" si="30"/><v>0.64289897802247742</v></c><c r="M34" s="64"><v>1</v></c><c r="N34" s="63"><f t="shared" ca="1" si="31"/><v>0.64289897802247742</v></c><c r="O34" s="71"><v>1</v></c><c r="P34" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q34" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R34" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S34" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T34" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U34" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V34" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W34" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X34" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y34" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z34" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA34" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB34" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC34" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD34" s="41" t="e"><f t="array" aca="1" ref="AD34" ca="1">-(VLOOKUP(AC34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AC34-VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))</f><v>#REF!</v></c><c r="AE34" s="41" t="e"><f t="array" aca="1" ref="AE34" ca="1">-(VLOOKUP($AC34+$X34, LT_IncomeTaxFed/$K34:$O34, 4, TRUE)+VLOOKUP($AC34+$X34,LT_IncomeTaxFed/$K34:$O34,5,TRUE)*($AC34+$X34-VLOOKUP($AC34+$X34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))+(VLOOKUP($AC34, LT_IncomeTaxFed/$K34:$O34, 4, TRUE)+VLOOKUP($AC34,LT_IncomeTaxFed/$K34:$O34,5,TRUE)*($AC34-VLOOKUP($AC34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))</f><v>#REF!</v></c><c r="AF34" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG34" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH34" s="38" t="e"><f t="array" aca="1" ref="AH34" ca="1">IF(AG34>0,(VLOOKUP(AG34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AG34-VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))/AG34,0)</f><v>#REF!</v></c><c r="AI34" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ34" s="461" t="e"><f ca="1">SUMPRODUCT($Z34:$Z35+$AA34:$AA35+$AD34:$AD35+$AE34:$AE35+$AI34:$AI35)</f><v>#REF!</v></c><c r="AK34" s="486" t="e"><f t="shared" ref="AK34" ca="1" si="43">IF($U34>0, -AJ34/$U34, 0)</f><v>#REF!</v></c><c r="AL34" s="1"/></row><row r="35" spans="1:38" x14ac:dyDescent="0.25"><c r="A35" s="36"/><c r="B35" s="57"><f t="shared" ca="1" si="29"/><v>2036</v></c><c r="C35" s="51" t="s"><v>741</v></c><c r="D35" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E35" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F35" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G35" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H35" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I35" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J35" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K35" s="159"><f t="shared" ca="1" si="30"/><v>0.64289897802247742</v></c><c r="L35" s="66"><f t="shared" ca="1" si="30"/><v>0.64289897802247742</v></c><c r="M35" s="66"><v>1</v></c><c r="N35" s="65"><f t="shared" ca="1" si="31"/><v>0.64289897802247742</v></c><c r="O35" s="160"><v>1</v></c><c r="P35" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q35" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R35" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S35" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T35" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U35" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V35" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W35" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X35" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y35" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z35" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA35" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB35" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC35" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD35" s="78" t="e"><f t="array" aca="1" ref="AD35" ca="1">-(VLOOKUP(AC35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AC35-VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))</f><v>#REF!</v></c><c r="AE35" s="78" t="e"><f t="array" aca="1" ref="AE35" ca="1">-(VLOOKUP($AC35+$X35, LT_IncomeTaxFed/$K35:$O35, 4, TRUE)+VLOOKUP($AC35+$X35,LT_IncomeTaxFed/$K35:$O35,5,TRUE)*($AC35+$X35-VLOOKUP($AC35+$X35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))+(VLOOKUP($AC35, LT_IncomeTaxFed/$K35:$O35, 4, TRUE)+VLOOKUP($AC35,LT_IncomeTaxFed/$K35:$O35,5,TRUE)*($AC35-VLOOKUP($AC35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))</f><v>#REF!</v></c><c r="AF35" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG35" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH35" s="62" t="e"><f t="array" aca="1" ref="AH35" ca="1">IF(AG35>0,(VLOOKUP(AG35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AG35-VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))/AG35,0)</f><v>#REF!</v></c><c r="AI35" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ35" s="461"/><c r="AK35" s="486"/><c r="AL35" s="1"/></row><row r="36" spans="1:38" x14ac:dyDescent="0.25"><c r="A36" s="36"/><c r="B36" s="36"><f ca="1">B34+1</f><v>2037</v></c><c r="C36" s="47" t="s"><v>741</v></c><c r="D36" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E36" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F36" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G36" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H36" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I36" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J36" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K36" s="158"><f t="shared" ca="1" si="30"/><v>0.61966166556383362</v></c><c r="L36" s="64"><f t="shared" ca="1" si="30"/><v>0.61966166556383362</v></c><c r="M36" s="64"><v>1</v></c><c r="N36" s="63"><f t="shared" ca="1" si="31"/><v>0.61966166556383362</v></c><c r="O36" s="71"><v>1</v></c><c r="P36" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q36" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R36" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S36" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T36" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U36" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V36" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W36" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X36" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y36" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z36" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA36" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB36" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC36" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD36" s="41" t="e"><f t="array" aca="1" ref="AD36" ca="1">-(VLOOKUP(AC36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AC36-VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))</f><v>#REF!</v></c><c r="AE36" s="41" t="e"><f t="array" aca="1" ref="AE36" ca="1">-(VLOOKUP($AC36+$X36, LT_IncomeTaxFed/$K36:$O36, 4, TRUE)+VLOOKUP($AC36+$X36,LT_IncomeTaxFed/$K36:$O36,5,TRUE)*($AC36+$X36-VLOOKUP($AC36+$X36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))+(VLOOKUP($AC36, LT_IncomeTaxFed/$K36:$O36, 4, TRUE)+VLOOKUP($AC36,LT_IncomeTaxFed/$K36:$O36,5,TRUE)*($AC36-VLOOKUP($AC36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))</f><v>#REF!</v></c><c r="AF36" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG36" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH36" s="38" t="e"><f t="array" aca="1" ref="AH36" ca="1">IF(AG36>0,(VLOOKUP(AG36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AG36-VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))/AG36,0)</f><v>#REF!</v></c><c r="AI36" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ36" s="461" t="e"><f ca="1">SUMPRODUCT($Z36:$Z37+$AA36:$AA37+$AD36:$AD37+$AE36:$AE37+$AI36:$AI37)</f><v>#REF!</v></c><c r="AK36" s="486" t="e"><f t="shared" ref="AK36" ca="1" si="44">IF($U36>0, -AJ36/$U36, 0)</f><v>#REF!</v></c><c r="AL36" s="1"/></row><row r="37" spans="1:38" x14ac:dyDescent="0.25"><c r="A37" s="36"/><c r="B37" s="57"><f t="shared" ca="1" si="29"/><v>2037</v></c><c r="C37" s="51" t="s"><v>741</v></c><c r="D37" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E37" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F37" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G37" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H37" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I37" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J37" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K37" s="159"><f t="shared" ca="1" si="30"/><v>0.61966166556383362</v></c><c r="L37" s="66"><f t="shared" ca="1" si="30"/><v>0.61966166556383362</v></c><c r="M37" s="66"><v>1</v></c><c r="N37" s="65"><f t="shared" ca="1" si="31"/><v>0.61966166556383362</v></c><c r="O37" s="160"><v>1</v></c><c r="P37" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q37" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R37" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S37" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T37" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U37" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V37" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W37" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X37" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y37" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z37" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA37" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB37" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC37" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD37" s="78" t="e"><f t="array" aca="1" ref="AD37" ca="1">-(VLOOKUP(AC37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AC37-VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))</f><v>#REF!</v></c><c r="AE37" s="78" t="e"><f t="array" aca="1" ref="AE37" ca="1">-(VLOOKUP($AC37+$X37, LT_IncomeTaxFed/$K37:$O37, 4, TRUE)+VLOOKUP($AC37+$X37,LT_IncomeTaxFed/$K37:$O37,5,TRUE)*($AC37+$X37-VLOOKUP($AC37+$X37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))+(VLOOKUP($AC37, LT_IncomeTaxFed/$K37:$O37, 4, TRUE)+VLOOKUP($AC37,LT_IncomeTaxFed/$K37:$O37,5,TRUE)*($AC37-VLOOKUP($AC37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))</f><v>#REF!</v></c><c r="AF37" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG37" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH37" s="62" t="e"><f t="array" aca="1" ref="AH37" ca="1">IF(AG37>0,(VLOOKUP(AG37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AG37-VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))/AG37,0)</f><v>#REF!</v></c><c r="AI37" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ37" s="461"/><c r="AK37" s="486"/><c r="AL37" s="1"/></row><row r="38" spans="1:38" x14ac:dyDescent="0.25"><c r="A38" s="36"/><c r="B38" s="36"><f ca="1">B36+1</f><v>2038</v></c><c r="C38" s="47" t="s"><v>741</v></c><c r="D38" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E38" s="48"><f t="shared" si="3"/><v>0</v></c><c r="F38" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G38" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H38" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I38" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J38" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K38" s="158"><f t="shared" ca="1" si="30"/><v>0.59726425596514077</v></c><c r="L38" s="64"><f t="shared" ca="1" si="30"/><v>0.59726425596514077</v></c><c r="M38" s="64"><v>1</v></c><c r="N38" s="63"><f t="shared" ca="1" si="31"/><v>0.59726425596514077</v></c><c r="O38" s="71"><v>1</v></c><c r="P38" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q38" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R38" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S38" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T38" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U38" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V38" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W38" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X38" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y38" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z38" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA38" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB38" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC38" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD38" s="41" t="e"><f t="array" aca="1" ref="AD38" ca="1">-(VLOOKUP(AC38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AC38-VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))</f><v>#REF!</v></c><c r="AE38" s="41" t="e"><f t="array" aca="1" ref="AE38" ca="1">-(VLOOKUP($AC38+$X38, LT_IncomeTaxFed/$K38:$O38, 4, TRUE)+VLOOKUP($AC38+$X38,LT_IncomeTaxFed/$K38:$O38,5,TRUE)*($AC38+$X38-VLOOKUP($AC38+$X38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))+(VLOOKUP($AC38, LT_IncomeTaxFed/$K38:$O38, 4, TRUE)+VLOOKUP($AC38,LT_IncomeTaxFed/$K38:$O38,5,TRUE)*($AC38-VLOOKUP($AC38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))</f><v>#REF!</v></c><c r="AF38" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG38" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH38" s="38" t="e"><f t="array" aca="1" ref="AH38" ca="1">IF(AG38>0,(VLOOKUP(AG38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AG38-VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))/AG38,0)</f><v>#REF!</v></c><c r="AI38" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ38" s="461" t="e"><f ca="1">SUMPRODUCT($Z38:$Z39+$AA38:$AA39+$AD38:$AD39+$AE38:$AE39+$AI38:$AI39)</f><v>#REF!</v></c><c r="AK38" s="486" t="e"><f t="shared" ref="AK38" ca="1" si="45">IF($U38>0, -AJ38/$U38, 0)</f><v>#REF!</v></c><c r="AL38" s="1"/></row><row r="39" spans="1:38" x14ac:dyDescent="0.25"><c r="A39" s="36"/><c r="B39" s="57"><f t="shared" ca="1" si="29"/><v>2038</v></c><c r="C39" s="51" t="s"><v>741</v></c><c r="D39" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E39" s="52"><f t="shared" si="3"/><v>0</v></c><c r="F39" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G39" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H39" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I39" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J39" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K39" s="159"><f t="shared" ca="1" si="30"/><v>0.59726425596514077</v></c><c r="L39" s="66"><f t="shared" ca="1" si="30"/><v>0.59726425596514077</v></c><c r="M39" s="66"><v>1</v></c><c r="N39" s="65"><f t="shared" ca="1" si="31"/><v>0.59726425596514077</v></c><c r="O39" s="160"><v>1</v></c><c r="P39" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q39" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R39" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S39" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T39" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U39" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V39" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W39" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X39" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y39" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z39" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA39" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB39" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC39" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD39" s="78" t="e"><f t="array" aca="1" ref="AD39" ca="1">-(VLOOKUP(AC39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AC39-VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))</f><v>#REF!</v></c><c r="AE39" s="78" t="e"><f t="array" aca="1" ref="AE39" ca="1">-(VLOOKUP($AC39+$X39, LT_IncomeTaxFed/$K39:$O39, 4, TRUE)+VLOOKUP($AC39+$X39,LT_IncomeTaxFed/$K39:$O39,5,TRUE)*($AC39+$X39-VLOOKUP($AC39+$X39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))+(VLOOKUP($AC39, LT_IncomeTaxFed/$K39:$O39, 4, TRUE)+VLOOKUP($AC39,LT_IncomeTaxFed/$K39:$O39,5,TRUE)*($AC39-VLOOKUP($AC39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))</f><v>#REF!</v></c><c r="AF39" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG39" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH39" s="62" t="e"><f t="array" aca="1" ref="AH39" ca="1">IF(AG39>0,(VLOOKUP(AG39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AG39-VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))/AG39,0)</f><v>#REF!</v></c><c r="AI39" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ39" s="461"/><c r="AK39" s="486"/><c r="AL39" s="1"/></row><row r="40" spans="1:38" x14ac:dyDescent="0.25"><c r="A40" s="36"/><c r="B40" s="36"><f ca="1">B38+1</f><v>2039</v></c><c r="C40" s="47" t="s"><v>741</v></c><c r="D40" s="108" t="str"><f t="shared" si="5"/><v/></c><c r="E40" s="48"><f t="shared" ref="E40:E71" si="46">INDEX(SC_TaxIndex,$G40)</f><v>0</v></c><c r="F40" s="48" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G40" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H40" s="47"><f t="shared" si="7"/><v>1</v></c><c r="I40" s="47"><f t="shared" si="8"/><v>0</v></c><c r="J40" s="48"><f t="shared" si="9"/><v>0</v></c><c r="K40" s="158"><f t="shared" ca="1" si="30"/><v>0.57567639129170189</v></c><c r="L40" s="64"><f t="shared" ca="1" si="30"/><v>0.57567639129170189</v></c><c r="M40" s="64"><v>1</v></c><c r="N40" s="63"><f t="shared" ca="1" si="31"/><v>0.57567639129170189</v></c><c r="O40" s="71"><v>1</v></c><c r="P40" s="41"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q40" s="41"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R40" s="41" t="e"><f t="shared" ca="1" si="14"/><v>#REF!</v></c><c r="S40" s="41"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T40" s="41"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U40" s="41" t="e"><f t="shared" ca="1" si="17"/><v>#REF!</v></c><c r="V40" s="41"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W40" s="41"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X40" s="41"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y40" s="69"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z40" s="41"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA40" s="41"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB40" s="46" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC40" s="41" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD40" s="41" t="e"><f t="array" aca="1" ref="AD40" ca="1">-(VLOOKUP(AC40, LT_IncomeTaxFed/$K40:$O40, 2, TRUE)+VLOOKUP(AC40,LT_IncomeTaxFed/$K40:$O40,3,TRUE)*(AC40-VLOOKUP(AC40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))</f><v>#REF!</v></c><c r="AE40" s="41" t="e"><f t="array" aca="1" ref="AE40" ca="1">-(VLOOKUP($AC40+$X40, LT_IncomeTaxFed/$K40:$O40, 4, TRUE)+VLOOKUP($AC40+$X40,LT_IncomeTaxFed/$K40:$O40,5,TRUE)*($AC40+$X40-VLOOKUP($AC40+$X40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))+(VLOOKUP($AC40, LT_IncomeTaxFed/$K40:$O40, 4, TRUE)+VLOOKUP($AC40,LT_IncomeTaxFed/$K40:$O40,5,TRUE)*($AC40-VLOOKUP($AC40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))</f><v>#REF!</v></c><c r="AF40" s="46" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG40" s="41" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH40" s="38" t="e"><f t="array" aca="1" ref="AH40" ca="1">IF(AG40>0,(VLOOKUP(AG40, LT_IncomeTaxFed/$K40:$O40, 2, TRUE)+VLOOKUP(AG40,LT_IncomeTaxFed/$K40:$O40,3,TRUE)*(AG40-VLOOKUP(AG40,LT_IncomeTaxFed/$K40:$O40,1,TRUE)))/AG40,0)</f><v>#REF!</v></c><c r="AI40" s="80" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ40" s="461" t="e"><f ca="1">SUMPRODUCT($Z40:$Z41+$AA40:$AA41+$AD40:$AD41+$AE40:$AE41+$AI40:$AI41)</f><v>#REF!</v></c><c r="AK40" s="486" t="e"><f t="shared" ref="AK40" ca="1" si="47">IF($U40>0, -AJ40/$U40, 0)</f><v>#REF!</v></c><c r="AL40" s="1"/></row><row r="41" spans="1:38" x14ac:dyDescent="0.25"><c r="A41" s="36"/><c r="B41" s="57"><f t="shared" ca="1" si="29"/><v>2039</v></c><c r="C41" s="51" t="s"><v>741</v></c><c r="D41" s="109" t="str"><f t="shared" si="5"/><v/></c><c r="E41" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F41" s="52" t="b"><f t="shared" si="6"/><v>0</v></c><c r="G41" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H41" s="53"><f t="shared" si="7"/><v>-1</v></c><c r="I41" s="53"><f t="shared" si="8"/><v>0</v></c><c r="J41" s="52"><f t="shared" si="9"/><v>0</v></c><c r="K41" s="159"><f t="shared" ca="1" si="30"/><v>0.57567639129170189</v></c><c r="L41" s="66"><f t="shared" ca="1" si="30"/><v>0.57567639129170189</v></c><c r="M41" s="66"><v>1</v></c><c r="N41" s="65"><f t="shared" ca="1" si="31"/><v>0.57567639129170189</v></c><c r="O41" s="160"><v>1</v></c><c r="P41" s="78"><f t="shared" ca="1" si="12"/><v>0</v></c><c r="Q41" s="78"><f t="shared" ca="1" si="13"/><v>0</v></c><c r="R41" s="78"><f t="shared" si="14"/><v>0</v></c><c r="S41" s="78"><f t="shared" ca="1" si="15"/><v>0</v></c><c r="T41" s="78"><f t="shared" ca="1" si="16"/><v>0</v></c><c r="U41" s="78"><f t="shared" ca="1" si="17"/><v>0</v></c><c r="V41" s="78"><f t="shared" ca="1" si="18"/><v>0</v></c><c r="W41" s="78"><f t="shared" ca="1" si="19"/><v>0</v></c><c r="X41" s="78"><f t="shared" ca="1" si="20"/><v>0</v></c><c r="Y41" s="72"><f t="shared" ca="1" si="21"/><v>0</v></c><c r="Z41" s="78"><f t="shared" ca="1" si="22"/><v>0</v></c><c r="AA41" s="78"><f t="shared" ca="1" si="23"/><v>0</v></c><c r="AB41" s="77" t="e"><f t="shared" ca="1" si="24"/><v>#REF!</v></c><c r="AC41" s="78" t="e"><f t="shared" ca="1" si="25"/><v>#REF!</v></c><c r="AD41" s="78" t="e"><f t="array" aca="1" ref="AD41" ca="1">-(VLOOKUP(AC41, LT_IncomeTaxFed/$K41:$O41, 2, TRUE)+VLOOKUP(AC41,LT_IncomeTaxFed/$K41:$O41,3,TRUE)*(AC41-VLOOKUP(AC41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))</f><v>#REF!</v></c><c r="AE41" s="78" t="e"><f t="array" aca="1" ref="AE41" ca="1">-(VLOOKUP($AC41+$X41, LT_IncomeTaxFed/$K41:$O41, 4, TRUE)+VLOOKUP($AC41+$X41,LT_IncomeTaxFed/$K41:$O41,5,TRUE)*($AC41+$X41-VLOOKUP($AC41+$X41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))+(VLOOKUP($AC41, LT_IncomeTaxFed/$K41:$O41, 4, TRUE)+VLOOKUP($AC41,LT_IncomeTaxFed/$K41:$O41,5,TRUE)*($AC41-VLOOKUP($AC41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))</f><v>#REF!</v></c><c r="AF41" s="77" t="e"><f t="shared" ca="1" si="26"/><v>#REF!</v></c><c r="AG41" s="78" t="e"><f t="shared" ca="1" si="27"/><v>#REF!</v></c><c r="AH41" s="62" t="e"><f t="array" aca="1" ref="AH41" ca="1">IF(AG41>0,(VLOOKUP(AG41, LT_IncomeTaxFed/$K41:$O41, 2, TRUE)+VLOOKUP(AG41,LT_IncomeTaxFed/$K41:$O41,3,TRUE)*(AG41-VLOOKUP(AG41,LT_IncomeTaxFed/$K41:$O41,1,TRUE)))/AG41,0)</f><v>#REF!</v></c><c r="AI41" s="81" t="e"><f t="shared" ca="1" si="28"/><v>#REF!</v></c><c r="AJ41" s="461"/><c r="AK41" s="486"/><c r="AL41" s="1"/></row><row r="42" spans="1:38" x14ac:dyDescent="0.25"><c r="A42" s="36"/><c r="B42" s="36"><f ca="1">B40+1</f><v>2040</v></c><c r="C42" s="47" t="s"><v>741</v></c><c r="D42" s="108" t="str"><f t="shared" ref="D42:D73" si="48">INDEX(SP_Initials,G42)</f><v/></c><c r="E42" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F42" s="48" t="b"><f t="shared" ref="F42:F73" si="49">G42=E42</f><v>0</v></c><c r="G42" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H42" s="47"><f t="shared" ref="H42:H73" si="50">MOD($G42,2)-($G42-1)</f><v>1</v></c><c r="I42" s="47"><f t="shared" ref="I42:I73" si="51">IF(INDEX(SC_ShowRetireatee,$G42),IF($B42<YEAR(INDEX(SP_BirthDate,$G42)),0,$B42-YEAR(INDEX(SP_BirthDate,$G42))),0)</f><v>0</v></c><c r="J42" s="48"><f t="shared" ref="J42:J73" si="52">IF(INDEX(SC_ShowRetireatee,$G42),IF($B42<YEAR(INDEX(SP_BirthDate,$G42)),0,IF($B42>(YEAR(INDEX(SP_BirthDate,$G42))+INDEX(SP_LifeExp,$G42)),0,$B42-YEAR(INDEX(SP_BirthDate,$G42)))),0)</f><v>0</v></c><c r="K42" s="158"><f t="shared" ca="1" si="30"/><v>0.5548688108835681</v></c><c r="L42" s="64"><f t="shared" ca="1" si="30"/><v>0.5548688108835681</v></c><c r="M42" s="64"><v>1</v></c><c r="N42" s="63"><f t="shared" ca="1" si="31"/><v>0.5548688108835681</v></c><c r="O42" s="71"><v>1</v></c><c r="P42" s="41"><f t="shared" ref="P42:P73" ca="1" si="53">SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="Q42" s="41"><f t="shared" ref="Q42:Q73" ca="1" si="54">SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="R42" s="41" t="e"><f t="shared" ref="R42:R73" ca="1" si="55">IF($G42=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)</f><v>#REF!</v></c><c r="S42" s="41"><f t="shared" ref="S42:S73" ca="1" si="56">SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="T42" s="41"><f t="shared" ref="T42:T73" ca="1" si="57">SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="U42" s="41" t="e"><f t="shared" ref="U42:U73" ca="1" si="58">MAX(SUM($P42:$T42),0)</f><v>#REF!</v></c><c r="V42" s="41"><f t="shared" ref="V42:V73" ca="1" si="59">P42+Q42+$S42/2</f><v>0</v></c><c r="W42" s="41"><f t="shared" ref="W42:W73" ca="1" si="60">MIN(VLOOKUP($V42, LT_SSBases, 2, TRUE)+VLOOKUP($V42,LT_SSBases,3,TRUE)*($V42-VLOOKUP($V42,LT_SSBases,1,TRUE)),$S42*0.85)</f><v>0</v></c><c r="X42" s="41"><f t="shared" ref="X42:X73" ca="1" si="61">SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="Y42" s="69"><f t="shared" ref="Y42:Y73" ca="1" si="62">COUNTIF(SC_TaxIndex,$G42)+SUMIF(SC_TaxIndex,$G42,SP_Dependents)</f><v>0</v></c><c r="Z42" s="41"><f t="shared" ref="Z42:Z73" ca="1" si="63">-LT_SSRate*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AA42" s="41"><f t="shared" ref="AA42:AA73" ca="1" si="64">-LT_SSRate*2*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G42,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AB42" s="46" t="e"><f t="shared" ref="AB42:AB73" ca="1" si="65">SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G42,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI42,-LT_StandardDeduction/$K42)</f><v>#REF!</v></c><c r="AC42" s="41" t="e"><f t="shared" ref="AC42:AC73" ca="1" si="66">MAX($P42+$Q42+$R42+$T42+$W42-$X42-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AB42,0)</f><v>#REF!</v></c><c r="AD42" s="41" t="e"><f t="array" aca="1" ref="AD42" ca="1">-(VLOOKUP(AC42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AC42-VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))</f><v>#REF!</v></c><c r="AE42" s="41" t="e"><f t="array" aca="1" ref="AE42" ca="1">-(VLOOKUP($AC42+$X42, LT_IncomeTaxFed/$K42:$O42, 4, TRUE)+VLOOKUP($AC42+$X42,LT_IncomeTaxFed/$K42:$O42,5,TRUE)*($AC42+$X42-VLOOKUP($AC42+$X42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))+(VLOOKUP($AC42, LT_IncomeTaxFed/$K42:$O42, 4, TRUE)+VLOOKUP($AC42,LT_IncomeTaxFed/$K42:$O42,5,TRUE)*($AC42-VLOOKUP($AC42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))</f><v>#REF!</v></c><c r="AF42" s="46" t="e"><f t="shared" ref="AF42:AF73" ca="1" si="67">SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G42,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G42,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K42)</f><v>#REF!</v></c><c r="AG42" s="41" t="e"><f t="shared" ref="AG42:AG73" ca="1" si="68">MAX($P42+$Q42+$R42+$T42+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W42,0)-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AF42,0)</f><v>#REF!</v></c><c r="AH42" s="38" t="e"><f t="array" aca="1" ref="AH42" ca="1">IF(AG42>0,(VLOOKUP(AG42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AG42-VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))/AG42,0)</f><v>#REF!</v></c><c r="AI42" s="80" t="e"><f t="shared" ref="AI42:AI73" ca="1" si="69">IF(AG42>0,AG42*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH42,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH42+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)</f><v>#REF!</v></c><c r="AJ42" s="461" t="e"><f ca="1">SUMPRODUCT($Z42:$Z43+$AA42:$AA43+$AD42:$AD43+$AE42:$AE43+$AI42:$AI43)</f><v>#REF!</v></c><c r="AK42" s="486" t="e"><f t="shared" ref="AK42" ca="1" si="70">IF($U42>0, -AJ42/$U42, 0)</f><v>#REF!</v></c><c r="AL42" s="1"/></row><row r="43" spans="1:38" x14ac:dyDescent="0.25"><c r="A43" s="36"/><c r="B43" s="57"><f t="shared" ca="1" si="29"/><v>2040</v></c><c r="C43" s="51" t="s"><v>741</v></c><c r="D43" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E43" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F43" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G43" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H43" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I43" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J43" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K43" s="159"><f t="shared" ca="1" si="30"/><v>0.5548688108835681</v></c><c r="L43" s="66"><f t="shared" ca="1" si="30"/><v>0.5548688108835681</v></c><c r="M43" s="66"><v>1</v></c><c r="N43" s="65"><f t="shared" ca="1" si="31"/><v>0.5548688108835681</v></c><c r="O43" s="160"><v>1</v></c><c r="P43" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q43" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R43" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S43" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T43" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U43" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V43" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W43" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X43" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y43" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z43" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA43" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB43" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC43" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD43" s="78" t="e"><f t="array" aca="1" ref="AD43" ca="1">-(VLOOKUP(AC43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AC43-VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))</f><v>#REF!</v></c><c r="AE43" s="78" t="e"><f t="array" aca="1" ref="AE43" ca="1">-(VLOOKUP($AC43+$X43, LT_IncomeTaxFed/$K43:$O43, 4, TRUE)+VLOOKUP($AC43+$X43,LT_IncomeTaxFed/$K43:$O43,5,TRUE)*($AC43+$X43-VLOOKUP($AC43+$X43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))+(VLOOKUP($AC43, LT_IncomeTaxFed/$K43:$O43, 4, TRUE)+VLOOKUP($AC43,LT_IncomeTaxFed/$K43:$O43,5,TRUE)*($AC43-VLOOKUP($AC43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))</f><v>#REF!</v></c><c r="AF43" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG43" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH43" s="62" t="e"><f t="array" aca="1" ref="AH43" ca="1">IF(AG43>0,(VLOOKUP(AG43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AG43-VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))/AG43,0)</f><v>#REF!</v></c><c r="AI43" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ43" s="461"/><c r="AK43" s="486"/><c r="AL43" s="1"/></row><row r="44" spans="1:38" x14ac:dyDescent="0.25"><c r="A44" s="36"/><c r="B44" s="36"><f ca="1">B42+1</f><v>2041</v></c><c r="C44" s="47" t="s"><v>741</v></c><c r="D44" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E44" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F44" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G44" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H44" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I44" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J44" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K44" s="158"><f t="shared" ca="1" si="30"/><v>0.53481331169500534</v></c><c r="L44" s="64"><f t="shared" ca="1" si="30"/><v>0.53481331169500534</v></c><c r="M44" s="64"><v>1</v></c><c r="N44" s="63"><f t="shared" ca="1" si="31"/><v>0.53481331169500534</v></c><c r="O44" s="71"><v>1</v></c><c r="P44" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q44" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R44" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S44" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T44" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U44" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V44" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W44" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X44" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y44" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z44" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA44" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB44" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC44" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD44" s="41" t="e"><f t="array" aca="1" ref="AD44" ca="1">-(VLOOKUP(AC44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AC44-VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))</f><v>#REF!</v></c><c r="AE44" s="41" t="e"><f t="array" aca="1" ref="AE44" ca="1">-(VLOOKUP($AC44+$X44, LT_IncomeTaxFed/$K44:$O44, 4, TRUE)+VLOOKUP($AC44+$X44,LT_IncomeTaxFed/$K44:$O44,5,TRUE)*($AC44+$X44-VLOOKUP($AC44+$X44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))+(VLOOKUP($AC44, LT_IncomeTaxFed/$K44:$O44, 4, TRUE)+VLOOKUP($AC44,LT_IncomeTaxFed/$K44:$O44,5,TRUE)*($AC44-VLOOKUP($AC44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))</f><v>#REF!</v></c><c r="AF44" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG44" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH44" s="38" t="e"><f t="array" aca="1" ref="AH44" ca="1">IF(AG44>0,(VLOOKUP(AG44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AG44-VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))/AG44,0)</f><v>#REF!</v></c><c r="AI44" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ44" s="461" t="e"><f ca="1">SUMPRODUCT($Z44:$Z45+$AA44:$AA45+$AD44:$AD45+$AE44:$AE45+$AI44:$AI45)</f><v>#REF!</v></c><c r="AK44" s="486" t="e"><f t="shared" ref="AK44" ca="1" si="71">IF($U44>0, -AJ44/$U44, 0)</f><v>#REF!</v></c><c r="AL44" s="1"/></row><row r="45" spans="1:38" x14ac:dyDescent="0.25"><c r="A45" s="36"/><c r="B45" s="57"><f t="shared" ca="1" si="29"/><v>2041</v></c><c r="C45" s="51" t="s"><v>741</v></c><c r="D45" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E45" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F45" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G45" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H45" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I45" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J45" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K45" s="159"><f t="shared" ca="1" si="30"/><v>0.53481331169500534</v></c><c r="L45" s="66"><f t="shared" ca="1" si="30"/><v>0.53481331169500534</v></c><c r="M45" s="66"><v>1</v></c><c r="N45" s="65"><f t="shared" ca="1" si="31"/><v>0.53481331169500534</v></c><c r="O45" s="160"><v>1</v></c><c r="P45" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q45" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R45" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S45" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T45" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U45" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V45" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W45" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X45" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y45" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z45" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA45" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB45" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC45" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD45" s="78" t="e"><f t="array" aca="1" ref="AD45" ca="1">-(VLOOKUP(AC45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AC45-VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))</f><v>#REF!</v></c><c r="AE45" s="78" t="e"><f t="array" aca="1" ref="AE45" ca="1">-(VLOOKUP($AC45+$X45, LT_IncomeTaxFed/$K45:$O45, 4, TRUE)+VLOOKUP($AC45+$X45,LT_IncomeTaxFed/$K45:$O45,5,TRUE)*($AC45+$X45-VLOOKUP($AC45+$X45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))+(VLOOKUP($AC45, LT_IncomeTaxFed/$K45:$O45, 4, TRUE)+VLOOKUP($AC45,LT_IncomeTaxFed/$K45:$O45,5,TRUE)*($AC45-VLOOKUP($AC45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))</f><v>#REF!</v></c><c r="AF45" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG45" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH45" s="62" t="e"><f t="array" aca="1" ref="AH45" ca="1">IF(AG45>0,(VLOOKUP(AG45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AG45-VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))/AG45,0)</f><v>#REF!</v></c><c r="AI45" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ45" s="461"/><c r="AK45" s="486"/><c r="AL45" s="1"/></row><row r="46" spans="1:38" x14ac:dyDescent="0.25"><c r="A46" s="36"/><c r="B46" s="36"><f ca="1">B44+1</f><v>2042</v></c><c r="C46" s="47" t="s"><v>741</v></c><c r="D46" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E46" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F46" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G46" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H46" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I46" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J46" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K46" s="158"><f t="shared" ca="1" si="30"/><v>0.51548271006747504</v></c><c r="L46" s="64"><f t="shared" ca="1" si="30"/><v>0.51548271006747504</v></c><c r="M46" s="64"><v>1</v></c><c r="N46" s="63"><f t="shared" ca="1" si="31"/><v>0.51548271006747504</v></c><c r="O46" s="71"><v>1</v></c><c r="P46" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q46" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R46" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S46" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T46" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U46" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V46" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W46" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X46" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y46" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z46" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA46" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB46" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC46" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD46" s="41" t="e"><f t="array" aca="1" ref="AD46" ca="1">-(VLOOKUP(AC46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AC46-VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))</f><v>#REF!</v></c><c r="AE46" s="41" t="e"><f t="array" aca="1" ref="AE46" ca="1">-(VLOOKUP($AC46+$X46, LT_IncomeTaxFed/$K46:$O46, 4, TRUE)+VLOOKUP($AC46+$X46,LT_IncomeTaxFed/$K46:$O46,5,TRUE)*($AC46+$X46-VLOOKUP($AC46+$X46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))+(VLOOKUP($AC46, LT_IncomeTaxFed/$K46:$O46, 4, TRUE)+VLOOKUP($AC46,LT_IncomeTaxFed/$K46:$O46,5,TRUE)*($AC46-VLOOKUP($AC46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))</f><v>#REF!</v></c><c r="AF46" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG46" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH46" s="38" t="e"><f t="array" aca="1" ref="AH46" ca="1">IF(AG46>0,(VLOOKUP(AG46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AG46-VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))/AG46,0)</f><v>#REF!</v></c><c r="AI46" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ46" s="461" t="e"><f ca="1">SUMPRODUCT($Z46:$Z47+$AA46:$AA47+$AD46:$AD47+$AE46:$AE47+$AI46:$AI47)</f><v>#REF!</v></c><c r="AK46" s="486" t="e"><f t="shared" ref="AK46" ca="1" si="72">IF($U46>0, -AJ46/$U46, 0)</f><v>#REF!</v></c><c r="AL46" s="1"/></row><row r="47" spans="1:38" x14ac:dyDescent="0.25"><c r="A47" s="36"/><c r="B47" s="57"><f t="shared" ca="1" si="29"/><v>2042</v></c><c r="C47" s="51" t="s"><v>741</v></c><c r="D47" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E47" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F47" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G47" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H47" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I47" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J47" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K47" s="159"><f t="shared" ca="1" si="30"/><v>0.51548271006747504</v></c><c r="L47" s="66"><f t="shared" ca="1" si="30"/><v>0.51548271006747504</v></c><c r="M47" s="66"><v>1</v></c><c r="N47" s="65"><f t="shared" ca="1" si="31"/><v>0.51548271006747504</v></c><c r="O47" s="160"><v>1</v></c><c r="P47" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q47" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R47" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S47" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T47" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U47" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V47" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W47" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X47" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y47" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z47" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA47" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB47" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC47" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD47" s="78" t="e"><f t="array" aca="1" ref="AD47" ca="1">-(VLOOKUP(AC47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AC47-VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))</f><v>#REF!</v></c><c r="AE47" s="78" t="e"><f t="array" aca="1" ref="AE47" ca="1">-(VLOOKUP($AC47+$X47, LT_IncomeTaxFed/$K47:$O47, 4, TRUE)+VLOOKUP($AC47+$X47,LT_IncomeTaxFed/$K47:$O47,5,TRUE)*($AC47+$X47-VLOOKUP($AC47+$X47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))+(VLOOKUP($AC47, LT_IncomeTaxFed/$K47:$O47, 4, TRUE)+VLOOKUP($AC47,LT_IncomeTaxFed/$K47:$O47,5,TRUE)*($AC47-VLOOKUP($AC47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))</f><v>#REF!</v></c><c r="AF47" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG47" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH47" s="62" t="e"><f t="array" aca="1" ref="AH47" ca="1">IF(AG47>0,(VLOOKUP(AG47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AG47-VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))/AG47,0)</f><v>#REF!</v></c><c r="AI47" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ47" s="461"/><c r="AK47" s="486"/><c r="AL47" s="1"/></row><row r="48" spans="1:38" x14ac:dyDescent="0.25"><c r="A48" s="36"/><c r="B48" s="36"><f ca="1">B46+1</f><v>2043</v></c><c r="C48" s="47" t="s"><v>741</v></c><c r="D48" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E48" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F48" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G48" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H48" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I48" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J48" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K48" s="158"><f t="shared" ca="1" si="30"/><v>0.49685080488431327</v></c><c r="L48" s="64"><f t="shared" ca="1" si="30"/><v>0.49685080488431327</v></c><c r="M48" s="64"><v>1</v></c><c r="N48" s="63"><f t="shared" ca="1" si="31"/><v>0.49685080488431327</v></c><c r="O48" s="71"><v>1</v></c><c r="P48" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q48" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R48" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S48" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T48" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U48" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V48" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W48" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X48" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y48" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z48" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA48" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB48" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC48" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD48" s="41" t="e"><f t="array" aca="1" ref="AD48" ca="1">-(VLOOKUP(AC48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AC48-VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))</f><v>#REF!</v></c><c r="AE48" s="41" t="e"><f t="array" aca="1" ref="AE48" ca="1">-(VLOOKUP($AC48+$X48, LT_IncomeTaxFed/$K48:$O48, 4, TRUE)+VLOOKUP($AC48+$X48,LT_IncomeTaxFed/$K48:$O48,5,TRUE)*($AC48+$X48-VLOOKUP($AC48+$X48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))+(VLOOKUP($AC48, LT_IncomeTaxFed/$K48:$O48, 4, TRUE)+VLOOKUP($AC48,LT_IncomeTaxFed/$K48:$O48,5,TRUE)*($AC48-VLOOKUP($AC48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))</f><v>#REF!</v></c><c r="AF48" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG48" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH48" s="38" t="e"><f t="array" aca="1" ref="AH48" ca="1">IF(AG48>0,(VLOOKUP(AG48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AG48-VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))/AG48,0)</f><v>#REF!</v></c><c r="AI48" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ48" s="461" t="e"><f ca="1">SUMPRODUCT($Z48:$Z49+$AA48:$AA49+$AD48:$AD49+$AE48:$AE49+$AI48:$AI49)</f><v>#REF!</v></c><c r="AK48" s="486" t="e"><f t="shared" ref="AK48" ca="1" si="73">IF($U48>0, -AJ48/$U48, 0)</f><v>#REF!</v></c><c r="AL48" s="1"/></row><row r="49" spans="1:38" x14ac:dyDescent="0.25"><c r="A49" s="36"/><c r="B49" s="57"><f t="shared" ca="1" si="29"/><v>2043</v></c><c r="C49" s="51" t="s"><v>741</v></c><c r="D49" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E49" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F49" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G49" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H49" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I49" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J49" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K49" s="159"><f t="shared" ca="1" si="30"/><v>0.49685080488431327</v></c><c r="L49" s="66"><f t="shared" ca="1" si="30"/><v>0.49685080488431327</v></c><c r="M49" s="66"><v>1</v></c><c r="N49" s="65"><f t="shared" ca="1" si="31"/><v>0.49685080488431327</v></c><c r="O49" s="160"><v>1</v></c><c r="P49" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q49" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R49" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S49" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T49" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U49" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V49" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W49" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X49" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y49" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z49" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA49" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB49" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC49" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD49" s="78" t="e"><f t="array" aca="1" ref="AD49" ca="1">-(VLOOKUP(AC49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AC49-VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))</f><v>#REF!</v></c><c r="AE49" s="78" t="e"><f t="array" aca="1" ref="AE49" ca="1">-(VLOOKUP($AC49+$X49, LT_IncomeTaxFed/$K49:$O49, 4, TRUE)+VLOOKUP($AC49+$X49,LT_IncomeTaxFed/$K49:$O49,5,TRUE)*($AC49+$X49-VLOOKUP($AC49+$X49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))+(VLOOKUP($AC49, LT_IncomeTaxFed/$K49:$O49, 4, TRUE)+VLOOKUP($AC49,LT_IncomeTaxFed/$K49:$O49,5,TRUE)*($AC49-VLOOKUP($AC49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))</f><v>#REF!</v></c><c r="AF49" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG49" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH49" s="62" t="e"><f t="array" aca="1" ref="AH49" ca="1">IF(AG49>0,(VLOOKUP(AG49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AG49-VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))/AG49,0)</f><v>#REF!</v></c><c r="AI49" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ49" s="461"/><c r="AK49" s="486"/><c r="AL49" s="1"/></row><row r="50" spans="1:38" x14ac:dyDescent="0.25"><c r="A50" s="36"/><c r="B50" s="36"><f ca="1">B48+1</f><v>2044</v></c><c r="C50" s="47" t="s"><v>741</v></c><c r="D50" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E50" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F50" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G50" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H50" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I50" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J50" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K50" s="158"><f t="shared" ca="1" si="30"/><v>0.47889234205716935</v></c><c r="L50" s="64"><f t="shared" ca="1" si="30"/><v>0.47889234205716935</v></c><c r="M50" s="64"><v>1</v></c><c r="N50" s="63"><f t="shared" ca="1" si="31"/><v>0.47889234205716935</v></c><c r="O50" s="71"><v>1</v></c><c r="P50" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q50" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R50" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S50" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T50" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U50" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V50" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W50" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X50" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y50" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z50" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA50" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB50" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC50" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD50" s="41" t="e"><f t="array" aca="1" ref="AD50" ca="1">-(VLOOKUP(AC50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AC50-VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))</f><v>#REF!</v></c><c r="AE50" s="41" t="e"><f t="array" aca="1" ref="AE50" ca="1">-(VLOOKUP($AC50+$X50, LT_IncomeTaxFed/$K50:$O50, 4, TRUE)+VLOOKUP($AC50+$X50,LT_IncomeTaxFed/$K50:$O50,5,TRUE)*($AC50+$X50-VLOOKUP($AC50+$X50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))+(VLOOKUP($AC50, LT_IncomeTaxFed/$K50:$O50, 4, TRUE)+VLOOKUP($AC50,LT_IncomeTaxFed/$K50:$O50,5,TRUE)*($AC50-VLOOKUP($AC50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))</f><v>#REF!</v></c><c r="AF50" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG50" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH50" s="38" t="e"><f t="array" aca="1" ref="AH50" ca="1">IF(AG50>0,(VLOOKUP(AG50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AG50-VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))/AG50,0)</f><v>#REF!</v></c><c r="AI50" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ50" s="461" t="e"><f ca="1">SUMPRODUCT($Z50:$Z51+$AA50:$AA51+$AD50:$AD51+$AE50:$AE51+$AI50:$AI51)</f><v>#REF!</v></c><c r="AK50" s="486" t="e"><f t="shared" ref="AK50" ca="1" si="74">IF($U50>0, -AJ50/$U50, 0)</f><v>#REF!</v></c><c r="AL50" s="1"/></row><row r="51" spans="1:38" x14ac:dyDescent="0.25"><c r="A51" s="36"/><c r="B51" s="57"><f t="shared" ca="1" si="29"/><v>2044</v></c><c r="C51" s="51" t="s"><v>741</v></c><c r="D51" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E51" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F51" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G51" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H51" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I51" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J51" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K51" s="159"><f t="shared" ca="1" si="30"/><v>0.47889234205716935</v></c><c r="L51" s="66"><f t="shared" ca="1" si="30"/><v>0.47889234205716935</v></c><c r="M51" s="66"><v>1</v></c><c r="N51" s="65"><f t="shared" ca="1" si="31"/><v>0.47889234205716935</v></c><c r="O51" s="160"><v>1</v></c><c r="P51" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q51" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R51" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S51" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T51" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U51" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V51" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W51" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X51" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y51" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z51" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA51" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB51" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC51" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD51" s="78" t="e"><f t="array" aca="1" ref="AD51" ca="1">-(VLOOKUP(AC51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AC51-VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))</f><v>#REF!</v></c><c r="AE51" s="78" t="e"><f t="array" aca="1" ref="AE51" ca="1">-(VLOOKUP($AC51+$X51, LT_IncomeTaxFed/$K51:$O51, 4, TRUE)+VLOOKUP($AC51+$X51,LT_IncomeTaxFed/$K51:$O51,5,TRUE)*($AC51+$X51-VLOOKUP($AC51+$X51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))+(VLOOKUP($AC51, LT_IncomeTaxFed/$K51:$O51, 4, TRUE)+VLOOKUP($AC51,LT_IncomeTaxFed/$K51:$O51,5,TRUE)*($AC51-VLOOKUP($AC51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))</f><v>#REF!</v></c><c r="AF51" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG51" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH51" s="62" t="e"><f t="array" aca="1" ref="AH51" ca="1">IF(AG51>0,(VLOOKUP(AG51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AG51-VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))/AG51,0)</f><v>#REF!</v></c><c r="AI51" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ51" s="461"/><c r="AK51" s="486"/><c r="AL51" s="1"/></row><row r="52" spans="1:38" x14ac:dyDescent="0.25"><c r="A52" s="36"/><c r="B52" s="36"><f ca="1">B50+1</f><v>2045</v></c><c r="C52" s="47" t="s"><v>741</v></c><c r="D52" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E52" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F52" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G52" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H52" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I52" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J52" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K52" s="158"><f t="shared" ca="1" si="30"/><v>0.46158298029606676</v></c><c r="L52" s="64"><f t="shared" ca="1" si="30"/><v>0.46158298029606676</v></c><c r="M52" s="64"><v>1</v></c><c r="N52" s="63"><f t="shared" ca="1" si="31"/><v>0.46158298029606676</v></c><c r="O52" s="71"><v>1</v></c><c r="P52" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q52" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R52" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S52" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T52" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U52" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V52" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W52" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X52" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y52" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z52" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA52" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB52" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC52" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD52" s="41" t="e"><f t="array" aca="1" ref="AD52" ca="1">-(VLOOKUP(AC52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AC52-VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))</f><v>#REF!</v></c><c r="AE52" s="41" t="e"><f t="array" aca="1" ref="AE52" ca="1">-(VLOOKUP($AC52+$X52, LT_IncomeTaxFed/$K52:$O52, 4, TRUE)+VLOOKUP($AC52+$X52,LT_IncomeTaxFed/$K52:$O52,5,TRUE)*($AC52+$X52-VLOOKUP($AC52+$X52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))+(VLOOKUP($AC52, LT_IncomeTaxFed/$K52:$O52, 4, TRUE)+VLOOKUP($AC52,LT_IncomeTaxFed/$K52:$O52,5,TRUE)*($AC52-VLOOKUP($AC52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))</f><v>#REF!</v></c><c r="AF52" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG52" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH52" s="38" t="e"><f t="array" aca="1" ref="AH52" ca="1">IF(AG52>0,(VLOOKUP(AG52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AG52-VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))/AG52,0)</f><v>#REF!</v></c><c r="AI52" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ52" s="461" t="e"><f ca="1">SUMPRODUCT($Z52:$Z53+$AA52:$AA53+$AD52:$AD53+$AE52:$AE53+$AI52:$AI53)</f><v>#REF!</v></c><c r="AK52" s="486" t="e"><f t="shared" ref="AK52" ca="1" si="75">IF($U52>0, -AJ52/$U52, 0)</f><v>#REF!</v></c><c r="AL52" s="1"/></row><row r="53" spans="1:38" x14ac:dyDescent="0.25"><c r="A53" s="36"/><c r="B53" s="57"><f t="shared" ca="1" si="29"/><v>2045</v></c><c r="C53" s="51" t="s"><v>741</v></c><c r="D53" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E53" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F53" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G53" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H53" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I53" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J53" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K53" s="159"><f t="shared" ca="1" si="30"/><v>0.46158298029606676</v></c><c r="L53" s="66"><f t="shared" ca="1" si="30"/><v>0.46158298029606676</v></c><c r="M53" s="66"><v>1</v></c><c r="N53" s="65"><f t="shared" ca="1" si="31"/><v>0.46158298029606676</v></c><c r="O53" s="160"><v>1</v></c><c r="P53" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q53" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R53" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S53" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T53" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U53" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V53" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W53" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X53" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y53" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z53" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA53" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB53" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC53" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD53" s="78" t="e"><f t="array" aca="1" ref="AD53" ca="1">-(VLOOKUP(AC53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AC53-VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))</f><v>#REF!</v></c><c r="AE53" s="78" t="e"><f t="array" aca="1" ref="AE53" ca="1">-(VLOOKUP($AC53+$X53, LT_IncomeTaxFed/$K53:$O53, 4, TRUE)+VLOOKUP($AC53+$X53,LT_IncomeTaxFed/$K53:$O53,5,TRUE)*($AC53+$X53-VLOOKUP($AC53+$X53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))+(VLOOKUP($AC53, LT_IncomeTaxFed/$K53:$O53, 4, TRUE)+VLOOKUP($AC53,LT_IncomeTaxFed/$K53:$O53,5,TRUE)*($AC53-VLOOKUP($AC53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))</f><v>#REF!</v></c><c r="AF53" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG53" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH53" s="62" t="e"><f t="array" aca="1" ref="AH53" ca="1">IF(AG53>0,(VLOOKUP(AG53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AG53-VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))/AG53,0)</f><v>#REF!</v></c><c r="AI53" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ53" s="461"/><c r="AK53" s="486"/><c r="AL53" s="1"/></row><row r="54" spans="1:38" x14ac:dyDescent="0.25"><c r="A54" s="36"/><c r="B54" s="36"><f ca="1">B52+1</f><v>2046</v></c><c r="C54" s="47" t="s"><v>741</v></c><c r="D54" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E54" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F54" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G54" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H54" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I54" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J54" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K54" s="158"><f t="shared" ca="1" si="30"/><v>0.44489925811669079</v></c><c r="L54" s="64"><f t="shared" ca="1" si="30"/><v>0.44489925811669079</v></c><c r="M54" s="64"><v>1</v></c><c r="N54" s="63"><f t="shared" ca="1" si="31"/><v>0.44489925811669079</v></c><c r="O54" s="71"><v>1</v></c><c r="P54" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q54" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R54" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S54" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T54" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U54" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V54" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W54" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X54" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y54" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z54" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA54" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB54" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC54" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD54" s="41" t="e"><f t="array" aca="1" ref="AD54" ca="1">-(VLOOKUP(AC54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AC54-VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))</f><v>#REF!</v></c><c r="AE54" s="41" t="e"><f t="array" aca="1" ref="AE54" ca="1">-(VLOOKUP($AC54+$X54, LT_IncomeTaxFed/$K54:$O54, 4, TRUE)+VLOOKUP($AC54+$X54,LT_IncomeTaxFed/$K54:$O54,5,TRUE)*($AC54+$X54-VLOOKUP($AC54+$X54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))+(VLOOKUP($AC54, LT_IncomeTaxFed/$K54:$O54, 4, TRUE)+VLOOKUP($AC54,LT_IncomeTaxFed/$K54:$O54,5,TRUE)*($AC54-VLOOKUP($AC54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))</f><v>#REF!</v></c><c r="AF54" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG54" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH54" s="38" t="e"><f t="array" aca="1" ref="AH54" ca="1">IF(AG54>0,(VLOOKUP(AG54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AG54-VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))/AG54,0)</f><v>#REF!</v></c><c r="AI54" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ54" s="461" t="e"><f ca="1">SUMPRODUCT($Z54:$Z55+$AA54:$AA55+$AD54:$AD55+$AE54:$AE55+$AI54:$AI55)</f><v>#REF!</v></c><c r="AK54" s="486" t="e"><f t="shared" ref="AK54" ca="1" si="76">IF($U54>0, -AJ54/$U54, 0)</f><v>#REF!</v></c><c r="AL54" s="1"/></row><row r="55" spans="1:38" x14ac:dyDescent="0.25"><c r="A55" s="36"/><c r="B55" s="57"><f t="shared" ca="1" si="29"/><v>2046</v></c><c r="C55" s="51" t="s"><v>741</v></c><c r="D55" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E55" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F55" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G55" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H55" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I55" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J55" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K55" s="159"><f t="shared" ca="1" si="30"/><v>0.44489925811669079</v></c><c r="L55" s="66"><f t="shared" ca="1" si="30"/><v>0.44489925811669079</v></c><c r="M55" s="66"><v>1</v></c><c r="N55" s="65"><f t="shared" ca="1" si="31"/><v>0.44489925811669079</v></c><c r="O55" s="160"><v>1</v></c><c r="P55" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q55" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R55" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S55" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T55" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U55" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V55" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W55" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X55" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y55" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z55" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA55" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB55" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC55" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD55" s="78" t="e"><f t="array" aca="1" ref="AD55" ca="1">-(VLOOKUP(AC55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AC55-VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))</f><v>#REF!</v></c><c r="AE55" s="78" t="e"><f t="array" aca="1" ref="AE55" ca="1">-(VLOOKUP($AC55+$X55, LT_IncomeTaxFed/$K55:$O55, 4, TRUE)+VLOOKUP($AC55+$X55,LT_IncomeTaxFed/$K55:$O55,5,TRUE)*($AC55+$X55-VLOOKUP($AC55+$X55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))+(VLOOKUP($AC55, LT_IncomeTaxFed/$K55:$O55, 4, TRUE)+VLOOKUP($AC55,LT_IncomeTaxFed/$K55:$O55,5,TRUE)*($AC55-VLOOKUP($AC55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))</f><v>#REF!</v></c><c r="AF55" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG55" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH55" s="62" t="e"><f t="array" aca="1" ref="AH55" ca="1">IF(AG55>0,(VLOOKUP(AG55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AG55-VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))/AG55,0)</f><v>#REF!</v></c><c r="AI55" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ55" s="461"/><c r="AK55" s="486"/><c r="AL55" s="1"/></row><row r="56" spans="1:38" x14ac:dyDescent="0.25"><c r="A56" s="36"/><c r="B56" s="36"><f ca="1">B54+1</f><v>2047</v></c><c r="C56" s="47" t="s"><v>741</v></c><c r="D56" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E56" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F56" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G56" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H56" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I56" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J56" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K56" s="158"><f t="shared" ca="1" si="30"/><v>0.42881856204018387</v></c><c r="L56" s="64"><f t="shared" ca="1" si="30"/><v>0.42881856204018387</v></c><c r="M56" s="64"><v>1</v></c><c r="N56" s="63"><f t="shared" ca="1" si="31"/><v>0.42881856204018387</v></c><c r="O56" s="71"><v>1</v></c><c r="P56" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q56" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R56" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S56" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T56" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U56" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V56" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W56" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X56" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y56" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z56" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA56" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB56" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC56" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD56" s="41" t="e"><f t="array" aca="1" ref="AD56" ca="1">-(VLOOKUP(AC56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AC56-VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))</f><v>#REF!</v></c><c r="AE56" s="41" t="e"><f t="array" aca="1" ref="AE56" ca="1">-(VLOOKUP($AC56+$X56, LT_IncomeTaxFed/$K56:$O56, 4, TRUE)+VLOOKUP($AC56+$X56,LT_IncomeTaxFed/$K56:$O56,5,TRUE)*($AC56+$X56-VLOOKUP($AC56+$X56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))+(VLOOKUP($AC56, LT_IncomeTaxFed/$K56:$O56, 4, TRUE)+VLOOKUP($AC56,LT_IncomeTaxFed/$K56:$O56,5,TRUE)*($AC56-VLOOKUP($AC56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))</f><v>#REF!</v></c><c r="AF56" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG56" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH56" s="38" t="e"><f t="array" aca="1" ref="AH56" ca="1">IF(AG56>0,(VLOOKUP(AG56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AG56-VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))/AG56,0)</f><v>#REF!</v></c><c r="AI56" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ56" s="461" t="e"><f ca="1">SUMPRODUCT($Z56:$Z57+$AA56:$AA57+$AD56:$AD57+$AE56:$AE57+$AI56:$AI57)</f><v>#REF!</v></c><c r="AK56" s="486" t="e"><f t="shared" ref="AK56" ca="1" si="77">IF($U56>0, -AJ56/$U56, 0)</f><v>#REF!</v></c><c r="AL56" s="1"/></row><row r="57" spans="1:38" x14ac:dyDescent="0.25"><c r="A57" s="36"/><c r="B57" s="57"><f t="shared" ca="1" si="29"/><v>2047</v></c><c r="C57" s="51" t="s"><v>741</v></c><c r="D57" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E57" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F57" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G57" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H57" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I57" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J57" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K57" s="159"><f t="shared" ca="1" si="30"/><v>0.42881856204018387</v></c><c r="L57" s="66"><f t="shared" ca="1" si="30"/><v>0.42881856204018387</v></c><c r="M57" s="66"><v>1</v></c><c r="N57" s="65"><f t="shared" ca="1" si="31"/><v>0.42881856204018387</v></c><c r="O57" s="160"><v>1</v></c><c r="P57" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q57" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R57" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S57" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T57" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U57" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V57" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W57" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X57" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y57" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z57" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA57" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB57" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC57" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD57" s="78" t="e"><f t="array" aca="1" ref="AD57" ca="1">-(VLOOKUP(AC57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AC57-VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))</f><v>#REF!</v></c><c r="AE57" s="78" t="e"><f t="array" aca="1" ref="AE57" ca="1">-(VLOOKUP($AC57+$X57, LT_IncomeTaxFed/$K57:$O57, 4, TRUE)+VLOOKUP($AC57+$X57,LT_IncomeTaxFed/$K57:$O57,5,TRUE)*($AC57+$X57-VLOOKUP($AC57+$X57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))+(VLOOKUP($AC57, LT_IncomeTaxFed/$K57:$O57, 4, TRUE)+VLOOKUP($AC57,LT_IncomeTaxFed/$K57:$O57,5,TRUE)*($AC57-VLOOKUP($AC57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))</f><v>#REF!</v></c><c r="AF57" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG57" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH57" s="62" t="e"><f t="array" aca="1" ref="AH57" ca="1">IF(AG57>0,(VLOOKUP(AG57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AG57-VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))/AG57,0)</f><v>#REF!</v></c><c r="AI57" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ57" s="461"/><c r="AK57" s="486"/><c r="AL57" s="1"/></row><row r="58" spans="1:38" x14ac:dyDescent="0.25"><c r="A58" s="36"/><c r="B58" s="36"><f ca="1">B56+1</f><v>2048</v></c><c r="C58" s="47" t="s"><v>741</v></c><c r="D58" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E58" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F58" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G58" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H58" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I58" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J58" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K58" s="158"><f t="shared" ca="1" si="30"/><v>0.41331909594234584</v></c><c r="L58" s="64"><f t="shared" ca="1" si="30"/><v>0.41331909594234584</v></c><c r="M58" s="64"><v>1</v></c><c r="N58" s="63"><f t="shared" ca="1" si="31"/><v>0.41331909594234584</v></c><c r="O58" s="71"><v>1</v></c><c r="P58" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q58" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R58" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S58" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T58" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U58" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V58" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W58" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X58" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y58" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z58" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA58" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB58" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC58" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD58" s="41" t="e"><f t="array" aca="1" ref="AD58" ca="1">-(VLOOKUP(AC58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AC58-VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))</f><v>#REF!</v></c><c r="AE58" s="41" t="e"><f t="array" aca="1" ref="AE58" ca="1">-(VLOOKUP($AC58+$X58, LT_IncomeTaxFed/$K58:$O58, 4, TRUE)+VLOOKUP($AC58+$X58,LT_IncomeTaxFed/$K58:$O58,5,TRUE)*($AC58+$X58-VLOOKUP($AC58+$X58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))+(VLOOKUP($AC58, LT_IncomeTaxFed/$K58:$O58, 4, TRUE)+VLOOKUP($AC58,LT_IncomeTaxFed/$K58:$O58,5,TRUE)*($AC58-VLOOKUP($AC58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))</f><v>#REF!</v></c><c r="AF58" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG58" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH58" s="38" t="e"><f t="array" aca="1" ref="AH58" ca="1">IF(AG58>0,(VLOOKUP(AG58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AG58-VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))/AG58,0)</f><v>#REF!</v></c><c r="AI58" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ58" s="461" t="e"><f ca="1">SUMPRODUCT($Z58:$Z59+$AA58:$AA59+$AD58:$AD59+$AE58:$AE59+$AI58:$AI59)</f><v>#REF!</v></c><c r="AK58" s="486" t="e"><f t="shared" ref="AK58" ca="1" si="78">IF($U58>0, -AJ58/$U58, 0)</f><v>#REF!</v></c><c r="AL58" s="1"/></row><row r="59" spans="1:38" x14ac:dyDescent="0.25"><c r="A59" s="36"/><c r="B59" s="57"><f t="shared" ca="1" si="29"/><v>2048</v></c><c r="C59" s="51" t="s"><v>741</v></c><c r="D59" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E59" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F59" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G59" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H59" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I59" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J59" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K59" s="159"><f t="shared" ca="1" si="30"/><v>0.41331909594234584</v></c><c r="L59" s="66"><f t="shared" ca="1" si="30"/><v>0.41331909594234584</v></c><c r="M59" s="66"><v>1</v></c><c r="N59" s="65"><f t="shared" ca="1" si="31"/><v>0.41331909594234584</v></c><c r="O59" s="160"><v>1</v></c><c r="P59" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q59" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R59" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S59" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T59" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U59" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V59" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W59" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X59" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y59" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z59" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA59" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB59" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC59" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD59" s="78" t="e"><f t="array" aca="1" ref="AD59" ca="1">-(VLOOKUP(AC59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AC59-VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))</f><v>#REF!</v></c><c r="AE59" s="78" t="e"><f t="array" aca="1" ref="AE59" ca="1">-(VLOOKUP($AC59+$X59, LT_IncomeTaxFed/$K59:$O59, 4, TRUE)+VLOOKUP($AC59+$X59,LT_IncomeTaxFed/$K59:$O59,5,TRUE)*($AC59+$X59-VLOOKUP($AC59+$X59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))+(VLOOKUP($AC59, LT_IncomeTaxFed/$K59:$O59, 4, TRUE)+VLOOKUP($AC59,LT_IncomeTaxFed/$K59:$O59,5,TRUE)*($AC59-VLOOKUP($AC59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))</f><v>#REF!</v></c><c r="AF59" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG59" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH59" s="62" t="e"><f t="array" aca="1" ref="AH59" ca="1">IF(AG59>0,(VLOOKUP(AG59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AG59-VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))/AG59,0)</f><v>#REF!</v></c><c r="AI59" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ59" s="461"/><c r="AK59" s="486"/><c r="AL59" s="1"/></row><row r="60" spans="1:38" x14ac:dyDescent="0.25"><c r="A60" s="36"/><c r="B60" s="36"><f ca="1">B58+1</f><v>2049</v></c><c r="C60" s="47" t="s"><v>741</v></c><c r="D60" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E60" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F60" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G60" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H60" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I60" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J60" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K60" s="158"><f t="shared" ca="1" si="30"/><v>0.39837985151069477</v></c><c r="L60" s="64"><f t="shared" ca="1" si="30"/><v>0.39837985151069477</v></c><c r="M60" s="64"><v>1</v></c><c r="N60" s="63"><f t="shared" ca="1" si="31"/><v>0.39837985151069477</v></c><c r="O60" s="71"><v>1</v></c><c r="P60" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q60" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R60" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S60" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T60" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U60" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V60" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W60" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X60" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y60" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z60" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA60" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB60" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC60" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD60" s="41" t="e"><f t="array" aca="1" ref="AD60" ca="1">-(VLOOKUP(AC60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AC60-VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))</f><v>#REF!</v></c><c r="AE60" s="41" t="e"><f t="array" aca="1" ref="AE60" ca="1">-(VLOOKUP($AC60+$X60, LT_IncomeTaxFed/$K60:$O60, 4, TRUE)+VLOOKUP($AC60+$X60,LT_IncomeTaxFed/$K60:$O60,5,TRUE)*($AC60+$X60-VLOOKUP($AC60+$X60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))+(VLOOKUP($AC60, LT_IncomeTaxFed/$K60:$O60, 4, TRUE)+VLOOKUP($AC60,LT_IncomeTaxFed/$K60:$O60,5,TRUE)*($AC60-VLOOKUP($AC60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))</f><v>#REF!</v></c><c r="AF60" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG60" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH60" s="38" t="e"><f t="array" aca="1" ref="AH60" ca="1">IF(AG60>0,(VLOOKUP(AG60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AG60-VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))/AG60,0)</f><v>#REF!</v></c><c r="AI60" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ60" s="461" t="e"><f ca="1">SUMPRODUCT($Z60:$Z61+$AA60:$AA61+$AD60:$AD61+$AE60:$AE61+$AI60:$AI61)</f><v>#REF!</v></c><c r="AK60" s="486" t="e"><f t="shared" ref="AK60" ca="1" si="79">IF($U60>0, -AJ60/$U60, 0)</f><v>#REF!</v></c><c r="AL60" s="1"/></row><row r="61" spans="1:38" x14ac:dyDescent="0.25"><c r="A61" s="36"/><c r="B61" s="57"><f t="shared" ca="1" si="29"/><v>2049</v></c><c r="C61" s="51" t="s"><v>741</v></c><c r="D61" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E61" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F61" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G61" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H61" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I61" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J61" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K61" s="159"><f t="shared" ca="1" si="30"/><v>0.39837985151069477</v></c><c r="L61" s="66"><f t="shared" ca="1" si="30"/><v>0.39837985151069477</v></c><c r="M61" s="66"><v>1</v></c><c r="N61" s="65"><f t="shared" ca="1" si="31"/><v>0.39837985151069477</v></c><c r="O61" s="160"><v>1</v></c><c r="P61" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q61" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R61" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S61" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T61" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U61" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V61" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W61" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X61" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y61" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z61" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA61" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB61" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC61" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD61" s="78" t="e"><f t="array" aca="1" ref="AD61" ca="1">-(VLOOKUP(AC61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AC61-VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))</f><v>#REF!</v></c><c r="AE61" s="78" t="e"><f t="array" aca="1" ref="AE61" ca="1">-(VLOOKUP($AC61+$X61, LT_IncomeTaxFed/$K61:$O61, 4, TRUE)+VLOOKUP($AC61+$X61,LT_IncomeTaxFed/$K61:$O61,5,TRUE)*($AC61+$X61-VLOOKUP($AC61+$X61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))+(VLOOKUP($AC61, LT_IncomeTaxFed/$K61:$O61, 4, TRUE)+VLOOKUP($AC61,LT_IncomeTaxFed/$K61:$O61,5,TRUE)*($AC61-VLOOKUP($AC61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))</f><v>#REF!</v></c><c r="AF61" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG61" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH61" s="62" t="e"><f t="array" aca="1" ref="AH61" ca="1">IF(AG61>0,(VLOOKUP(AG61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AG61-VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))/AG61,0)</f><v>#REF!</v></c><c r="AI61" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ61" s="461"/><c r="AK61" s="486"/><c r="AL61" s="1"/></row><row r="62" spans="1:38" x14ac:dyDescent="0.25"><c r="A62" s="36"/><c r="B62" s="36"><f ca="1">B60+1</f><v>2050</v></c><c r="C62" s="47" t="s"><v>741</v></c><c r="D62" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E62" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F62" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G62" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H62" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I62" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J62" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K62" s="158"><f t="shared" ca="1" si="30"/><v>0.38398057976934435</v></c><c r="L62" s="64"><f t="shared" ca="1" si="30"/><v>0.38398057976934435</v></c><c r="M62" s="64"><v>1</v></c><c r="N62" s="63"><f t="shared" ca="1" si="31"/><v>0.38398057976934435</v></c><c r="O62" s="71"><v>1</v></c><c r="P62" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q62" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R62" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S62" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T62" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U62" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V62" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W62" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X62" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y62" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z62" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA62" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB62" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC62" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD62" s="41" t="e"><f t="array" aca="1" ref="AD62" ca="1">-(VLOOKUP(AC62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AC62-VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))</f><v>#REF!</v></c><c r="AE62" s="41" t="e"><f t="array" aca="1" ref="AE62" ca="1">-(VLOOKUP($AC62+$X62, LT_IncomeTaxFed/$K62:$O62, 4, TRUE)+VLOOKUP($AC62+$X62,LT_IncomeTaxFed/$K62:$O62,5,TRUE)*($AC62+$X62-VLOOKUP($AC62+$X62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))+(VLOOKUP($AC62, LT_IncomeTaxFed/$K62:$O62, 4, TRUE)+VLOOKUP($AC62,LT_IncomeTaxFed/$K62:$O62,5,TRUE)*($AC62-VLOOKUP($AC62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))</f><v>#REF!</v></c><c r="AF62" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG62" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH62" s="38" t="e"><f t="array" aca="1" ref="AH62" ca="1">IF(AG62>0,(VLOOKUP(AG62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AG62-VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))/AG62,0)</f><v>#REF!</v></c><c r="AI62" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ62" s="461" t="e"><f ca="1">SUMPRODUCT($Z62:$Z63+$AA62:$AA63+$AD62:$AD63+$AE62:$AE63+$AI62:$AI63)</f><v>#REF!</v></c><c r="AK62" s="486" t="e"><f t="shared" ref="AK62" ca="1" si="80">IF($U62>0, -AJ62/$U62, 0)</f><v>#REF!</v></c><c r="AL62" s="1"/></row><row r="63" spans="1:38" x14ac:dyDescent="0.25"><c r="A63" s="36"/><c r="B63" s="57"><f t="shared" ca="1" si="29"/><v>2050</v></c><c r="C63" s="51" t="s"><v>741</v></c><c r="D63" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E63" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F63" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G63" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H63" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I63" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J63" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K63" s="159"><f t="shared" ca="1" si="30"/><v>0.38398057976934435</v></c><c r="L63" s="66"><f t="shared" ca="1" si="30"/><v>0.38398057976934435</v></c><c r="M63" s="66"><v>1</v></c><c r="N63" s="65"><f t="shared" ca="1" si="31"/><v>0.38398057976934435</v></c><c r="O63" s="160"><v>1</v></c><c r="P63" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q63" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R63" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S63" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T63" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U63" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V63" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W63" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X63" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y63" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z63" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA63" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB63" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC63" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD63" s="78" t="e"><f t="array" aca="1" ref="AD63" ca="1">-(VLOOKUP(AC63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AC63-VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))</f><v>#REF!</v></c><c r="AE63" s="78" t="e"><f t="array" aca="1" ref="AE63" ca="1">-(VLOOKUP($AC63+$X63, LT_IncomeTaxFed/$K63:$O63, 4, TRUE)+VLOOKUP($AC63+$X63,LT_IncomeTaxFed/$K63:$O63,5,TRUE)*($AC63+$X63-VLOOKUP($AC63+$X63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))+(VLOOKUP($AC63, LT_IncomeTaxFed/$K63:$O63, 4, TRUE)+VLOOKUP($AC63,LT_IncomeTaxFed/$K63:$O63,5,TRUE)*($AC63-VLOOKUP($AC63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))</f><v>#REF!</v></c><c r="AF63" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG63" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH63" s="62" t="e"><f t="array" aca="1" ref="AH63" ca="1">IF(AG63>0,(VLOOKUP(AG63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AG63-VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))/AG63,0)</f><v>#REF!</v></c><c r="AI63" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ63" s="461"/><c r="AK63" s="486"/><c r="AL63" s="1"/></row><row r="64" spans="1:38" x14ac:dyDescent="0.25"><c r="A64" s="36"/><c r="B64" s="36"><f ca="1">B62+1</f><v>2051</v></c><c r="C64" s="47" t="s"><v>741</v></c><c r="D64" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E64" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F64" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G64" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H64" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I64" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J64" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K64" s="158"><f t="shared" ca="1" si="30"/><v>0.37010176363310293</v></c><c r="L64" s="64"><f t="shared" ca="1" si="30"/><v>0.37010176363310293</v></c><c r="M64" s="64"><v>1</v></c><c r="N64" s="63"><f t="shared" ca="1" si="31"/><v>0.37010176363310293</v></c><c r="O64" s="71"><v>1</v></c><c r="P64" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q64" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R64" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S64" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T64" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U64" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V64" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W64" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X64" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y64" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z64" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA64" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB64" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC64" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD64" s="41" t="e"><f t="array" aca="1" ref="AD64" ca="1">-(VLOOKUP(AC64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AC64-VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))</f><v>#REF!</v></c><c r="AE64" s="41" t="e"><f t="array" aca="1" ref="AE64" ca="1">-(VLOOKUP($AC64+$X64, LT_IncomeTaxFed/$K64:$O64, 4, TRUE)+VLOOKUP($AC64+$X64,LT_IncomeTaxFed/$K64:$O64,5,TRUE)*($AC64+$X64-VLOOKUP($AC64+$X64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))+(VLOOKUP($AC64, LT_IncomeTaxFed/$K64:$O64, 4, TRUE)+VLOOKUP($AC64,LT_IncomeTaxFed/$K64:$O64,5,TRUE)*($AC64-VLOOKUP($AC64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))</f><v>#REF!</v></c><c r="AF64" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG64" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH64" s="38" t="e"><f t="array" aca="1" ref="AH64" ca="1">IF(AG64>0,(VLOOKUP(AG64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AG64-VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))/AG64,0)</f><v>#REF!</v></c><c r="AI64" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ64" s="461" t="e"><f ca="1">SUMPRODUCT($Z64:$Z65+$AA64:$AA65+$AD64:$AD65+$AE64:$AE65+$AI64:$AI65)</f><v>#REF!</v></c><c r="AK64" s="486" t="e"><f t="shared" ref="AK64" ca="1" si="81">IF($U64>0, -AJ64/$U64, 0)</f><v>#REF!</v></c><c r="AL64" s="1"/></row><row r="65" spans="1:38" x14ac:dyDescent="0.25"><c r="A65" s="36"/><c r="B65" s="57"><f t="shared" ca="1" si="29"/><v>2051</v></c><c r="C65" s="51" t="s"><v>741</v></c><c r="D65" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E65" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F65" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G65" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H65" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I65" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J65" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K65" s="159"><f t="shared" ca="1" si="30"/><v>0.37010176363310293</v></c><c r="L65" s="66"><f t="shared" ca="1" si="30"/><v>0.37010176363310293</v></c><c r="M65" s="66"><v>1</v></c><c r="N65" s="65"><f t="shared" ca="1" si="31"/><v>0.37010176363310293</v></c><c r="O65" s="160"><v>1</v></c><c r="P65" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q65" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R65" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S65" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T65" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U65" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V65" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W65" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X65" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y65" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z65" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA65" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB65" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC65" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD65" s="78" t="e"><f t="array" aca="1" ref="AD65" ca="1">-(VLOOKUP(AC65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AC65-VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))</f><v>#REF!</v></c><c r="AE65" s="78" t="e"><f t="array" aca="1" ref="AE65" ca="1">-(VLOOKUP($AC65+$X65, LT_IncomeTaxFed/$K65:$O65, 4, TRUE)+VLOOKUP($AC65+$X65,LT_IncomeTaxFed/$K65:$O65,5,TRUE)*($AC65+$X65-VLOOKUP($AC65+$X65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))+(VLOOKUP($AC65, LT_IncomeTaxFed/$K65:$O65, 4, TRUE)+VLOOKUP($AC65,LT_IncomeTaxFed/$K65:$O65,5,TRUE)*($AC65-VLOOKUP($AC65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))</f><v>#REF!</v></c><c r="AF65" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG65" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH65" s="62" t="e"><f t="array" aca="1" ref="AH65" ca="1">IF(AG65>0,(VLOOKUP(AG65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AG65-VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))/AG65,0)</f><v>#REF!</v></c><c r="AI65" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ65" s="461"/><c r="AK65" s="486"/><c r="AL65" s="1"/></row><row r="66" spans="1:38" x14ac:dyDescent="0.25"><c r="A66" s="36"/><c r="B66" s="36"><f ca="1">B64+1</f><v>2052</v></c><c r="C66" s="47" t="s"><v>741</v></c><c r="D66" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E66" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F66" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G66" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H66" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I66" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J66" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K66" s="158"><f t="shared" ca="1" si="30"/><v>0.3567245914535932</v></c><c r="L66" s="64"><f t="shared" ca="1" si="30"/><v>0.3567245914535932</v></c><c r="M66" s="64"><v>1</v></c><c r="N66" s="63"><f t="shared" ca="1" si="31"/><v>0.3567245914535932</v></c><c r="O66" s="71"><v>1</v></c><c r="P66" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q66" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R66" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S66" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T66" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U66" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V66" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W66" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X66" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y66" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z66" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA66" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB66" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC66" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD66" s="41" t="e"><f t="array" aca="1" ref="AD66" ca="1">-(VLOOKUP(AC66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AC66-VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))</f><v>#REF!</v></c><c r="AE66" s="41" t="e"><f t="array" aca="1" ref="AE66" ca="1">-(VLOOKUP($AC66+$X66, LT_IncomeTaxFed/$K66:$O66, 4, TRUE)+VLOOKUP($AC66+$X66,LT_IncomeTaxFed/$K66:$O66,5,TRUE)*($AC66+$X66-VLOOKUP($AC66+$X66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))+(VLOOKUP($AC66, LT_IncomeTaxFed/$K66:$O66, 4, TRUE)+VLOOKUP($AC66,LT_IncomeTaxFed/$K66:$O66,5,TRUE)*($AC66-VLOOKUP($AC66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))</f><v>#REF!</v></c><c r="AF66" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG66" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH66" s="38" t="e"><f t="array" aca="1" ref="AH66" ca="1">IF(AG66>0,(VLOOKUP(AG66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AG66-VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))/AG66,0)</f><v>#REF!</v></c><c r="AI66" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ66" s="461" t="e"><f ca="1">SUMPRODUCT($Z66:$Z67+$AA66:$AA67+$AD66:$AD67+$AE66:$AE67+$AI66:$AI67)</f><v>#REF!</v></c><c r="AK66" s="486" t="e"><f t="shared" ref="AK66" ca="1" si="82">IF($U66>0, -AJ66/$U66, 0)</f><v>#REF!</v></c><c r="AL66" s="1"/></row><row r="67" spans="1:38" x14ac:dyDescent="0.25"><c r="A67" s="36"/><c r="B67" s="57"><f t="shared" ca="1" si="29"/><v>2052</v></c><c r="C67" s="51" t="s"><v>741</v></c><c r="D67" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E67" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F67" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G67" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H67" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I67" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J67" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K67" s="159"><f t="shared" ca="1" si="30"/><v>0.3567245914535932</v></c><c r="L67" s="66"><f t="shared" ca="1" si="30"/><v>0.3567245914535932</v></c><c r="M67" s="66"><v>1</v></c><c r="N67" s="65"><f t="shared" ca="1" si="31"/><v>0.3567245914535932</v></c><c r="O67" s="160"><v>1</v></c><c r="P67" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q67" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R67" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S67" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T67" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U67" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V67" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W67" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X67" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y67" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z67" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA67" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB67" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC67" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD67" s="78" t="e"><f t="array" aca="1" ref="AD67" ca="1">-(VLOOKUP(AC67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AC67-VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))</f><v>#REF!</v></c><c r="AE67" s="78" t="e"><f t="array" aca="1" ref="AE67" ca="1">-(VLOOKUP($AC67+$X67, LT_IncomeTaxFed/$K67:$O67, 4, TRUE)+VLOOKUP($AC67+$X67,LT_IncomeTaxFed/$K67:$O67,5,TRUE)*($AC67+$X67-VLOOKUP($AC67+$X67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))+(VLOOKUP($AC67, LT_IncomeTaxFed/$K67:$O67, 4, TRUE)+VLOOKUP($AC67,LT_IncomeTaxFed/$K67:$O67,5,TRUE)*($AC67-VLOOKUP($AC67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))</f><v>#REF!</v></c><c r="AF67" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG67" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH67" s="62" t="e"><f t="array" aca="1" ref="AH67" ca="1">IF(AG67>0,(VLOOKUP(AG67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AG67-VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))/AG67,0)</f><v>#REF!</v></c><c r="AI67" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ67" s="461"/><c r="AK67" s="486"/><c r="AL67" s="1"/></row><row r="68" spans="1:38" x14ac:dyDescent="0.25"><c r="A68" s="36"/><c r="B68" s="36"><f ca="1">B66+1</f><v>2053</v></c><c r="C68" s="47" t="s"><v>741</v></c><c r="D68" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E68" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F68" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G68" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H68" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I68" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J68" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K68" s="158"><f t="shared" ca="1" si="30"/><v>0.34383093152153554</v></c><c r="L68" s="64"><f t="shared" ca="1" si="30"/><v>0.34383093152153554</v></c><c r="M68" s="64"><v>1</v></c><c r="N68" s="63"><f t="shared" ca="1" si="31"/><v>0.34383093152153554</v></c><c r="O68" s="71"><v>1</v></c><c r="P68" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q68" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R68" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S68" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T68" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U68" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V68" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W68" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X68" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y68" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z68" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA68" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB68" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC68" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD68" s="41" t="e"><f t="array" aca="1" ref="AD68" ca="1">-(VLOOKUP(AC68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AC68-VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))</f><v>#REF!</v></c><c r="AE68" s="41" t="e"><f t="array" aca="1" ref="AE68" ca="1">-(VLOOKUP($AC68+$X68, LT_IncomeTaxFed/$K68:$O68, 4, TRUE)+VLOOKUP($AC68+$X68,LT_IncomeTaxFed/$K68:$O68,5,TRUE)*($AC68+$X68-VLOOKUP($AC68+$X68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))+(VLOOKUP($AC68, LT_IncomeTaxFed/$K68:$O68, 4, TRUE)+VLOOKUP($AC68,LT_IncomeTaxFed/$K68:$O68,5,TRUE)*($AC68-VLOOKUP($AC68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))</f><v>#REF!</v></c><c r="AF68" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG68" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH68" s="38" t="e"><f t="array" aca="1" ref="AH68" ca="1">IF(AG68>0,(VLOOKUP(AG68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AG68-VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))/AG68,0)</f><v>#REF!</v></c><c r="AI68" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ68" s="461" t="e"><f ca="1">SUMPRODUCT($Z68:$Z69+$AA68:$AA69+$AD68:$AD69+$AE68:$AE69+$AI68:$AI69)</f><v>#REF!</v></c><c r="AK68" s="486" t="e"><f t="shared" ref="AK68" ca="1" si="83">IF($U68>0, -AJ68/$U68, 0)</f><v>#REF!</v></c><c r="AL68" s="1"/></row><row r="69" spans="1:38" x14ac:dyDescent="0.25"><c r="A69" s="36"/><c r="B69" s="57"><f t="shared" ca="1" si="29"/><v>2053</v></c><c r="C69" s="51" t="s"><v>741</v></c><c r="D69" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E69" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F69" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G69" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H69" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I69" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J69" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K69" s="159"><f t="shared" ca="1" si="30"/><v>0.34383093152153554</v></c><c r="L69" s="66"><f t="shared" ca="1" si="30"/><v>0.34383093152153554</v></c><c r="M69" s="66"><v>1</v></c><c r="N69" s="65"><f t="shared" ca="1" si="31"/><v>0.34383093152153554</v></c><c r="O69" s="160"><v>1</v></c><c r="P69" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q69" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R69" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S69" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T69" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U69" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V69" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W69" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X69" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y69" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z69" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA69" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB69" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC69" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD69" s="78" t="e"><f t="array" aca="1" ref="AD69" ca="1">-(VLOOKUP(AC69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AC69-VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))</f><v>#REF!</v></c><c r="AE69" s="78" t="e"><f t="array" aca="1" ref="AE69" ca="1">-(VLOOKUP($AC69+$X69, LT_IncomeTaxFed/$K69:$O69, 4, TRUE)+VLOOKUP($AC69+$X69,LT_IncomeTaxFed/$K69:$O69,5,TRUE)*($AC69+$X69-VLOOKUP($AC69+$X69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))+(VLOOKUP($AC69, LT_IncomeTaxFed/$K69:$O69, 4, TRUE)+VLOOKUP($AC69,LT_IncomeTaxFed/$K69:$O69,5,TRUE)*($AC69-VLOOKUP($AC69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))</f><v>#REF!</v></c><c r="AF69" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG69" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH69" s="62" t="e"><f t="array" aca="1" ref="AH69" ca="1">IF(AG69>0,(VLOOKUP(AG69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AG69-VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))/AG69,0)</f><v>#REF!</v></c><c r="AI69" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ69" s="461"/><c r="AK69" s="486"/><c r="AL69" s="1"/></row><row r="70" spans="1:38" x14ac:dyDescent="0.25"><c r="A70" s="36"/><c r="B70" s="36"><f ca="1">B68+1</f><v>2054</v></c><c r="C70" s="47" t="s"><v>741</v></c><c r="D70" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E70" s="48"><f t="shared" si="46"/><v>0</v></c><c r="F70" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G70" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H70" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I70" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J70" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K70" s="158"><f t="shared" ca="1" si="30"/><v>0.33140330749063668</v></c><c r="L70" s="64"><f t="shared" ca="1" si="30"/><v>0.33140330749063668</v></c><c r="M70" s="64"><v>1</v></c><c r="N70" s="63"><f t="shared" ca="1" si="31"/><v>0.33140330749063668</v></c><c r="O70" s="71"><v>1</v></c><c r="P70" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q70" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R70" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S70" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T70" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U70" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V70" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W70" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X70" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y70" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z70" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA70" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB70" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC70" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD70" s="41" t="e"><f t="array" aca="1" ref="AD70" ca="1">-(VLOOKUP(AC70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AC70-VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))</f><v>#REF!</v></c><c r="AE70" s="41" t="e"><f t="array" aca="1" ref="AE70" ca="1">-(VLOOKUP($AC70+$X70, LT_IncomeTaxFed/$K70:$O70, 4, TRUE)+VLOOKUP($AC70+$X70,LT_IncomeTaxFed/$K70:$O70,5,TRUE)*($AC70+$X70-VLOOKUP($AC70+$X70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))+(VLOOKUP($AC70, LT_IncomeTaxFed/$K70:$O70, 4, TRUE)+VLOOKUP($AC70,LT_IncomeTaxFed/$K70:$O70,5,TRUE)*($AC70-VLOOKUP($AC70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))</f><v>#REF!</v></c><c r="AF70" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG70" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH70" s="38" t="e"><f t="array" aca="1" ref="AH70" ca="1">IF(AG70>0,(VLOOKUP(AG70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AG70-VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))/AG70,0)</f><v>#REF!</v></c><c r="AI70" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ70" s="461" t="e"><f ca="1">SUMPRODUCT($Z70:$Z71+$AA70:$AA71+$AD70:$AD71+$AE70:$AE71+$AI70:$AI71)</f><v>#REF!</v></c><c r="AK70" s="486" t="e"><f t="shared" ref="AK70" ca="1" si="84">IF($U70>0, -AJ70/$U70, 0)</f><v>#REF!</v></c><c r="AL70" s="1"/></row><row r="71" spans="1:38" x14ac:dyDescent="0.25"><c r="A71" s="36"/><c r="B71" s="57"><f t="shared" ca="1" si="29"/><v>2054</v></c><c r="C71" s="51" t="s"><v>741</v></c><c r="D71" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E71" s="52"><f t="shared" si="46"/><v>0</v></c><c r="F71" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G71" s="52"><f t="shared" si="4"/><v>2</v></c><c r="H71" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I71" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J71" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K71" s="159"><f t="shared" ca="1" si="30"/><v>0.33140330749063668</v></c><c r="L71" s="66"><f t="shared" ca="1" si="30"/><v>0.33140330749063668</v></c><c r="M71" s="66"><v>1</v></c><c r="N71" s="65"><f t="shared" ca="1" si="31"/><v>0.33140330749063668</v></c><c r="O71" s="160"><v>1</v></c><c r="P71" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q71" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R71" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S71" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T71" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U71" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V71" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W71" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X71" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y71" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z71" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA71" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB71" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC71" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD71" s="78" t="e"><f t="array" aca="1" ref="AD71" ca="1">-(VLOOKUP(AC71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AC71-VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))</f><v>#REF!</v></c><c r="AE71" s="78" t="e"><f t="array" aca="1" ref="AE71" ca="1">-(VLOOKUP($AC71+$X71, LT_IncomeTaxFed/$K71:$O71, 4, TRUE)+VLOOKUP($AC71+$X71,LT_IncomeTaxFed/$K71:$O71,5,TRUE)*($AC71+$X71-VLOOKUP($AC71+$X71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))+(VLOOKUP($AC71, LT_IncomeTaxFed/$K71:$O71, 4, TRUE)+VLOOKUP($AC71,LT_IncomeTaxFed/$K71:$O71,5,TRUE)*($AC71-VLOOKUP($AC71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))</f><v>#REF!</v></c><c r="AF71" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG71" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH71" s="62" t="e"><f t="array" aca="1" ref="AH71" ca="1">IF(AG71>0,(VLOOKUP(AG71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AG71-VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))/AG71,0)</f><v>#REF!</v></c><c r="AI71" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ71" s="461"/><c r="AK71" s="486"/><c r="AL71" s="1"/></row><row r="72" spans="1:38" x14ac:dyDescent="0.25"><c r="A72" s="36"/><c r="B72" s="36"><f ca="1">B70+1</f><v>2055</v></c><c r="C72" s="47" t="s"><v>741</v></c><c r="D72" s="108" t="str"><f t="shared" si="48"/><v/></c><c r="E72" s="48"><f t="shared" ref="E72:E103" si="85">INDEX(SC_TaxIndex,$G72)</f><v>0</v></c><c r="F72" s="48" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G72" s="48"><f t="shared" si="4"/><v>1</v></c><c r="H72" s="47"><f t="shared" si="50"/><v>1</v></c><c r="I72" s="47"><f t="shared" si="51"/><v>0</v></c><c r="J72" s="48"><f t="shared" si="52"/><v>0</v></c><c r="K72" s="158"><f t="shared" ca="1" si="30"/><v>0.31942487468977021</v></c><c r="L72" s="64"><f t="shared" ca="1" si="30"/><v>0.31942487468977021</v></c><c r="M72" s="64"><v>1</v></c><c r="N72" s="63"><f t="shared" ca="1" si="31"/><v>0.31942487468977021</v></c><c r="O72" s="71"><v>1</v></c><c r="P72" s="41"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q72" s="41"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R72" s="41" t="e"><f t="shared" ca="1" si="55"/><v>#REF!</v></c><c r="S72" s="41"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T72" s="41"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U72" s="41" t="e"><f t="shared" ca="1" si="58"/><v>#REF!</v></c><c r="V72" s="41"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W72" s="41"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X72" s="41"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y72" s="69"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z72" s="41"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA72" s="41"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB72" s="46" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC72" s="41" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD72" s="41" t="e"><f t="array" aca="1" ref="AD72" ca="1">-(VLOOKUP(AC72, LT_IncomeTaxFed/$K72:$O72, 2, TRUE)+VLOOKUP(AC72,LT_IncomeTaxFed/$K72:$O72,3,TRUE)*(AC72-VLOOKUP(AC72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))</f><v>#REF!</v></c><c r="AE72" s="41" t="e"><f t="array" aca="1" ref="AE72" ca="1">-(VLOOKUP($AC72+$X72, LT_IncomeTaxFed/$K72:$O72, 4, TRUE)+VLOOKUP($AC72+$X72,LT_IncomeTaxFed/$K72:$O72,5,TRUE)*($AC72+$X72-VLOOKUP($AC72+$X72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))+(VLOOKUP($AC72, LT_IncomeTaxFed/$K72:$O72, 4, TRUE)+VLOOKUP($AC72,LT_IncomeTaxFed/$K72:$O72,5,TRUE)*($AC72-VLOOKUP($AC72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))</f><v>#REF!</v></c><c r="AF72" s="46" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG72" s="41" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH72" s="38" t="e"><f t="array" aca="1" ref="AH72" ca="1">IF(AG72>0,(VLOOKUP(AG72, LT_IncomeTaxFed/$K72:$O72, 2, TRUE)+VLOOKUP(AG72,LT_IncomeTaxFed/$K72:$O72,3,TRUE)*(AG72-VLOOKUP(AG72,LT_IncomeTaxFed/$K72:$O72,1,TRUE)))/AG72,0)</f><v>#REF!</v></c><c r="AI72" s="80" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ72" s="461" t="e"><f ca="1">SUMPRODUCT($Z72:$Z73+$AA72:$AA73+$AD72:$AD73+$AE72:$AE73+$AI72:$AI73)</f><v>#REF!</v></c><c r="AK72" s="486" t="e"><f t="shared" ref="AK72" ca="1" si="86">IF($U72>0, -AJ72/$U72, 0)</f><v>#REF!</v></c><c r="AL72" s="1"/></row><row r="73" spans="1:38" x14ac:dyDescent="0.25"><c r="A73" s="36"/><c r="B73" s="57"><f t="shared" ca="1" si="29"/><v>2055</v></c><c r="C73" s="51" t="s"><v>741</v></c><c r="D73" s="109" t="str"><f t="shared" si="48"/><v/></c><c r="E73" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F73" s="52" t="b"><f t="shared" si="49"/><v>0</v></c><c r="G73" s="52"><f t="shared" ref="G73:G136" si="87">MOD(ROW(),2)+1</f><v>2</v></c><c r="H73" s="53"><f t="shared" si="50"/><v>-1</v></c><c r="I73" s="53"><f t="shared" si="51"/><v>0</v></c><c r="J73" s="52"><f t="shared" si="52"/><v>0</v></c><c r="K73" s="159"><f t="shared" ca="1" si="30"/><v>0.31942487468977021</v></c><c r="L73" s="66"><f t="shared" ca="1" si="30"/><v>0.31942487468977021</v></c><c r="M73" s="66"><v>1</v></c><c r="N73" s="65"><f t="shared" ca="1" si="31"/><v>0.31942487468977021</v></c><c r="O73" s="160"><v>1</v></c><c r="P73" s="78"><f t="shared" ca="1" si="53"/><v>0</v></c><c r="Q73" s="78"><f t="shared" ca="1" si="54"/><v>0</v></c><c r="R73" s="78"><f t="shared" si="55"/><v>0</v></c><c r="S73" s="78"><f t="shared" ca="1" si="56"/><v>0</v></c><c r="T73" s="78"><f t="shared" ca="1" si="57"/><v>0</v></c><c r="U73" s="78"><f t="shared" ca="1" si="58"/><v>0</v></c><c r="V73" s="78"><f t="shared" ca="1" si="59"/><v>0</v></c><c r="W73" s="78"><f t="shared" ca="1" si="60"/><v>0</v></c><c r="X73" s="78"><f t="shared" ca="1" si="61"/><v>0</v></c><c r="Y73" s="72"><f t="shared" ca="1" si="62"/><v>0</v></c><c r="Z73" s="78"><f t="shared" ca="1" si="63"/><v>0</v></c><c r="AA73" s="78"><f t="shared" ca="1" si="64"/><v>0</v></c><c r="AB73" s="77" t="e"><f t="shared" ca="1" si="65"/><v>#REF!</v></c><c r="AC73" s="78" t="e"><f t="shared" ca="1" si="66"/><v>#REF!</v></c><c r="AD73" s="78" t="e"><f t="array" aca="1" ref="AD73" ca="1">-(VLOOKUP(AC73, LT_IncomeTaxFed/$K73:$O73, 2, TRUE)+VLOOKUP(AC73,LT_IncomeTaxFed/$K73:$O73,3,TRUE)*(AC73-VLOOKUP(AC73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))</f><v>#REF!</v></c><c r="AE73" s="78" t="e"><f t="array" aca="1" ref="AE73" ca="1">-(VLOOKUP($AC73+$X73, LT_IncomeTaxFed/$K73:$O73, 4, TRUE)+VLOOKUP($AC73+$X73,LT_IncomeTaxFed/$K73:$O73,5,TRUE)*($AC73+$X73-VLOOKUP($AC73+$X73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))+(VLOOKUP($AC73, LT_IncomeTaxFed/$K73:$O73, 4, TRUE)+VLOOKUP($AC73,LT_IncomeTaxFed/$K73:$O73,5,TRUE)*($AC73-VLOOKUP($AC73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))</f><v>#REF!</v></c><c r="AF73" s="77" t="e"><f t="shared" ca="1" si="67"/><v>#REF!</v></c><c r="AG73" s="78" t="e"><f t="shared" ca="1" si="68"/><v>#REF!</v></c><c r="AH73" s="62" t="e"><f t="array" aca="1" ref="AH73" ca="1">IF(AG73>0,(VLOOKUP(AG73, LT_IncomeTaxFed/$K73:$O73, 2, TRUE)+VLOOKUP(AG73,LT_IncomeTaxFed/$K73:$O73,3,TRUE)*(AG73-VLOOKUP(AG73,LT_IncomeTaxFed/$K73:$O73,1,TRUE)))/AG73,0)</f><v>#REF!</v></c><c r="AI73" s="81" t="e"><f t="shared" ca="1" si="69"/><v>#REF!</v></c><c r="AJ73" s="461"/><c r="AK73" s="486"/><c r="AL73" s="1"/></row><row r="74" spans="1:38" x14ac:dyDescent="0.25"><c r="A74" s="36"/><c r="B74" s="36"><f ca="1">B72+1</f><v>2056</v></c><c r="C74" s="47" t="s"><v>741</v></c><c r="D74" s="108" t="str"><f t="shared" ref="D74:D105" si="88">INDEX(SP_Initials,G74)</f><v/></c><c r="E74" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F74" s="48" t="b"><f t="shared" ref="F74:F105" si="89">G74=E74</f><v>0</v></c><c r="G74" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H74" s="47"><f t="shared" ref="H74:H105" si="90">MOD($G74,2)-($G74-1)</f><v>1</v></c><c r="I74" s="47"><f t="shared" ref="I74:I105" si="91">IF(INDEX(SC_ShowRetireatee,$G74),IF($B74<YEAR(INDEX(SP_BirthDate,$G74)),0,$B74-YEAR(INDEX(SP_BirthDate,$G74))),0)</f><v>0</v></c><c r="J74" s="48"><f t="shared" ref="J74:J105" si="92">IF(INDEX(SC_ShowRetireatee,$G74),IF($B74<YEAR(INDEX(SP_BirthDate,$G74)),0,IF($B74>(YEAR(INDEX(SP_BirthDate,$G74))+INDEX(SP_LifeExp,$G74)),0,$B74-YEAR(INDEX(SP_BirthDate,$G74)))),0)</f><v>0</v></c><c r="K74" s="158"><f t="shared" ca="1" si="30"/><v>0.30787939729134473</v></c><c r="L74" s="64"><f t="shared" ca="1" si="30"/><v>0.30787939729134473</v></c><c r="M74" s="64"><v>1</v></c><c r="N74" s="63"><f t="shared" ca="1" si="31"/><v>0.30787939729134473</v></c><c r="O74" s="71"><v>1</v></c><c r="P74" s="41"><f t="shared" ref="P74:P105" ca="1" si="93">SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="Q74" s="41"><f t="shared" ref="Q74:Q105" ca="1" si="94">SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="R74" s="41" t="e"><f t="shared" ref="R74:R105" ca="1" si="95">IF($G74=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)</f><v>#REF!</v></c><c r="S74" s="41"><f t="shared" ref="S74:S105" ca="1" si="96">SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="T74" s="41"><f t="shared" ref="T74:T105" ca="1" si="97">SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="U74" s="41" t="e"><f t="shared" ref="U74:U105" ca="1" si="98">MAX(SUM($P74:$T74),0)</f><v>#REF!</v></c><c r="V74" s="41"><f t="shared" ref="V74:V105" ca="1" si="99">P74+Q74+$S74/2</f><v>0</v></c><c r="W74" s="41"><f t="shared" ref="W74:W105" ca="1" si="100">MIN(VLOOKUP($V74, LT_SSBases, 2, TRUE)+VLOOKUP($V74,LT_SSBases,3,TRUE)*($V74-VLOOKUP($V74,LT_SSBases,1,TRUE)),$S74*0.85)</f><v>0</v></c><c r="X74" s="41"><f t="shared" ref="X74:X105" ca="1" si="101">SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="Y74" s="69"><f t="shared" ref="Y74:Y105" ca="1" si="102">COUNTIF(SC_TaxIndex,$G74)+SUMIF(SC_TaxIndex,$G74,SP_Dependents)</f><v>0</v></c><c r="Z74" s="41"><f t="shared" ref="Z74:Z105" ca="1" si="103">-LT_SSRate*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AA74" s="41"><f t="shared" ref="AA74:AA105" ca="1" si="104">-LT_SSRate*2*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G74,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AB74" s="46" t="e"><f t="shared" ref="AB74:AB105" ca="1" si="105">SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G74,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI74,-LT_StandardDeduction/$K74)</f><v>#REF!</v></c><c r="AC74" s="41" t="e"><f t="shared" ref="AC74:AC105" ca="1" si="106">MAX($P74+$Q74+$R74+$T74+$W74-$X74-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AB74,0)</f><v>#REF!</v></c><c r="AD74" s="41" t="e"><f t="array" aca="1" ref="AD74" ca="1">-(VLOOKUP(AC74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AC74-VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))</f><v>#REF!</v></c><c r="AE74" s="41" t="e"><f t="array" aca="1" ref="AE74" ca="1">-(VLOOKUP($AC74+$X74, LT_IncomeTaxFed/$K74:$O74, 4, TRUE)+VLOOKUP($AC74+$X74,LT_IncomeTaxFed/$K74:$O74,5,TRUE)*($AC74+$X74-VLOOKUP($AC74+$X74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))+(VLOOKUP($AC74, LT_IncomeTaxFed/$K74:$O74, 4, TRUE)+VLOOKUP($AC74,LT_IncomeTaxFed/$K74:$O74,5,TRUE)*($AC74-VLOOKUP($AC74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))</f><v>#REF!</v></c><c r="AF74" s="46" t="e"><f t="shared" ref="AF74:AF105" ca="1" si="107">SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G74,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G74,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K74)</f><v>#REF!</v></c><c r="AG74" s="41" t="e"><f t="shared" ref="AG74:AG105" ca="1" si="108">MAX($P74+$Q74+$R74+$T74+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W74,0)-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AF74,0)</f><v>#REF!</v></c><c r="AH74" s="38" t="e"><f t="array" aca="1" ref="AH74" ca="1">IF(AG74>0,(VLOOKUP(AG74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AG74-VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))/AG74,0)</f><v>#REF!</v></c><c r="AI74" s="80" t="e"><f t="shared" ref="AI74:AI105" ca="1" si="109">IF(AG74>0,AG74*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH74,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH74+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)</f><v>#REF!</v></c><c r="AJ74" s="461" t="e"><f ca="1">SUMPRODUCT($Z74:$Z75+$AA74:$AA75+$AD74:$AD75+$AE74:$AE75+$AI74:$AI75)</f><v>#REF!</v></c><c r="AK74" s="486" t="e"><f t="shared" ref="AK74" ca="1" si="110">IF($U74>0, -AJ74/$U74, 0)</f><v>#REF!</v></c><c r="AL74" s="1"/></row><row r="75" spans="1:38" x14ac:dyDescent="0.25"><c r="A75" s="36"/><c r="B75" s="57"><f t="shared" ref="B75:B137" ca="1" si="111">B73+1</f><v>2056</v></c><c r="C75" s="51" t="s"><v>741</v></c><c r="D75" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E75" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F75" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G75" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H75" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I75" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J75" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K75" s="159"><f t="shared" ca="1" si="30"/><v>0.30787939729134473</v></c><c r="L75" s="66"><f t="shared" ca="1" si="30"/><v>0.30787939729134473</v></c><c r="M75" s="66"><v>1</v></c><c r="N75" s="65"><f t="shared" ca="1" si="31"/><v>0.30787939729134473</v></c><c r="O75" s="160"><v>1</v></c><c r="P75" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q75" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R75" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S75" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T75" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U75" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V75" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W75" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X75" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y75" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z75" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA75" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB75" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC75" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD75" s="78" t="e"><f t="array" aca="1" ref="AD75" ca="1">-(VLOOKUP(AC75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AC75-VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))</f><v>#REF!</v></c><c r="AE75" s="78" t="e"><f t="array" aca="1" ref="AE75" ca="1">-(VLOOKUP($AC75+$X75, LT_IncomeTaxFed/$K75:$O75, 4, TRUE)+VLOOKUP($AC75+$X75,LT_IncomeTaxFed/$K75:$O75,5,TRUE)*($AC75+$X75-VLOOKUP($AC75+$X75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))+(VLOOKUP($AC75, LT_IncomeTaxFed/$K75:$O75, 4, TRUE)+VLOOKUP($AC75,LT_IncomeTaxFed/$K75:$O75,5,TRUE)*($AC75-VLOOKUP($AC75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))</f><v>#REF!</v></c><c r="AF75" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG75" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH75" s="62" t="e"><f t="array" aca="1" ref="AH75" ca="1">IF(AG75>0,(VLOOKUP(AG75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AG75-VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))/AG75,0)</f><v>#REF!</v></c><c r="AI75" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ75" s="461"/><c r="AK75" s="486"/><c r="AL75" s="1"/></row><row r="76" spans="1:38" x14ac:dyDescent="0.25"><c r="A76" s="36"/><c r="B76" s="36"><f ca="1">B74+1</f><v>2057</v></c><c r="C76" s="47" t="s"><v>741</v></c><c r="D76" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E76" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F76" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G76" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H76" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I76" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J76" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K76" s="158"><f t="shared" ca="1" si="30"/><v>0.29675122630491052</v></c><c r="L76" s="64"><f t="shared" ca="1" si="30"/><v>0.29675122630491052</v></c><c r="M76" s="64"><v>1</v></c><c r="N76" s="63"><f t="shared" ca="1" si="31"/><v>0.29675122630491052</v></c><c r="O76" s="71"><v>1</v></c><c r="P76" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q76" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R76" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S76" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T76" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U76" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V76" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W76" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X76" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y76" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z76" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA76" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB76" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC76" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD76" s="41" t="e"><f t="array" aca="1" ref="AD76" ca="1">-(VLOOKUP(AC76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AC76-VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))</f><v>#REF!</v></c><c r="AE76" s="41" t="e"><f t="array" aca="1" ref="AE76" ca="1">-(VLOOKUP($AC76+$X76, LT_IncomeTaxFed/$K76:$O76, 4, TRUE)+VLOOKUP($AC76+$X76,LT_IncomeTaxFed/$K76:$O76,5,TRUE)*($AC76+$X76-VLOOKUP($AC76+$X76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))+(VLOOKUP($AC76, LT_IncomeTaxFed/$K76:$O76, 4, TRUE)+VLOOKUP($AC76,LT_IncomeTaxFed/$K76:$O76,5,TRUE)*($AC76-VLOOKUP($AC76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))</f><v>#REF!</v></c><c r="AF76" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG76" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH76" s="38" t="e"><f t="array" aca="1" ref="AH76" ca="1">IF(AG76>0,(VLOOKUP(AG76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AG76-VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))/AG76,0)</f><v>#REF!</v></c><c r="AI76" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ76" s="461" t="e"><f ca="1">SUMPRODUCT($Z76:$Z77+$AA76:$AA77+$AD76:$AD77+$AE76:$AE77+$AI76:$AI77)</f><v>#REF!</v></c><c r="AK76" s="486" t="e"><f t="shared" ref="AK76" ca="1" si="112">IF($U76>0, -AJ76/$U76, 0)</f><v>#REF!</v></c><c r="AL76" s="1"/></row><row r="77" spans="1:38" x14ac:dyDescent="0.25"><c r="A77" s="36"/><c r="B77" s="57"><f t="shared" ca="1" si="111"/><v>2057</v></c><c r="C77" s="51" t="s"><v>741</v></c><c r="D77" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E77" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F77" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G77" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H77" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I77" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J77" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K77" s="159"><f t="shared" ca="1" si="30"/><v>0.29675122630491052</v></c><c r="L77" s="66"><f t="shared" ca="1" si="30"/><v>0.29675122630491052</v></c><c r="M77" s="66"><v>1</v></c><c r="N77" s="65"><f t="shared" ca="1" si="31"/><v>0.29675122630491052</v></c><c r="O77" s="160"><v>1</v></c><c r="P77" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q77" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R77" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S77" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T77" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U77" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V77" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W77" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X77" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y77" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z77" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA77" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB77" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC77" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD77" s="78" t="e"><f t="array" aca="1" ref="AD77" ca="1">-(VLOOKUP(AC77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AC77-VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))</f><v>#REF!</v></c><c r="AE77" s="78" t="e"><f t="array" aca="1" ref="AE77" ca="1">-(VLOOKUP($AC77+$X77, LT_IncomeTaxFed/$K77:$O77, 4, TRUE)+VLOOKUP($AC77+$X77,LT_IncomeTaxFed/$K77:$O77,5,TRUE)*($AC77+$X77-VLOOKUP($AC77+$X77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))+(VLOOKUP($AC77, LT_IncomeTaxFed/$K77:$O77, 4, TRUE)+VLOOKUP($AC77,LT_IncomeTaxFed/$K77:$O77,5,TRUE)*($AC77-VLOOKUP($AC77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))</f><v>#REF!</v></c><c r="AF77" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG77" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH77" s="62" t="e"><f t="array" aca="1" ref="AH77" ca="1">IF(AG77>0,(VLOOKUP(AG77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AG77-VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))/AG77,0)</f><v>#REF!</v></c><c r="AI77" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ77" s="461"/><c r="AK77" s="486"/><c r="AL77" s="1"/></row><row r="78" spans="1:38" x14ac:dyDescent="0.25"><c r="A78" s="36"/><c r="B78" s="36"><f ca="1">B76+1</f><v>2058</v></c><c r="C78" s="47" t="s"><v>741</v></c><c r="D78" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E78" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F78" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G78" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H78" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I78" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J78" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K78" s="158"><f t="shared" ca="1" si="30"/><v>0.28602527836617875</v></c><c r="L78" s="64"><f t="shared" ca="1" si="30"/><v>0.28602527836617875</v></c><c r="M78" s="64"><v>1</v></c><c r="N78" s="63"><f t="shared" ca="1" si="31"/><v>0.28602527836617875</v></c><c r="O78" s="71"><v>1</v></c><c r="P78" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q78" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R78" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S78" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T78" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U78" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V78" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W78" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X78" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y78" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z78" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA78" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB78" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC78" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD78" s="41" t="e"><f t="array" aca="1" ref="AD78" ca="1">-(VLOOKUP(AC78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AC78-VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))</f><v>#REF!</v></c><c r="AE78" s="41" t="e"><f t="array" aca="1" ref="AE78" ca="1">-(VLOOKUP($AC78+$X78, LT_IncomeTaxFed/$K78:$O78, 4, TRUE)+VLOOKUP($AC78+$X78,LT_IncomeTaxFed/$K78:$O78,5,TRUE)*($AC78+$X78-VLOOKUP($AC78+$X78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))+(VLOOKUP($AC78, LT_IncomeTaxFed/$K78:$O78, 4, TRUE)+VLOOKUP($AC78,LT_IncomeTaxFed/$K78:$O78,5,TRUE)*($AC78-VLOOKUP($AC78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))</f><v>#REF!</v></c><c r="AF78" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG78" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH78" s="38" t="e"><f t="array" aca="1" ref="AH78" ca="1">IF(AG78>0,(VLOOKUP(AG78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AG78-VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))/AG78,0)</f><v>#REF!</v></c><c r="AI78" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ78" s="461" t="e"><f ca="1">SUMPRODUCT($Z78:$Z79+$AA78:$AA79+$AD78:$AD79+$AE78:$AE79+$AI78:$AI79)</f><v>#REF!</v></c><c r="AK78" s="486" t="e"><f t="shared" ref="AK78" ca="1" si="113">IF($U78>0, -AJ78/$U78, 0)</f><v>#REF!</v></c><c r="AL78" s="1"/></row><row r="79" spans="1:38" x14ac:dyDescent="0.25"><c r="A79" s="36"/><c r="B79" s="57"><f t="shared" ca="1" si="111"/><v>2058</v></c><c r="C79" s="51" t="s"><v>741</v></c><c r="D79" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E79" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F79" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G79" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H79" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I79" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J79" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K79" s="159"><f t="shared" ca="1" si="30"/><v>0.28602527836617875</v></c><c r="L79" s="66"><f t="shared" ca="1" si="30"/><v>0.28602527836617875</v></c><c r="M79" s="66"><v>1</v></c><c r="N79" s="65"><f t="shared" ca="1" si="31"/><v>0.28602527836617875</v></c><c r="O79" s="160"><v>1</v></c><c r="P79" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q79" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R79" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S79" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T79" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U79" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V79" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W79" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X79" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y79" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z79" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA79" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB79" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC79" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD79" s="78" t="e"><f t="array" aca="1" ref="AD79" ca="1">-(VLOOKUP(AC79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AC79-VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))</f><v>#REF!</v></c><c r="AE79" s="78" t="e"><f t="array" aca="1" ref="AE79" ca="1">-(VLOOKUP($AC79+$X79, LT_IncomeTaxFed/$K79:$O79, 4, TRUE)+VLOOKUP($AC79+$X79,LT_IncomeTaxFed/$K79:$O79,5,TRUE)*($AC79+$X79-VLOOKUP($AC79+$X79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))+(VLOOKUP($AC79, LT_IncomeTaxFed/$K79:$O79, 4, TRUE)+VLOOKUP($AC79,LT_IncomeTaxFed/$K79:$O79,5,TRUE)*($AC79-VLOOKUP($AC79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))</f><v>#REF!</v></c><c r="AF79" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG79" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH79" s="62" t="e"><f t="array" aca="1" ref="AH79" ca="1">IF(AG79>0,(VLOOKUP(AG79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AG79-VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))/AG79,0)</f><v>#REF!</v></c><c r="AI79" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ79" s="461"/><c r="AK79" s="486"/><c r="AL79" s="1"/></row><row r="80" spans="1:38" x14ac:dyDescent="0.25"><c r="A80" s="36"/><c r="B80" s="36"><f ca="1">B78+1</f><v>2059</v></c><c r="C80" s="47" t="s"><v>741</v></c><c r="D80" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E80" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F80" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G80" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H80" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I80" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J80" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K80" s="158"><f t="shared" ca="1" si="30"/><v>0.2756870152927024</v></c><c r="L80" s="64"><f t="shared" ca="1" si="30"/><v>0.2756870152927024</v></c><c r="M80" s="64"><v>1</v></c><c r="N80" s="63"><f t="shared" ca="1" si="31"/><v>0.2756870152927024</v></c><c r="O80" s="71"><v>1</v></c><c r="P80" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q80" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R80" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S80" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T80" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U80" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V80" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W80" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X80" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y80" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z80" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA80" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB80" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC80" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD80" s="41" t="e"><f t="array" aca="1" ref="AD80" ca="1">-(VLOOKUP(AC80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AC80-VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))</f><v>#REF!</v></c><c r="AE80" s="41" t="e"><f t="array" aca="1" ref="AE80" ca="1">-(VLOOKUP($AC80+$X80, LT_IncomeTaxFed/$K80:$O80, 4, TRUE)+VLOOKUP($AC80+$X80,LT_IncomeTaxFed/$K80:$O80,5,TRUE)*($AC80+$X80-VLOOKUP($AC80+$X80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))+(VLOOKUP($AC80, LT_IncomeTaxFed/$K80:$O80, 4, TRUE)+VLOOKUP($AC80,LT_IncomeTaxFed/$K80:$O80,5,TRUE)*($AC80-VLOOKUP($AC80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))</f><v>#REF!</v></c><c r="AF80" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG80" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH80" s="38" t="e"><f t="array" aca="1" ref="AH80" ca="1">IF(AG80>0,(VLOOKUP(AG80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AG80-VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))/AG80,0)</f><v>#REF!</v></c><c r="AI80" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ80" s="461" t="e"><f ca="1">SUMPRODUCT($Z80:$Z81+$AA80:$AA81+$AD80:$AD81+$AE80:$AE81+$AI80:$AI81)</f><v>#REF!</v></c><c r="AK80" s="486" t="e"><f t="shared" ref="AK80" ca="1" si="114">IF($U80>0, -AJ80/$U80, 0)</f><v>#REF!</v></c><c r="AL80" s="1"/></row><row r="81" spans="1:38" x14ac:dyDescent="0.25"><c r="A81" s="36"/><c r="B81" s="57"><f t="shared" ca="1" si="111"/><v>2059</v></c><c r="C81" s="51" t="s"><v>741</v></c><c r="D81" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E81" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F81" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G81" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H81" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I81" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J81" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K81" s="159"><f t="shared" ca="1" si="30"/><v>0.2756870152927024</v></c><c r="L81" s="66"><f t="shared" ca="1" si="30"/><v>0.2756870152927024</v></c><c r="M81" s="66"><v>1</v></c><c r="N81" s="65"><f t="shared" ca="1" si="31"/><v>0.2756870152927024</v></c><c r="O81" s="160"><v>1</v></c><c r="P81" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q81" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R81" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S81" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T81" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U81" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V81" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W81" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X81" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y81" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z81" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA81" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB81" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC81" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD81" s="78" t="e"><f t="array" aca="1" ref="AD81" ca="1">-(VLOOKUP(AC81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AC81-VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))</f><v>#REF!</v></c><c r="AE81" s="78" t="e"><f t="array" aca="1" ref="AE81" ca="1">-(VLOOKUP($AC81+$X81, LT_IncomeTaxFed/$K81:$O81, 4, TRUE)+VLOOKUP($AC81+$X81,LT_IncomeTaxFed/$K81:$O81,5,TRUE)*($AC81+$X81-VLOOKUP($AC81+$X81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))+(VLOOKUP($AC81, LT_IncomeTaxFed/$K81:$O81, 4, TRUE)+VLOOKUP($AC81,LT_IncomeTaxFed/$K81:$O81,5,TRUE)*($AC81-VLOOKUP($AC81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))</f><v>#REF!</v></c><c r="AF81" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG81" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH81" s="62" t="e"><f t="array" aca="1" ref="AH81" ca="1">IF(AG81>0,(VLOOKUP(AG81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AG81-VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))/AG81,0)</f><v>#REF!</v></c><c r="AI81" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ81" s="461"/><c r="AK81" s="486"/><c r="AL81" s="1"/></row><row r="82" spans="1:38" x14ac:dyDescent="0.25"><c r="A82" s="36"/><c r="B82" s="36"><f ca="1">B80+1</f><v>2060</v></c><c r="C82" s="47" t="s"><v>741</v></c><c r="D82" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E82" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F82" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G82" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H82" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I82" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J82" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K82" s="158"><f t="shared" ca="1" si="30"/><v>0.26572242437850829</v></c><c r="L82" s="64"><f t="shared" ca="1" si="30"/><v>0.26572242437850829</v></c><c r="M82" s="64"><v>1</v></c><c r="N82" s="63"><f t="shared" ca="1" si="31"/><v>0.26572242437850829</v></c><c r="O82" s="71"><v>1</v></c><c r="P82" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q82" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R82" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S82" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T82" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U82" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V82" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W82" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X82" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y82" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z82" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA82" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB82" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC82" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD82" s="41" t="e"><f t="array" aca="1" ref="AD82" ca="1">-(VLOOKUP(AC82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AC82-VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))</f><v>#REF!</v></c><c r="AE82" s="41" t="e"><f t="array" aca="1" ref="AE82" ca="1">-(VLOOKUP($AC82+$X82, LT_IncomeTaxFed/$K82:$O82, 4, TRUE)+VLOOKUP($AC82+$X82,LT_IncomeTaxFed/$K82:$O82,5,TRUE)*($AC82+$X82-VLOOKUP($AC82+$X82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))+(VLOOKUP($AC82, LT_IncomeTaxFed/$K82:$O82, 4, TRUE)+VLOOKUP($AC82,LT_IncomeTaxFed/$K82:$O82,5,TRUE)*($AC82-VLOOKUP($AC82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))</f><v>#REF!</v></c><c r="AF82" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG82" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH82" s="38" t="e"><f t="array" aca="1" ref="AH82" ca="1">IF(AG82>0,(VLOOKUP(AG82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AG82-VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))/AG82,0)</f><v>#REF!</v></c><c r="AI82" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ82" s="461" t="e"><f ca="1">SUMPRODUCT($Z82:$Z83+$AA82:$AA83+$AD82:$AD83+$AE82:$AE83+$AI82:$AI83)</f><v>#REF!</v></c><c r="AK82" s="486" t="e"><f t="shared" ref="AK82" ca="1" si="115">IF($U82>0, -AJ82/$U82, 0)</f><v>#REF!</v></c><c r="AL82" s="1"/></row><row r="83" spans="1:38" x14ac:dyDescent="0.25"><c r="A83" s="36"/><c r="B83" s="57"><f t="shared" ca="1" si="111"/><v>2060</v></c><c r="C83" s="51" t="s"><v>741</v></c><c r="D83" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E83" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F83" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G83" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H83" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I83" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J83" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K83" s="159"><f t="shared" ca="1" si="30"/><v>0.26572242437850829</v></c><c r="L83" s="66"><f t="shared" ca="1" si="30"/><v>0.26572242437850829</v></c><c r="M83" s="66"><v>1</v></c><c r="N83" s="65"><f t="shared" ca="1" si="31"/><v>0.26572242437850829</v></c><c r="O83" s="160"><v>1</v></c><c r="P83" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q83" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R83" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S83" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T83" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U83" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V83" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W83" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X83" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y83" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z83" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA83" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB83" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC83" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD83" s="78" t="e"><f t="array" aca="1" ref="AD83" ca="1">-(VLOOKUP(AC83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AC83-VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))</f><v>#REF!</v></c><c r="AE83" s="78" t="e"><f t="array" aca="1" ref="AE83" ca="1">-(VLOOKUP($AC83+$X83, LT_IncomeTaxFed/$K83:$O83, 4, TRUE)+VLOOKUP($AC83+$X83,LT_IncomeTaxFed/$K83:$O83,5,TRUE)*($AC83+$X83-VLOOKUP($AC83+$X83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))+(VLOOKUP($AC83, LT_IncomeTaxFed/$K83:$O83, 4, TRUE)+VLOOKUP($AC83,LT_IncomeTaxFed/$K83:$O83,5,TRUE)*($AC83-VLOOKUP($AC83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))</f><v>#REF!</v></c><c r="AF83" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG83" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH83" s="62" t="e"><f t="array" aca="1" ref="AH83" ca="1">IF(AG83>0,(VLOOKUP(AG83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AG83-VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))/AG83,0)</f><v>#REF!</v></c><c r="AI83" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ83" s="461"/><c r="AK83" s="486"/><c r="AL83" s="1"/></row><row r="84" spans="1:38" x14ac:dyDescent="0.25"><c r="A84" s="36"/><c r="B84" s="36"><f ca="1">B82+1</f><v>2061</v></c><c r="C84" s="47" t="s"><v>741</v></c><c r="D84" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E84" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F84" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G84" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H84" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I84" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J84" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K84" s="158"><f t="shared" ca="1" si="30"/><v>0.25611799940097185</v></c><c r="L84" s="64"><f t="shared" ca="1" si="30"/><v>0.25611799940097185</v></c><c r="M84" s="64"><v>1</v></c><c r="N84" s="63"><f t="shared" ca="1" si="31"/><v>0.25611799940097185</v></c><c r="O84" s="71"><v>1</v></c><c r="P84" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q84" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R84" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S84" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T84" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U84" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V84" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W84" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X84" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y84" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z84" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA84" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB84" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC84" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD84" s="41" t="e"><f t="array" aca="1" ref="AD84" ca="1">-(VLOOKUP(AC84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AC84-VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))</f><v>#REF!</v></c><c r="AE84" s="41" t="e"><f t="array" aca="1" ref="AE84" ca="1">-(VLOOKUP($AC84+$X84, LT_IncomeTaxFed/$K84:$O84, 4, TRUE)+VLOOKUP($AC84+$X84,LT_IncomeTaxFed/$K84:$O84,5,TRUE)*($AC84+$X84-VLOOKUP($AC84+$X84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))+(VLOOKUP($AC84, LT_IncomeTaxFed/$K84:$O84, 4, TRUE)+VLOOKUP($AC84,LT_IncomeTaxFed/$K84:$O84,5,TRUE)*($AC84-VLOOKUP($AC84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))</f><v>#REF!</v></c><c r="AF84" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG84" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH84" s="38" t="e"><f t="array" aca="1" ref="AH84" ca="1">IF(AG84>0,(VLOOKUP(AG84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AG84-VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))/AG84,0)</f><v>#REF!</v></c><c r="AI84" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ84" s="461" t="e"><f ca="1">SUMPRODUCT($Z84:$Z85+$AA84:$AA85+$AD84:$AD85+$AE84:$AE85+$AI84:$AI85)</f><v>#REF!</v></c><c r="AK84" s="486" t="e"><f t="shared" ref="AK84" ca="1" si="116">IF($U84>0, -AJ84/$U84, 0)</f><v>#REF!</v></c><c r="AL84" s="1"/></row><row r="85" spans="1:38" x14ac:dyDescent="0.25"><c r="A85" s="36"/><c r="B85" s="57"><f t="shared" ca="1" si="111"/><v>2061</v></c><c r="C85" s="51" t="s"><v>741</v></c><c r="D85" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E85" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F85" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G85" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H85" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I85" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J85" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K85" s="159"><f t="shared" ca="1" si="30"/><v>0.25611799940097185</v></c><c r="L85" s="66"><f t="shared" ca="1" si="30"/><v>0.25611799940097185</v></c><c r="M85" s="66"><v>1</v></c><c r="N85" s="65"><f t="shared" ca="1" si="31"/><v>0.25611799940097185</v></c><c r="O85" s="160"><v>1</v></c><c r="P85" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q85" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R85" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S85" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T85" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U85" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V85" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W85" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X85" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y85" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z85" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA85" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB85" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC85" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD85" s="78" t="e"><f t="array" aca="1" ref="AD85" ca="1">-(VLOOKUP(AC85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AC85-VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))</f><v>#REF!</v></c><c r="AE85" s="78" t="e"><f t="array" aca="1" ref="AE85" ca="1">-(VLOOKUP($AC85+$X85, LT_IncomeTaxFed/$K85:$O85, 4, TRUE)+VLOOKUP($AC85+$X85,LT_IncomeTaxFed/$K85:$O85,5,TRUE)*($AC85+$X85-VLOOKUP($AC85+$X85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))+(VLOOKUP($AC85, LT_IncomeTaxFed/$K85:$O85, 4, TRUE)+VLOOKUP($AC85,LT_IncomeTaxFed/$K85:$O85,5,TRUE)*($AC85-VLOOKUP($AC85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))</f><v>#REF!</v></c><c r="AF85" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG85" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH85" s="62" t="e"><f t="array" aca="1" ref="AH85" ca="1">IF(AG85>0,(VLOOKUP(AG85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AG85-VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))/AG85,0)</f><v>#REF!</v></c><c r="AI85" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ85" s="461"/><c r="AK85" s="486"/><c r="AL85" s="1"/></row><row r="86" spans="1:38" x14ac:dyDescent="0.25"><c r="A86" s="36"/><c r="B86" s="36"><f ca="1">B84+1</f><v>2062</v></c><c r="C86" s="47" t="s"><v>741</v></c><c r="D86" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E86" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F86" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G86" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H86" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I86" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J86" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K86" s="158"><f t="shared" ca="1" si="30"/><v>0.24686072231418973</v></c><c r="L86" s="64"><f t="shared" ca="1" si="30"/><v>0.24686072231418973</v></c><c r="M86" s="64"><v>1</v></c><c r="N86" s="63"><f t="shared" ca="1" si="31"/><v>0.24686072231418973</v></c><c r="O86" s="71"><v>1</v></c><c r="P86" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q86" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R86" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S86" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T86" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U86" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V86" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W86" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X86" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y86" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z86" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA86" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB86" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC86" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD86" s="41" t="e"><f t="array" aca="1" ref="AD86" ca="1">-(VLOOKUP(AC86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AC86-VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))</f><v>#REF!</v></c><c r="AE86" s="41" t="e"><f t="array" aca="1" ref="AE86" ca="1">-(VLOOKUP($AC86+$X86, LT_IncomeTaxFed/$K86:$O86, 4, TRUE)+VLOOKUP($AC86+$X86,LT_IncomeTaxFed/$K86:$O86,5,TRUE)*($AC86+$X86-VLOOKUP($AC86+$X86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))+(VLOOKUP($AC86, LT_IncomeTaxFed/$K86:$O86, 4, TRUE)+VLOOKUP($AC86,LT_IncomeTaxFed/$K86:$O86,5,TRUE)*($AC86-VLOOKUP($AC86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))</f><v>#REF!</v></c><c r="AF86" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG86" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH86" s="38" t="e"><f t="array" aca="1" ref="AH86" ca="1">IF(AG86>0,(VLOOKUP(AG86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AG86-VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))/AG86,0)</f><v>#REF!</v></c><c r="AI86" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ86" s="461" t="e"><f ca="1">SUMPRODUCT($Z86:$Z87+$AA86:$AA87+$AD86:$AD87+$AE86:$AE87+$AI86:$AI87)</f><v>#REF!</v></c><c r="AK86" s="486" t="e"><f t="shared" ref="AK86" ca="1" si="117">IF($U86>0, -AJ86/$U86, 0)</f><v>#REF!</v></c><c r="AL86" s="1"/></row><row r="87" spans="1:38" x14ac:dyDescent="0.25"><c r="A87" s="36"/><c r="B87" s="57"><f t="shared" ca="1" si="111"/><v>2062</v></c><c r="C87" s="51" t="s"><v>741</v></c><c r="D87" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E87" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F87" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G87" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H87" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I87" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J87" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K87" s="159"><f t="shared" ca="1" si="30"/><v>0.24686072231418973</v></c><c r="L87" s="66"><f t="shared" ca="1" si="30"/><v>0.24686072231418973</v></c><c r="M87" s="66"><v>1</v></c><c r="N87" s="65"><f t="shared" ca="1" si="31"/><v>0.24686072231418973</v></c><c r="O87" s="160"><v>1</v></c><c r="P87" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q87" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R87" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S87" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T87" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U87" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V87" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W87" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X87" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y87" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z87" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA87" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB87" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC87" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD87" s="78" t="e"><f t="array" aca="1" ref="AD87" ca="1">-(VLOOKUP(AC87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AC87-VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))</f><v>#REF!</v></c><c r="AE87" s="78" t="e"><f t="array" aca="1" ref="AE87" ca="1">-(VLOOKUP($AC87+$X87, LT_IncomeTaxFed/$K87:$O87, 4, TRUE)+VLOOKUP($AC87+$X87,LT_IncomeTaxFed/$K87:$O87,5,TRUE)*($AC87+$X87-VLOOKUP($AC87+$X87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))+(VLOOKUP($AC87, LT_IncomeTaxFed/$K87:$O87, 4, TRUE)+VLOOKUP($AC87,LT_IncomeTaxFed/$K87:$O87,5,TRUE)*($AC87-VLOOKUP($AC87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))</f><v>#REF!</v></c><c r="AF87" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG87" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH87" s="62" t="e"><f t="array" aca="1" ref="AH87" ca="1">IF(AG87>0,(VLOOKUP(AG87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AG87-VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))/AG87,0)</f><v>#REF!</v></c><c r="AI87" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ87" s="461"/><c r="AK87" s="486"/><c r="AL87" s="1"/></row><row r="88" spans="1:38" x14ac:dyDescent="0.25"><c r="A88" s="36"/><c r="B88" s="36"><f ca="1">B86+1</f><v>2063</v></c><c r="C88" s="47" t="s"><v>741</v></c><c r="D88" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E88" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F88" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G88" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H88" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I88" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J88" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K88" s="158"><f t="shared" ca="1" si="30"/><v>0.23793804560403825</v></c><c r="L88" s="64"><f t="shared" ca="1" si="30"/><v>0.23793804560403825</v></c><c r="M88" s="64"><v>1</v></c><c r="N88" s="64"><f t="shared" ca="1" si="31"/><v>0.23793804560403825</v></c><c r="O88" s="71"><v>1</v></c><c r="P88" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q88" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R88" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S88" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T88" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U88" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V88" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W88" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X88" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y88" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z88" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA88" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB88" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC88" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD88" s="41" t="e"><f t="array" aca="1" ref="AD88" ca="1">-(VLOOKUP(AC88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AC88-VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))</f><v>#REF!</v></c><c r="AE88" s="41" t="e"><f t="array" aca="1" ref="AE88" ca="1">-(VLOOKUP($AC88+$X88, LT_IncomeTaxFed/$K88:$O88, 4, TRUE)+VLOOKUP($AC88+$X88,LT_IncomeTaxFed/$K88:$O88,5,TRUE)*($AC88+$X88-VLOOKUP($AC88+$X88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))+(VLOOKUP($AC88, LT_IncomeTaxFed/$K88:$O88, 4, TRUE)+VLOOKUP($AC88,LT_IncomeTaxFed/$K88:$O88,5,TRUE)*($AC88-VLOOKUP($AC88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))</f><v>#REF!</v></c><c r="AF88" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG88" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH88" s="38" t="e"><f t="array" aca="1" ref="AH88" ca="1">IF(AG88>0,(VLOOKUP(AG88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AG88-VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))/AG88,0)</f><v>#REF!</v></c><c r="AI88" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ88" s="461" t="e"><f ca="1">SUMPRODUCT($Z88:$Z89+$AA88:$AA89+$AD88:$AD89+$AE88:$AE89+$AI88:$AI89)</f><v>#REF!</v></c><c r="AK88" s="486" t="e"><f t="shared" ref="AK88" ca="1" si="118">IF($U88>0, -AJ88/$U88, 0)</f><v>#REF!</v></c><c r="AL88" s="1"/></row><row r="89" spans="1:38" x14ac:dyDescent="0.25"><c r="A89" s="36"/><c r="B89" s="57"><f t="shared" ca="1" si="111"/><v>2063</v></c><c r="C89" s="51" t="s"><v>741</v></c><c r="D89" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E89" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F89" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G89" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H89" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I89" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J89" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K89" s="159"><f t="shared" ca="1" si="30"/><v>0.23793804560403825</v></c><c r="L89" s="66"><f t="shared" ca="1" si="30"/><v>0.23793804560403825</v></c><c r="M89" s="66"><v>1</v></c><c r="N89" s="66"><f t="shared" ca="1" si="31"/><v>0.23793804560403825</v></c><c r="O89" s="160"><v>1</v></c><c r="P89" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q89" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R89" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S89" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T89" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U89" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V89" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W89" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X89" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y89" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z89" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA89" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB89" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC89" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD89" s="78" t="e"><f t="array" aca="1" ref="AD89" ca="1">-(VLOOKUP(AC89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AC89-VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))</f><v>#REF!</v></c><c r="AE89" s="78" t="e"><f t="array" aca="1" ref="AE89" ca="1">-(VLOOKUP($AC89+$X89, LT_IncomeTaxFed/$K89:$O89, 4, TRUE)+VLOOKUP($AC89+$X89,LT_IncomeTaxFed/$K89:$O89,5,TRUE)*($AC89+$X89-VLOOKUP($AC89+$X89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))+(VLOOKUP($AC89, LT_IncomeTaxFed/$K89:$O89, 4, TRUE)+VLOOKUP($AC89,LT_IncomeTaxFed/$K89:$O89,5,TRUE)*($AC89-VLOOKUP($AC89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))</f><v>#REF!</v></c><c r="AF89" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG89" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH89" s="62" t="e"><f t="array" aca="1" ref="AH89" ca="1">IF(AG89>0,(VLOOKUP(AG89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AG89-VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))/AG89,0)</f><v>#REF!</v></c><c r="AI89" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ89" s="461"/><c r="AK89" s="486"/></row><row r="90" spans="1:38" x14ac:dyDescent="0.25"><c r="A90" s="36"/><c r="B90" s="36"><f ca="1">B88+1</f><v>2064</v></c><c r="C90" s="47" t="s"><v>741</v></c><c r="D90" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E90" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F90" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G90" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H90" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I90" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J90" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K90" s="158"><f t="shared" ca="1" si="30"/><v>0.22933787528100072</v></c><c r="L90" s="64"><f t="shared" ca="1" si="30"/><v>0.22933787528100072</v></c><c r="M90" s="64"><v>1</v></c><c r="N90" s="64"><f t="shared" ca="1" si="31"/><v>0.22933787528100072</v></c><c r="O90" s="71"><v>1</v></c><c r="P90" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q90" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R90" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S90" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T90" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U90" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V90" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W90" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X90" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y90" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z90" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA90" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB90" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC90" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD90" s="41" t="e"><f t="array" aca="1" ref="AD90" ca="1">-(VLOOKUP(AC90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AC90-VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))</f><v>#REF!</v></c><c r="AE90" s="41" t="e"><f t="array" aca="1" ref="AE90" ca="1">-(VLOOKUP($AC90+$X90, LT_IncomeTaxFed/$K90:$O90, 4, TRUE)+VLOOKUP($AC90+$X90,LT_IncomeTaxFed/$K90:$O90,5,TRUE)*($AC90+$X90-VLOOKUP($AC90+$X90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))+(VLOOKUP($AC90, LT_IncomeTaxFed/$K90:$O90, 4, TRUE)+VLOOKUP($AC90,LT_IncomeTaxFed/$K90:$O90,5,TRUE)*($AC90-VLOOKUP($AC90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))</f><v>#REF!</v></c><c r="AF90" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG90" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH90" s="38" t="e"><f t="array" aca="1" ref="AH90" ca="1">IF(AG90>0,(VLOOKUP(AG90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AG90-VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))/AG90,0)</f><v>#REF!</v></c><c r="AI90" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ90" s="461" t="e"><f ca="1">SUMPRODUCT($Z90:$Z91+$AA90:$AA91+$AD90:$AD91+$AE90:$AE91+$AI90:$AI91)</f><v>#REF!</v></c><c r="AK90" s="486" t="e"><f t="shared" ref="AK90" ca="1" si="119">IF($U90>0, -AJ90/$U90, 0)</f><v>#REF!</v></c></row><row r="91" spans="1:38" x14ac:dyDescent="0.25"><c r="A91" s="36"/><c r="B91" s="57"><f t="shared" ca="1" si="111"/><v>2064</v></c><c r="C91" s="51" t="s"><v>741</v></c><c r="D91" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E91" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F91" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G91" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H91" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I91" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J91" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K91" s="159"><f t="shared" ca="1" si="30"/><v>0.22933787528100072</v></c><c r="L91" s="66"><f t="shared" ca="1" si="30"/><v>0.22933787528100072</v></c><c r="M91" s="66"><v>1</v></c><c r="N91" s="66"><f t="shared" ca="1" si="31"/><v>0.22933787528100072</v></c><c r="O91" s="160"><v>1</v></c><c r="P91" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q91" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R91" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S91" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T91" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U91" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V91" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W91" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X91" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y91" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z91" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA91" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB91" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC91" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD91" s="78" t="e"><f t="array" aca="1" ref="AD91" ca="1">-(VLOOKUP(AC91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AC91-VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))</f><v>#REF!</v></c><c r="AE91" s="78" t="e"><f t="array" aca="1" ref="AE91" ca="1">-(VLOOKUP($AC91+$X91, LT_IncomeTaxFed/$K91:$O91, 4, TRUE)+VLOOKUP($AC91+$X91,LT_IncomeTaxFed/$K91:$O91,5,TRUE)*($AC91+$X91-VLOOKUP($AC91+$X91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))+(VLOOKUP($AC91, LT_IncomeTaxFed/$K91:$O91, 4, TRUE)+VLOOKUP($AC91,LT_IncomeTaxFed/$K91:$O91,5,TRUE)*($AC91-VLOOKUP($AC91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))</f><v>#REF!</v></c><c r="AF91" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG91" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH91" s="62" t="e"><f t="array" aca="1" ref="AH91" ca="1">IF(AG91>0,(VLOOKUP(AG91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AG91-VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))/AG91,0)</f><v>#REF!</v></c><c r="AI91" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ91" s="461"/><c r="AK91" s="486"/></row><row r="92" spans="1:38" x14ac:dyDescent="0.25"><c r="A92" s="36"/><c r="B92" s="36"><f ca="1">B90+1</f><v>2065</v></c><c r="C92" s="47" t="s"><v>741</v></c><c r="D92" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E92" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F92" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G92" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H92" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I92" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J92" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K92" s="158"><f t="shared" ca="1" si="30"/><v>0.22104855448771155</v></c><c r="L92" s="64"><f t="shared" ca="1" si="30"/><v>0.22104855448771155</v></c><c r="M92" s="64"><v>1</v></c><c r="N92" s="64"><f t="shared" ca="1" si="31"/><v>0.22104855448771155</v></c><c r="O92" s="71"><v>1</v></c><c r="P92" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q92" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R92" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S92" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T92" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U92" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V92" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W92" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X92" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y92" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z92" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA92" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB92" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC92" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD92" s="41" t="e"><f t="array" aca="1" ref="AD92" ca="1">-(VLOOKUP(AC92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AC92-VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))</f><v>#REF!</v></c><c r="AE92" s="41" t="e"><f t="array" aca="1" ref="AE92" ca="1">-(VLOOKUP($AC92+$X92, LT_IncomeTaxFed/$K92:$O92, 4, TRUE)+VLOOKUP($AC92+$X92,LT_IncomeTaxFed/$K92:$O92,5,TRUE)*($AC92+$X92-VLOOKUP($AC92+$X92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))+(VLOOKUP($AC92, LT_IncomeTaxFed/$K92:$O92, 4, TRUE)+VLOOKUP($AC92,LT_IncomeTaxFed/$K92:$O92,5,TRUE)*($AC92-VLOOKUP($AC92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))</f><v>#REF!</v></c><c r="AF92" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG92" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH92" s="38" t="e"><f t="array" aca="1" ref="AH92" ca="1">IF(AG92>0,(VLOOKUP(AG92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AG92-VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))/AG92,0)</f><v>#REF!</v></c><c r="AI92" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ92" s="461" t="e"><f ca="1">SUMPRODUCT($Z92:$Z93+$AA92:$AA93+$AD92:$AD93+$AE92:$AE93+$AI92:$AI93)</f><v>#REF!</v></c><c r="AK92" s="486" t="e"><f t="shared" ref="AK92" ca="1" si="120">IF($U92>0, -AJ92/$U92, 0)</f><v>#REF!</v></c></row><row r="93" spans="1:38" x14ac:dyDescent="0.25"><c r="A93" s="36"/><c r="B93" s="57"><f t="shared" ca="1" si="111"/><v>2065</v></c><c r="C93" s="51" t="s"><v>741</v></c><c r="D93" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E93" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F93" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G93" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H93" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I93" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J93" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K93" s="159"><f t="shared" ca="1" si="30"/><v>0.22104855448771155</v></c><c r="L93" s="66"><f t="shared" ca="1" si="30"/><v>0.22104855448771155</v></c><c r="M93" s="66"><v>1</v></c><c r="N93" s="66"><f t="shared" ca="1" si="31"/><v>0.22104855448771155</v></c><c r="O93" s="160"><v>1</v></c><c r="P93" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q93" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R93" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S93" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T93" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U93" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V93" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W93" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X93" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y93" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z93" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA93" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB93" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC93" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD93" s="78" t="e"><f t="array" aca="1" ref="AD93" ca="1">-(VLOOKUP(AC93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AC93-VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))</f><v>#REF!</v></c><c r="AE93" s="78" t="e"><f t="array" aca="1" ref="AE93" ca="1">-(VLOOKUP($AC93+$X93, LT_IncomeTaxFed/$K93:$O93, 4, TRUE)+VLOOKUP($AC93+$X93,LT_IncomeTaxFed/$K93:$O93,5,TRUE)*($AC93+$X93-VLOOKUP($AC93+$X93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))+(VLOOKUP($AC93, LT_IncomeTaxFed/$K93:$O93, 4, TRUE)+VLOOKUP($AC93,LT_IncomeTaxFed/$K93:$O93,5,TRUE)*($AC93-VLOOKUP($AC93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))</f><v>#REF!</v></c><c r="AF93" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG93" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH93" s="62" t="e"><f t="array" aca="1" ref="AH93" ca="1">IF(AG93>0,(VLOOKUP(AG93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AG93-VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))/AG93,0)</f><v>#REF!</v></c><c r="AI93" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ93" s="461"/><c r="AK93" s="486"/></row><row r="94" spans="1:38" x14ac:dyDescent="0.25"><c r="A94" s="36"/><c r="B94" s="36"><f ca="1">B92+1</f><v>2066</v></c><c r="C94" s="47" t="s"><v>741</v></c><c r="D94" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E94" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F94" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G94" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H94" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I94" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J94" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K94" s="158"><f t="shared" ca="1" si="30"/><v>0.21305884769899905</v></c><c r="L94" s="64"><f t="shared" ca="1" si="30"/><v>0.21305884769899905</v></c><c r="M94" s="64"><v>1</v></c><c r="N94" s="64"><f t="shared" ca="1" si="31"/><v>0.21305884769899905</v></c><c r="O94" s="71"><v>1</v></c><c r="P94" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q94" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R94" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S94" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T94" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U94" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V94" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W94" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X94" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y94" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z94" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA94" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB94" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC94" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD94" s="41" t="e"><f t="array" aca="1" ref="AD94" ca="1">-(VLOOKUP(AC94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AC94-VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))</f><v>#REF!</v></c><c r="AE94" s="41" t="e"><f t="array" aca="1" ref="AE94" ca="1">-(VLOOKUP($AC94+$X94, LT_IncomeTaxFed/$K94:$O94, 4, TRUE)+VLOOKUP($AC94+$X94,LT_IncomeTaxFed/$K94:$O94,5,TRUE)*($AC94+$X94-VLOOKUP($AC94+$X94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))+(VLOOKUP($AC94, LT_IncomeTaxFed/$K94:$O94, 4, TRUE)+VLOOKUP($AC94,LT_IncomeTaxFed/$K94:$O94,5,TRUE)*($AC94-VLOOKUP($AC94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))</f><v>#REF!</v></c><c r="AF94" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG94" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH94" s="38" t="e"><f t="array" aca="1" ref="AH94" ca="1">IF(AG94>0,(VLOOKUP(AG94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AG94-VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))/AG94,0)</f><v>#REF!</v></c><c r="AI94" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ94" s="461" t="e"><f ca="1">SUMPRODUCT($Z94:$Z95+$AA94:$AA95+$AD94:$AD95+$AE94:$AE95+$AI94:$AI95)</f><v>#REF!</v></c><c r="AK94" s="486" t="e"><f t="shared" ref="AK94" ca="1" si="121">IF($U94>0, -AJ94/$U94, 0)</f><v>#REF!</v></c></row><row r="95" spans="1:38" x14ac:dyDescent="0.25"><c r="A95" s="36"/><c r="B95" s="57"><f t="shared" ca="1" si="111"/><v>2066</v></c><c r="C95" s="51" t="s"><v>741</v></c><c r="D95" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E95" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F95" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G95" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H95" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I95" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J95" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K95" s="159"><f t="shared" ca="1" si="30"/><v>0.21305884769899905</v></c><c r="L95" s="66"><f t="shared" ca="1" si="30"/><v>0.21305884769899905</v></c><c r="M95" s="66"><v>1</v></c><c r="N95" s="66"><f t="shared" ca="1" si="31"/><v>0.21305884769899905</v></c><c r="O95" s="160"><v>1</v></c><c r="P95" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q95" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R95" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S95" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T95" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U95" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V95" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W95" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X95" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y95" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z95" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA95" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB95" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC95" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD95" s="78" t="e"><f t="array" aca="1" ref="AD95" ca="1">-(VLOOKUP(AC95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AC95-VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))</f><v>#REF!</v></c><c r="AE95" s="78" t="e"><f t="array" aca="1" ref="AE95" ca="1">-(VLOOKUP($AC95+$X95, LT_IncomeTaxFed/$K95:$O95, 4, TRUE)+VLOOKUP($AC95+$X95,LT_IncomeTaxFed/$K95:$O95,5,TRUE)*($AC95+$X95-VLOOKUP($AC95+$X95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))+(VLOOKUP($AC95, LT_IncomeTaxFed/$K95:$O95, 4, TRUE)+VLOOKUP($AC95,LT_IncomeTaxFed/$K95:$O95,5,TRUE)*($AC95-VLOOKUP($AC95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))</f><v>#REF!</v></c><c r="AF95" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG95" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH95" s="62" t="e"><f t="array" aca="1" ref="AH95" ca="1">IF(AG95>0,(VLOOKUP(AG95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AG95-VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))/AG95,0)</f><v>#REF!</v></c><c r="AI95" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ95" s="461"/><c r="AK95" s="486"/></row><row r="96" spans="1:38" x14ac:dyDescent="0.25"><c r="A96" s="36"/><c r="B96" s="36"><f ca="1">B94+1</f><v>2067</v></c><c r="C96" s="47" t="s"><v>741</v></c><c r="D96" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E96" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F96" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G96" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H96" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I96" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J96" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K96" s="158"><f t="shared" ca="1" si="30"/><v>0.20535792549301113</v></c><c r="L96" s="64"><f t="shared" ca="1" si="30"/><v>0.20535792549301113</v></c><c r="M96" s="64"><v>1</v></c><c r="N96" s="64"><f t="shared" ca="1" si="31"/><v>0.20535792549301113</v></c><c r="O96" s="71"><v>1</v></c><c r="P96" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q96" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R96" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S96" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T96" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U96" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V96" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W96" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X96" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y96" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z96" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA96" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB96" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC96" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD96" s="41" t="e"><f t="array" aca="1" ref="AD96" ca="1">-(VLOOKUP(AC96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AC96-VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))</f><v>#REF!</v></c><c r="AE96" s="41" t="e"><f t="array" aca="1" ref="AE96" ca="1">-(VLOOKUP($AC96+$X96, LT_IncomeTaxFed/$K96:$O96, 4, TRUE)+VLOOKUP($AC96+$X96,LT_IncomeTaxFed/$K96:$O96,5,TRUE)*($AC96+$X96-VLOOKUP($AC96+$X96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))+(VLOOKUP($AC96, LT_IncomeTaxFed/$K96:$O96, 4, TRUE)+VLOOKUP($AC96,LT_IncomeTaxFed/$K96:$O96,5,TRUE)*($AC96-VLOOKUP($AC96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))</f><v>#REF!</v></c><c r="AF96" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG96" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH96" s="38" t="e"><f t="array" aca="1" ref="AH96" ca="1">IF(AG96>0,(VLOOKUP(AG96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AG96-VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))/AG96,0)</f><v>#REF!</v></c><c r="AI96" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ96" s="461" t="e"><f ca="1">SUMPRODUCT($Z96:$Z97+$AA96:$AA97+$AD96:$AD97+$AE96:$AE97+$AI96:$AI97)</f><v>#REF!</v></c><c r="AK96" s="486" t="e"><f t="shared" ref="AK96" ca="1" si="122">IF($U96>0, -AJ96/$U96, 0)</f><v>#REF!</v></c></row><row r="97" spans="1:37" x14ac:dyDescent="0.25"><c r="A97" s="36"/><c r="B97" s="57"><f t="shared" ca="1" si="111"/><v>2067</v></c><c r="C97" s="51" t="s"><v>741</v></c><c r="D97" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E97" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F97" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G97" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H97" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I97" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J97" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K97" s="159"><f t="shared" ca="1" si="30"/><v>0.20535792549301113</v></c><c r="L97" s="66"><f t="shared" ca="1" si="30"/><v>0.20535792549301113</v></c><c r="M97" s="66"><v>1</v></c><c r="N97" s="66"><f t="shared" ca="1" si="31"/><v>0.20535792549301113</v></c><c r="O97" s="160"><v>1</v></c><c r="P97" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q97" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R97" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S97" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T97" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U97" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V97" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W97" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X97" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y97" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z97" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA97" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB97" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC97" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD97" s="78" t="e"><f t="array" aca="1" ref="AD97" ca="1">-(VLOOKUP(AC97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AC97-VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))</f><v>#REF!</v></c><c r="AE97" s="78" t="e"><f t="array" aca="1" ref="AE97" ca="1">-(VLOOKUP($AC97+$X97, LT_IncomeTaxFed/$K97:$O97, 4, TRUE)+VLOOKUP($AC97+$X97,LT_IncomeTaxFed/$K97:$O97,5,TRUE)*($AC97+$X97-VLOOKUP($AC97+$X97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))+(VLOOKUP($AC97, LT_IncomeTaxFed/$K97:$O97, 4, TRUE)+VLOOKUP($AC97,LT_IncomeTaxFed/$K97:$O97,5,TRUE)*($AC97-VLOOKUP($AC97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))</f><v>#REF!</v></c><c r="AF97" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG97" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH97" s="62" t="e"><f t="array" aca="1" ref="AH97" ca="1">IF(AG97>0,(VLOOKUP(AG97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AG97-VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))/AG97,0)</f><v>#REF!</v></c><c r="AI97" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ97" s="461"/><c r="AK97" s="486"/></row><row r="98" spans="1:37" x14ac:dyDescent="0.25"><c r="A98" s="36"/><c r="B98" s="36"><f ca="1">B96+1</f><v>2068</v></c><c r="C98" s="47" t="s"><v>741</v></c><c r="D98" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E98" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F98" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G98" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H98" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I98" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J98" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K98" s="158"><f t="shared" ca="1" si="30"/><v>0.1979353498727818</v></c><c r="L98" s="64"><f t="shared" ca="1" si="30"/><v>0.1979353498727818</v></c><c r="M98" s="64"><v>1</v></c><c r="N98" s="64"><f t="shared" ca="1" si="31"/><v>0.1979353498727818</v></c><c r="O98" s="71"><v>1</v></c><c r="P98" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q98" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R98" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S98" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T98" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U98" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V98" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W98" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X98" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y98" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z98" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA98" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB98" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC98" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD98" s="41" t="e"><f t="array" aca="1" ref="AD98" ca="1">-(VLOOKUP(AC98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AC98-VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))</f><v>#REF!</v></c><c r="AE98" s="41" t="e"><f t="array" aca="1" ref="AE98" ca="1">-(VLOOKUP($AC98+$X98, LT_IncomeTaxFed/$K98:$O98, 4, TRUE)+VLOOKUP($AC98+$X98,LT_IncomeTaxFed/$K98:$O98,5,TRUE)*($AC98+$X98-VLOOKUP($AC98+$X98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))+(VLOOKUP($AC98, LT_IncomeTaxFed/$K98:$O98, 4, TRUE)+VLOOKUP($AC98,LT_IncomeTaxFed/$K98:$O98,5,TRUE)*($AC98-VLOOKUP($AC98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))</f><v>#REF!</v></c><c r="AF98" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG98" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH98" s="38" t="e"><f t="array" aca="1" ref="AH98" ca="1">IF(AG98>0,(VLOOKUP(AG98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AG98-VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))/AG98,0)</f><v>#REF!</v></c><c r="AI98" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ98" s="461" t="e"><f ca="1">SUMPRODUCT($Z98:$Z99+$AA98:$AA99+$AD98:$AD99+$AE98:$AE99+$AI98:$AI99)</f><v>#REF!</v></c><c r="AK98" s="486" t="e"><f t="shared" ref="AK98" ca="1" si="123">IF($U98>0, -AJ98/$U98, 0)</f><v>#REF!</v></c></row><row r="99" spans="1:37" x14ac:dyDescent="0.25"><c r="A99" s="36"/><c r="B99" s="57"><f t="shared" ca="1" si="111"/><v>2068</v></c><c r="C99" s="51" t="s"><v>741</v></c><c r="D99" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E99" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F99" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G99" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H99" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I99" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J99" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K99" s="159"><f t="shared" ca="1" si="30"/><v>0.1979353498727818</v></c><c r="L99" s="66"><f t="shared" ca="1" si="30"/><v>0.1979353498727818</v></c><c r="M99" s="66"><v>1</v></c><c r="N99" s="66"><f t="shared" ca="1" si="31"/><v>0.1979353498727818</v></c><c r="O99" s="160"><v>1</v></c><c r="P99" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q99" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R99" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S99" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T99" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U99" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V99" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W99" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X99" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y99" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z99" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA99" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB99" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC99" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD99" s="78" t="e"><f t="array" aca="1" ref="AD99" ca="1">-(VLOOKUP(AC99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AC99-VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))</f><v>#REF!</v></c><c r="AE99" s="78" t="e"><f t="array" aca="1" ref="AE99" ca="1">-(VLOOKUP($AC99+$X99, LT_IncomeTaxFed/$K99:$O99, 4, TRUE)+VLOOKUP($AC99+$X99,LT_IncomeTaxFed/$K99:$O99,5,TRUE)*($AC99+$X99-VLOOKUP($AC99+$X99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))+(VLOOKUP($AC99, LT_IncomeTaxFed/$K99:$O99, 4, TRUE)+VLOOKUP($AC99,LT_IncomeTaxFed/$K99:$O99,5,TRUE)*($AC99-VLOOKUP($AC99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))</f><v>#REF!</v></c><c r="AF99" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG99" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH99" s="62" t="e"><f t="array" aca="1" ref="AH99" ca="1">IF(AG99>0,(VLOOKUP(AG99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AG99-VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))/AG99,0)</f><v>#REF!</v></c><c r="AI99" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ99" s="461"/><c r="AK99" s="486"/></row><row r="100" spans="1:37" x14ac:dyDescent="0.25"><c r="A100" s="36"/><c r="B100" s="36"><f ca="1">B98+1</f><v>2069</v></c><c r="C100" s="47" t="s"><v>741</v></c><c r="D100" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E100" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F100" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G100" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H100" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I100" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J100" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K100" s="158"><f t="shared" ca="1" si="30"/><v>0.19078106011834389</v></c><c r="L100" s="64"><f t="shared" ca="1" si="30"/><v>0.19078106011834389</v></c><c r="M100" s="64"><v>1</v></c><c r="N100" s="64"><f t="shared" ca="1" si="31"/><v>0.19078106011834389</v></c><c r="O100" s="71"><v>1</v></c><c r="P100" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q100" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R100" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S100" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T100" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U100" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V100" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W100" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X100" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y100" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z100" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA100" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB100" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC100" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD100" s="41" t="e"><f t="array" aca="1" ref="AD100" ca="1">-(VLOOKUP(AC100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AC100-VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))</f><v>#REF!</v></c><c r="AE100" s="41" t="e"><f t="array" aca="1" ref="AE100" ca="1">-(VLOOKUP($AC100+$X100, LT_IncomeTaxFed/$K100:$O100, 4, TRUE)+VLOOKUP($AC100+$X100,LT_IncomeTaxFed/$K100:$O100,5,TRUE)*($AC100+$X100-VLOOKUP($AC100+$X100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))+(VLOOKUP($AC100, LT_IncomeTaxFed/$K100:$O100, 4, TRUE)+VLOOKUP($AC100,LT_IncomeTaxFed/$K100:$O100,5,TRUE)*($AC100-VLOOKUP($AC100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))</f><v>#REF!</v></c><c r="AF100" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG100" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH100" s="38" t="e"><f t="array" aca="1" ref="AH100" ca="1">IF(AG100>0,(VLOOKUP(AG100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AG100-VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))/AG100,0)</f><v>#REF!</v></c><c r="AI100" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ100" s="461" t="e"><f ca="1">SUMPRODUCT($Z100:$Z101+$AA100:$AA101+$AD100:$AD101+$AE100:$AE101+$AI100:$AI101)</f><v>#REF!</v></c><c r="AK100" s="486" t="e"><f t="shared" ref="AK100" ca="1" si="124">IF($U100>0, -AJ100/$U100, 0)</f><v>#REF!</v></c></row><row r="101" spans="1:37" x14ac:dyDescent="0.25"><c r="A101" s="36"/><c r="B101" s="57"><f t="shared" ca="1" si="111"/><v>2069</v></c><c r="C101" s="51" t="s"><v>741</v></c><c r="D101" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E101" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F101" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G101" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H101" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I101" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J101" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K101" s="159"><f t="shared" ca="1" si="30"/><v>0.19078106011834389</v></c><c r="L101" s="66"><f t="shared" ca="1" si="30"/><v>0.19078106011834389</v></c><c r="M101" s="66"><v>1</v></c><c r="N101" s="66"><f t="shared" ca="1" si="31"/><v>0.19078106011834389</v></c><c r="O101" s="160"><v>1</v></c><c r="P101" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q101" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R101" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S101" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T101" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U101" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V101" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W101" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X101" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y101" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z101" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA101" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB101" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC101" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD101" s="78" t="e"><f t="array" aca="1" ref="AD101" ca="1">-(VLOOKUP(AC101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AC101-VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))</f><v>#REF!</v></c><c r="AE101" s="78" t="e"><f t="array" aca="1" ref="AE101" ca="1">-(VLOOKUP($AC101+$X101, LT_IncomeTaxFed/$K101:$O101, 4, TRUE)+VLOOKUP($AC101+$X101,LT_IncomeTaxFed/$K101:$O101,5,TRUE)*($AC101+$X101-VLOOKUP($AC101+$X101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))+(VLOOKUP($AC101, LT_IncomeTaxFed/$K101:$O101, 4, TRUE)+VLOOKUP($AC101,LT_IncomeTaxFed/$K101:$O101,5,TRUE)*($AC101-VLOOKUP($AC101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))</f><v>#REF!</v></c><c r="AF101" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG101" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH101" s="62" t="e"><f t="array" aca="1" ref="AH101" ca="1">IF(AG101>0,(VLOOKUP(AG101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AG101-VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))/AG101,0)</f><v>#REF!</v></c><c r="AI101" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ101" s="461"/><c r="AK101" s="486"/></row><row r="102" spans="1:37" x14ac:dyDescent="0.25"><c r="A102" s="36"/><c r="B102" s="36"><f ca="1">B100+1</f><v>2070</v></c><c r="C102" s="47" t="s"><v>741</v></c><c r="D102" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E102" s="48"><f t="shared" si="85"/><v>0</v></c><c r="F102" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G102" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H102" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I102" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J102" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K102" s="158"><f t="shared" ca="1" si="30"/><v>0.18388535915021095</v></c><c r="L102" s="64"><f t="shared" ca="1" si="30"/><v>0.18388535915021095</v></c><c r="M102" s="64"><v>1</v></c><c r="N102" s="64"><f t="shared" ca="1" si="31"/><v>0.18388535915021095</v></c><c r="O102" s="71"><v>1</v></c><c r="P102" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q102" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R102" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S102" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T102" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U102" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V102" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W102" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X102" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y102" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z102" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA102" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB102" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC102" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD102" s="41" t="e"><f t="array" aca="1" ref="AD102" ca="1">-(VLOOKUP(AC102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AC102-VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))</f><v>#REF!</v></c><c r="AE102" s="41" t="e"><f t="array" aca="1" ref="AE102" ca="1">-(VLOOKUP($AC102+$X102, LT_IncomeTaxFed/$K102:$O102, 4, TRUE)+VLOOKUP($AC102+$X102,LT_IncomeTaxFed/$K102:$O102,5,TRUE)*($AC102+$X102-VLOOKUP($AC102+$X102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))+(VLOOKUP($AC102, LT_IncomeTaxFed/$K102:$O102, 4, TRUE)+VLOOKUP($AC102,LT_IncomeTaxFed/$K102:$O102,5,TRUE)*($AC102-VLOOKUP($AC102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))</f><v>#REF!</v></c><c r="AF102" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG102" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH102" s="38" t="e"><f t="array" aca="1" ref="AH102" ca="1">IF(AG102>0,(VLOOKUP(AG102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AG102-VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))/AG102,0)</f><v>#REF!</v></c><c r="AI102" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ102" s="461" t="e"><f ca="1">SUMPRODUCT($Z102:$Z103+$AA102:$AA103+$AD102:$AD103+$AE102:$AE103+$AI102:$AI103)</f><v>#REF!</v></c><c r="AK102" s="486" t="e"><f t="shared" ref="AK102" ca="1" si="125">IF($U102>0, -AJ102/$U102, 0)</f><v>#REF!</v></c></row><row r="103" spans="1:37" x14ac:dyDescent="0.25"><c r="A103" s="36"/><c r="B103" s="57"><f t="shared" ca="1" si="111"/><v>2070</v></c><c r="C103" s="51" t="s"><v>741</v></c><c r="D103" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E103" s="52"><f t="shared" si="85"/><v>0</v></c><c r="F103" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G103" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H103" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I103" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J103" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K103" s="159"><f t="shared" ca="1" si="30"/><v>0.18388535915021095</v></c><c r="L103" s="66"><f t="shared" ca="1" si="30"/><v>0.18388535915021095</v></c><c r="M103" s="66"><v>1</v></c><c r="N103" s="66"><f t="shared" ca="1" si="31"/><v>0.18388535915021095</v></c><c r="O103" s="160"><v>1</v></c><c r="P103" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q103" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R103" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S103" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T103" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U103" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V103" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W103" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X103" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y103" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z103" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA103" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB103" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC103" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD103" s="78" t="e"><f t="array" aca="1" ref="AD103" ca="1">-(VLOOKUP(AC103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AC103-VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))</f><v>#REF!</v></c><c r="AE103" s="78" t="e"><f t="array" aca="1" ref="AE103" ca="1">-(VLOOKUP($AC103+$X103, LT_IncomeTaxFed/$K103:$O103, 4, TRUE)+VLOOKUP($AC103+$X103,LT_IncomeTaxFed/$K103:$O103,5,TRUE)*($AC103+$X103-VLOOKUP($AC103+$X103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))+(VLOOKUP($AC103, LT_IncomeTaxFed/$K103:$O103, 4, TRUE)+VLOOKUP($AC103,LT_IncomeTaxFed/$K103:$O103,5,TRUE)*($AC103-VLOOKUP($AC103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))</f><v>#REF!</v></c><c r="AF103" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG103" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH103" s="62" t="e"><f t="array" aca="1" ref="AH103" ca="1">IF(AG103>0,(VLOOKUP(AG103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AG103-VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))/AG103,0)</f><v>#REF!</v></c><c r="AI103" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ103" s="461"/><c r="AK103" s="486"/></row><row r="104" spans="1:37" x14ac:dyDescent="0.25"><c r="A104" s="36"/><c r="B104" s="36"><f ca="1">B102+1</f><v>2071</v></c><c r="C104" s="47" t="s"><v>741</v></c><c r="D104" s="108" t="str"><f t="shared" si="88"/><v/></c><c r="E104" s="48"><f t="shared" ref="E104:E135" si="126">INDEX(SC_TaxIndex,$G104)</f><v>0</v></c><c r="F104" s="48" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G104" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H104" s="47"><f t="shared" si="90"/><v>1</v></c><c r="I104" s="47"><f t="shared" si="91"/><v>0</v></c><c r="J104" s="48"><f t="shared" si="92"/><v>0</v></c><c r="K104" s="158"><f t="shared" ca="1" si="30"/><v>0.1772389003857455</v></c><c r="L104" s="64"><f t="shared" ca="1" si="30"/><v>0.1772389003857455</v></c><c r="M104" s="64"><v>1</v></c><c r="N104" s="64"><f t="shared" ca="1" si="31"/><v>0.1772389003857455</v></c><c r="O104" s="71"><v>1</v></c><c r="P104" s="41"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q104" s="41"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R104" s="41" t="e"><f t="shared" ca="1" si="95"/><v>#REF!</v></c><c r="S104" s="41"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T104" s="41"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U104" s="41" t="e"><f t="shared" ca="1" si="98"/><v>#REF!</v></c><c r="V104" s="41"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W104" s="41"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X104" s="41"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y104" s="69"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z104" s="41"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA104" s="41"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB104" s="46" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC104" s="41" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD104" s="41" t="e"><f t="array" aca="1" ref="AD104" ca="1">-(VLOOKUP(AC104, LT_IncomeTaxFed/$K104:$O104, 2, TRUE)+VLOOKUP(AC104,LT_IncomeTaxFed/$K104:$O104,3,TRUE)*(AC104-VLOOKUP(AC104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))</f><v>#REF!</v></c><c r="AE104" s="41" t="e"><f t="array" aca="1" ref="AE104" ca="1">-(VLOOKUP($AC104+$X104, LT_IncomeTaxFed/$K104:$O104, 4, TRUE)+VLOOKUP($AC104+$X104,LT_IncomeTaxFed/$K104:$O104,5,TRUE)*($AC104+$X104-VLOOKUP($AC104+$X104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))+(VLOOKUP($AC104, LT_IncomeTaxFed/$K104:$O104, 4, TRUE)+VLOOKUP($AC104,LT_IncomeTaxFed/$K104:$O104,5,TRUE)*($AC104-VLOOKUP($AC104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))</f><v>#REF!</v></c><c r="AF104" s="46" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG104" s="41" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH104" s="38" t="e"><f t="array" aca="1" ref="AH104" ca="1">IF(AG104>0,(VLOOKUP(AG104, LT_IncomeTaxFed/$K104:$O104, 2, TRUE)+VLOOKUP(AG104,LT_IncomeTaxFed/$K104:$O104,3,TRUE)*(AG104-VLOOKUP(AG104,LT_IncomeTaxFed/$K104:$O104,1,TRUE)))/AG104,0)</f><v>#REF!</v></c><c r="AI104" s="80" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ104" s="461" t="e"><f ca="1">SUMPRODUCT($Z104:$Z105+$AA104:$AA105+$AD104:$AD105+$AE104:$AE105+$AI104:$AI105)</f><v>#REF!</v></c><c r="AK104" s="486" t="e"><f t="shared" ref="AK104" ca="1" si="127">IF($U104>0, -AJ104/$U104, 0)</f><v>#REF!</v></c></row><row r="105" spans="1:37" x14ac:dyDescent="0.25"><c r="A105" s="36"/><c r="B105" s="57"><f t="shared" ca="1" si="111"/><v>2071</v></c><c r="C105" s="51" t="s"><v>741</v></c><c r="D105" s="109" t="str"><f t="shared" si="88"/><v/></c><c r="E105" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F105" s="52" t="b"><f t="shared" si="89"/><v>0</v></c><c r="G105" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H105" s="53"><f t="shared" si="90"/><v>-1</v></c><c r="I105" s="53"><f t="shared" si="91"/><v>0</v></c><c r="J105" s="52"><f t="shared" si="92"/><v>0</v></c><c r="K105" s="159"><f t="shared" ca="1" si="30"/><v>0.1772389003857455</v></c><c r="L105" s="66"><f t="shared" ca="1" si="30"/><v>0.1772389003857455</v></c><c r="M105" s="66"><v>1</v></c><c r="N105" s="66"><f t="shared" ca="1" si="31"/><v>0.1772389003857455</v></c><c r="O105" s="160"><v>1</v></c><c r="P105" s="78"><f t="shared" ca="1" si="93"/><v>0</v></c><c r="Q105" s="78"><f t="shared" ca="1" si="94"/><v>0</v></c><c r="R105" s="78"><f t="shared" si="95"/><v>0</v></c><c r="S105" s="78"><f t="shared" ca="1" si="96"/><v>0</v></c><c r="T105" s="78"><f t="shared" ca="1" si="97"/><v>0</v></c><c r="U105" s="78"><f t="shared" ca="1" si="98"/><v>0</v></c><c r="V105" s="78"><f t="shared" ca="1" si="99"/><v>0</v></c><c r="W105" s="78"><f t="shared" ca="1" si="100"/><v>0</v></c><c r="X105" s="78"><f t="shared" ca="1" si="101"/><v>0</v></c><c r="Y105" s="72"><f t="shared" ca="1" si="102"/><v>0</v></c><c r="Z105" s="78"><f t="shared" ca="1" si="103"/><v>0</v></c><c r="AA105" s="78"><f t="shared" ca="1" si="104"/><v>0</v></c><c r="AB105" s="77" t="e"><f t="shared" ca="1" si="105"/><v>#REF!</v></c><c r="AC105" s="78" t="e"><f t="shared" ca="1" si="106"/><v>#REF!</v></c><c r="AD105" s="78" t="e"><f t="array" aca="1" ref="AD105" ca="1">-(VLOOKUP(AC105, LT_IncomeTaxFed/$K105:$O105, 2, TRUE)+VLOOKUP(AC105,LT_IncomeTaxFed/$K105:$O105,3,TRUE)*(AC105-VLOOKUP(AC105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))</f><v>#REF!</v></c><c r="AE105" s="78" t="e"><f t="array" aca="1" ref="AE105" ca="1">-(VLOOKUP($AC105+$X105, LT_IncomeTaxFed/$K105:$O105, 4, TRUE)+VLOOKUP($AC105+$X105,LT_IncomeTaxFed/$K105:$O105,5,TRUE)*($AC105+$X105-VLOOKUP($AC105+$X105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))+(VLOOKUP($AC105, LT_IncomeTaxFed/$K105:$O105, 4, TRUE)+VLOOKUP($AC105,LT_IncomeTaxFed/$K105:$O105,5,TRUE)*($AC105-VLOOKUP($AC105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))</f><v>#REF!</v></c><c r="AF105" s="77" t="e"><f t="shared" ca="1" si="107"/><v>#REF!</v></c><c r="AG105" s="78" t="e"><f t="shared" ca="1" si="108"/><v>#REF!</v></c><c r="AH105" s="62" t="e"><f t="array" aca="1" ref="AH105" ca="1">IF(AG105>0,(VLOOKUP(AG105, LT_IncomeTaxFed/$K105:$O105, 2, TRUE)+VLOOKUP(AG105,LT_IncomeTaxFed/$K105:$O105,3,TRUE)*(AG105-VLOOKUP(AG105,LT_IncomeTaxFed/$K105:$O105,1,TRUE)))/AG105,0)</f><v>#REF!</v></c><c r="AI105" s="81" t="e"><f t="shared" ca="1" si="109"/><v>#REF!</v></c><c r="AJ105" s="461"/><c r="AK105" s="486"/></row><row r="106" spans="1:37" x14ac:dyDescent="0.25"><c r="A106" s="36"/><c r="B106" s="36"><f ca="1">B104+1</f><v>2072</v></c><c r="C106" s="47" t="s"><v>741</v></c><c r="D106" s="108" t="str"><f t="shared" ref="D106:D137" si="128">INDEX(SP_Initials,G106)</f><v/></c><c r="E106" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F106" s="48" t="b"><f t="shared" ref="F106:F137" si="129">G106=E106</f><v>0</v></c><c r="G106" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H106" s="47"><f t="shared" ref="H106:H137" si="130">MOD($G106,2)-($G106-1)</f><v>1</v></c><c r="I106" s="47"><f t="shared" ref="I106:I137" si="131">IF(INDEX(SC_ShowRetireatee,$G106),IF($B106<YEAR(INDEX(SP_BirthDate,$G106)),0,$B106-YEAR(INDEX(SP_BirthDate,$G106))),0)</f><v>0</v></c><c r="J106" s="48"><f t="shared" ref="J106:J137" si="132">IF(INDEX(SC_ShowRetireatee,$G106),IF($B106<YEAR(INDEX(SP_BirthDate,$G106)),0,IF($B106>(YEAR(INDEX(SP_BirthDate,$G106))+INDEX(SP_LifeExp,$G106)),0,$B106-YEAR(INDEX(SP_BirthDate,$G106)))),0)</f><v>0</v></c><c r="K106" s="158"><f t="shared" ca="1" si="30"/><v>0.17083267507059804</v></c><c r="L106" s="64"><f t="shared" ca="1" si="30"/><v>0.17083267507059804</v></c><c r="M106" s="64"><v>1</v></c><c r="N106" s="64"><f t="shared" ca="1" si="31"/><v>0.17083267507059804</v></c><c r="O106" s="71"><v>1</v></c><c r="P106" s="41"><f t="shared" ref="P106:P137" ca="1" si="133">SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="Q106" s="41"><f t="shared" ref="Q106:Q137" ca="1" si="134">SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="R106" s="41" t="e"><f t="shared" ref="R106:R137" ca="1" si="135">IF($G106=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)</f><v>#REF!</v></c><c r="S106" s="41"><f t="shared" ref="S106:S137" ca="1" si="136">SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="T106" s="41"><f t="shared" ref="T106:T137" ca="1" si="137">SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="U106" s="41" t="e"><f t="shared" ref="U106:U137" ca="1" si="138">MAX(SUM($P106:$T106),0)</f><v>#REF!</v></c><c r="V106" s="41"><f t="shared" ref="V106:V137" ca="1" si="139">P106+Q106+$S106/2</f><v>0</v></c><c r="W106" s="41"><f t="shared" ref="W106:W137" ca="1" si="140">MIN(VLOOKUP($V106, LT_SSBases, 2, TRUE)+VLOOKUP($V106,LT_SSBases,3,TRUE)*($V106-VLOOKUP($V106,LT_SSBases,1,TRUE)),$S106*0.85)</f><v>0</v></c><c r="X106" s="41"><f t="shared" ref="X106:X137" ca="1" si="141">SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="Y106" s="69"><f t="shared" ref="Y106:Y137" ca="1" si="142">COUNTIF(SC_TaxIndex,$G106)+SUMIF(SC_TaxIndex,$G106,SP_Dependents)</f><v>0</v></c><c r="Z106" s="41"><f t="shared" ref="Z106:Z137" ca="1" si="143">-LT_SSRate*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AA106" s="41"><f t="shared" ref="AA106:AA137" ca="1" si="144">-LT_SSRate*2*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G106,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AB106" s="46" t="e"><f t="shared" ref="AB106:AB137" ca="1" si="145">SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G106,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI106,-LT_StandardDeduction/$K106)</f><v>#REF!</v></c><c r="AC106" s="41" t="e"><f t="shared" ref="AC106:AC137" ca="1" si="146">MAX($P106+$Q106+$R106+$T106+$W106-$X106-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AB106,0)</f><v>#REF!</v></c><c r="AD106" s="41" t="e"><f t="array" aca="1" ref="AD106" ca="1">-(VLOOKUP(AC106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AC106-VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))</f><v>#REF!</v></c><c r="AE106" s="41" t="e"><f t="array" aca="1" ref="AE106" ca="1">-(VLOOKUP($AC106+$X106, LT_IncomeTaxFed/$K106:$O106, 4, TRUE)+VLOOKUP($AC106+$X106,LT_IncomeTaxFed/$K106:$O106,5,TRUE)*($AC106+$X106-VLOOKUP($AC106+$X106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))+(VLOOKUP($AC106, LT_IncomeTaxFed/$K106:$O106, 4, TRUE)+VLOOKUP($AC106,LT_IncomeTaxFed/$K106:$O106,5,TRUE)*($AC106-VLOOKUP($AC106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))</f><v>#REF!</v></c><c r="AF106" s="46" t="e"><f t="shared" ref="AF106:AF137" ca="1" si="147">SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G106,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G106,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K106)</f><v>#REF!</v></c><c r="AG106" s="41" t="e"><f t="shared" ref="AG106:AG137" ca="1" si="148">MAX($P106+$Q106+$R106+$T106+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W106,0)-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AF106,0)</f><v>#REF!</v></c><c r="AH106" s="38" t="e"><f t="array" aca="1" ref="AH106" ca="1">IF(AG106>0,(VLOOKUP(AG106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AG106-VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))/AG106,0)</f><v>#REF!</v></c><c r="AI106" s="80" t="e"><f t="shared" ref="AI106:AI137" ca="1" si="149">IF(AG106>0,AG106*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH106,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH106+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)</f><v>#REF!</v></c><c r="AJ106" s="461" t="e"><f ca="1">SUMPRODUCT($Z106:$Z107+$AA106:$AA107+$AD106:$AD107+$AE106:$AE107+$AI106:$AI107)</f><v>#REF!</v></c><c r="AK106" s="486" t="e"><f t="shared" ref="AK106" ca="1" si="150">IF($U106>0, -AJ106/$U106, 0)</f><v>#REF!</v></c></row><row r="107" spans="1:37" x14ac:dyDescent="0.25"><c r="A107" s="36"/><c r="B107" s="57"><f t="shared" ca="1" si="111"/><v>2072</v></c><c r="C107" s="51" t="s"><v>741</v></c><c r="D107" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E107" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F107" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G107" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H107" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I107" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J107" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K107" s="159"><f t="shared" ca="1" si="30"/><v>0.17083267507059804</v></c><c r="L107" s="66"><f t="shared" ca="1" si="30"/><v>0.17083267507059804</v></c><c r="M107" s="66"><v>1</v></c><c r="N107" s="66"><f t="shared" ca="1" si="31"/><v>0.17083267507059804</v></c><c r="O107" s="160"><v>1</v></c><c r="P107" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q107" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R107" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S107" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T107" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U107" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V107" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W107" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X107" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y107" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z107" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA107" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB107" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC107" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD107" s="78" t="e"><f t="array" aca="1" ref="AD107" ca="1">-(VLOOKUP(AC107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AC107-VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))</f><v>#REF!</v></c><c r="AE107" s="78" t="e"><f t="array" aca="1" ref="AE107" ca="1">-(VLOOKUP($AC107+$X107, LT_IncomeTaxFed/$K107:$O107, 4, TRUE)+VLOOKUP($AC107+$X107,LT_IncomeTaxFed/$K107:$O107,5,TRUE)*($AC107+$X107-VLOOKUP($AC107+$X107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))+(VLOOKUP($AC107, LT_IncomeTaxFed/$K107:$O107, 4, TRUE)+VLOOKUP($AC107,LT_IncomeTaxFed/$K107:$O107,5,TRUE)*($AC107-VLOOKUP($AC107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))</f><v>#REF!</v></c><c r="AF107" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG107" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH107" s="62" t="e"><f t="array" aca="1" ref="AH107" ca="1">IF(AG107>0,(VLOOKUP(AG107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AG107-VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))/AG107,0)</f><v>#REF!</v></c><c r="AI107" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ107" s="461"/><c r="AK107" s="486"/></row><row r="108" spans="1:37" x14ac:dyDescent="0.25"><c r="A108" s="36"/><c r="B108" s="36"><f ca="1">B106+1</f><v>2073</v></c><c r="C108" s="47" t="s"><v>741</v></c><c r="D108" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E108" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F108" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G108" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H108" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I108" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J108" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K108" s="158"><f t="shared" ca="1" si="30"/><v>0.16465800006804629</v></c><c r="L108" s="64"><f t="shared" ca="1" si="30"/><v>0.16465800006804629</v></c><c r="M108" s="64"><v>1</v></c><c r="N108" s="64"><f t="shared" ca="1" si="31"/><v>0.16465800006804629</v></c><c r="O108" s="71"><v>1</v></c><c r="P108" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q108" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R108" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S108" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T108" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U108" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V108" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W108" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X108" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y108" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z108" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA108" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB108" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC108" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD108" s="41" t="e"><f t="array" aca="1" ref="AD108" ca="1">-(VLOOKUP(AC108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AC108-VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))</f><v>#REF!</v></c><c r="AE108" s="41" t="e"><f t="array" aca="1" ref="AE108" ca="1">-(VLOOKUP($AC108+$X108, LT_IncomeTaxFed/$K108:$O108, 4, TRUE)+VLOOKUP($AC108+$X108,LT_IncomeTaxFed/$K108:$O108,5,TRUE)*($AC108+$X108-VLOOKUP($AC108+$X108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))+(VLOOKUP($AC108, LT_IncomeTaxFed/$K108:$O108, 4, TRUE)+VLOOKUP($AC108,LT_IncomeTaxFed/$K108:$O108,5,TRUE)*($AC108-VLOOKUP($AC108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))</f><v>#REF!</v></c><c r="AF108" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG108" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH108" s="38" t="e"><f t="array" aca="1" ref="AH108" ca="1">IF(AG108>0,(VLOOKUP(AG108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AG108-VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))/AG108,0)</f><v>#REF!</v></c><c r="AI108" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ108" s="461" t="e"><f ca="1">SUMPRODUCT($Z108:$Z109+$AA108:$AA109+$AD108:$AD109+$AE108:$AE109+$AI108:$AI109)</f><v>#REF!</v></c><c r="AK108" s="486" t="e"><f t="shared" ref="AK108" ca="1" si="151">IF($U108>0, -AJ108/$U108, 0)</f><v>#REF!</v></c></row><row r="109" spans="1:37" x14ac:dyDescent="0.25"><c r="A109" s="36"/><c r="B109" s="57"><f t="shared" ca="1" si="111"/><v>2073</v></c><c r="C109" s="51" t="s"><v>741</v></c><c r="D109" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E109" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F109" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G109" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H109" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I109" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J109" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K109" s="159"><f t="shared" ca="1" si="30"/><v>0.16465800006804629</v></c><c r="L109" s="66"><f t="shared" ca="1" si="30"/><v>0.16465800006804629</v></c><c r="M109" s="66"><v>1</v></c><c r="N109" s="66"><f t="shared" ca="1" si="31"/><v>0.16465800006804629</v></c><c r="O109" s="160"><v>1</v></c><c r="P109" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q109" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R109" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S109" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T109" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U109" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V109" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W109" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X109" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y109" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z109" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA109" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB109" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC109" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD109" s="78" t="e"><f t="array" aca="1" ref="AD109" ca="1">-(VLOOKUP(AC109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AC109-VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))</f><v>#REF!</v></c><c r="AE109" s="78" t="e"><f t="array" aca="1" ref="AE109" ca="1">-(VLOOKUP($AC109+$X109, LT_IncomeTaxFed/$K109:$O109, 4, TRUE)+VLOOKUP($AC109+$X109,LT_IncomeTaxFed/$K109:$O109,5,TRUE)*($AC109+$X109-VLOOKUP($AC109+$X109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))+(VLOOKUP($AC109, LT_IncomeTaxFed/$K109:$O109, 4, TRUE)+VLOOKUP($AC109,LT_IncomeTaxFed/$K109:$O109,5,TRUE)*($AC109-VLOOKUP($AC109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))</f><v>#REF!</v></c><c r="AF109" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG109" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH109" s="62" t="e"><f t="array" aca="1" ref="AH109" ca="1">IF(AG109>0,(VLOOKUP(AG109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AG109-VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))/AG109,0)</f><v>#REF!</v></c><c r="AI109" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ109" s="461"/><c r="AK109" s="486"/></row><row r="110" spans="1:37" x14ac:dyDescent="0.25"><c r="A110" s="36"/><c r="B110" s="36"><f ca="1">B108+1</f><v>2074</v></c><c r="C110" s="47" t="s"><v>741</v></c><c r="D110" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E110" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F110" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G110" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H110" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I110" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J110" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K110" s="158"><f t="shared" ca="1" si="30"/><v>0.15870650608968315</v></c><c r="L110" s="64"><f t="shared" ca="1" si="30"/><v>0.15870650608968315</v></c><c r="M110" s="64"><v>1</v></c><c r="N110" s="64"><f t="shared" ca="1" si="31"/><v>0.15870650608968315</v></c><c r="O110" s="71"><v>1</v></c><c r="P110" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q110" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R110" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S110" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T110" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U110" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V110" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W110" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X110" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y110" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z110" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA110" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB110" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC110" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD110" s="41" t="e"><f t="array" aca="1" ref="AD110" ca="1">-(VLOOKUP(AC110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AC110-VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))</f><v>#REF!</v></c><c r="AE110" s="41" t="e"><f t="array" aca="1" ref="AE110" ca="1">-(VLOOKUP($AC110+$X110, LT_IncomeTaxFed/$K110:$O110, 4, TRUE)+VLOOKUP($AC110+$X110,LT_IncomeTaxFed/$K110:$O110,5,TRUE)*($AC110+$X110-VLOOKUP($AC110+$X110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))+(VLOOKUP($AC110, LT_IncomeTaxFed/$K110:$O110, 4, TRUE)+VLOOKUP($AC110,LT_IncomeTaxFed/$K110:$O110,5,TRUE)*($AC110-VLOOKUP($AC110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))</f><v>#REF!</v></c><c r="AF110" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG110" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH110" s="38" t="e"><f t="array" aca="1" ref="AH110" ca="1">IF(AG110>0,(VLOOKUP(AG110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AG110-VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))/AG110,0)</f><v>#REF!</v></c><c r="AI110" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ110" s="461" t="e"><f ca="1">SUMPRODUCT($Z110:$Z111+$AA110:$AA111+$AD110:$AD111+$AE110:$AE111+$AI110:$AI111)</f><v>#REF!</v></c><c r="AK110" s="486" t="e"><f t="shared" ref="AK110" ca="1" si="152">IF($U110>0, -AJ110/$U110, 0)</f><v>#REF!</v></c></row><row r="111" spans="1:37" x14ac:dyDescent="0.25"><c r="A111" s="36"/><c r="B111" s="57"><f t="shared" ca="1" si="111"/><v>2074</v></c><c r="C111" s="51" t="s"><v>741</v></c><c r="D111" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E111" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F111" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G111" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H111" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I111" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J111" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K111" s="159"><f t="shared" ca="1" si="30"/><v>0.15870650608968315</v></c><c r="L111" s="66"><f t="shared" ca="1" si="30"/><v>0.15870650608968315</v></c><c r="M111" s="66"><v>1</v></c><c r="N111" s="66"><f t="shared" ca="1" si="31"/><v>0.15870650608968315</v></c><c r="O111" s="160"><v>1</v></c><c r="P111" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q111" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R111" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S111" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T111" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U111" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V111" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W111" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X111" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y111" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z111" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA111" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB111" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC111" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD111" s="78" t="e"><f t="array" aca="1" ref="AD111" ca="1">-(VLOOKUP(AC111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AC111-VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))</f><v>#REF!</v></c><c r="AE111" s="78" t="e"><f t="array" aca="1" ref="AE111" ca="1">-(VLOOKUP($AC111+$X111, LT_IncomeTaxFed/$K111:$O111, 4, TRUE)+VLOOKUP($AC111+$X111,LT_IncomeTaxFed/$K111:$O111,5,TRUE)*($AC111+$X111-VLOOKUP($AC111+$X111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))+(VLOOKUP($AC111, LT_IncomeTaxFed/$K111:$O111, 4, TRUE)+VLOOKUP($AC111,LT_IncomeTaxFed/$K111:$O111,5,TRUE)*($AC111-VLOOKUP($AC111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))</f><v>#REF!</v></c><c r="AF111" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG111" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH111" s="62" t="e"><f t="array" aca="1" ref="AH111" ca="1">IF(AG111>0,(VLOOKUP(AG111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AG111-VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))/AG111,0)</f><v>#REF!</v></c><c r="AI111" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ111" s="461"/><c r="AK111" s="486"/></row><row r="112" spans="1:37" x14ac:dyDescent="0.25"><c r="A112" s="36"/><c r="B112" s="36"><f ca="1">B110+1</f><v>2075</v></c><c r="C112" s="47" t="s"><v>741</v></c><c r="D112" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E112" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F112" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G112" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H112" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I112" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J112" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K112" s="158"><f t="shared" ca="1" si="30"/><v>0.15297012635150181</v></c><c r="L112" s="64"><f t="shared" ca="1" si="30"/><v>0.15297012635150181</v></c><c r="M112" s="64"><v>1</v></c><c r="N112" s="64"><f t="shared" ca="1" si="31"/><v>0.15297012635150181</v></c><c r="O112" s="71"><v>1</v></c><c r="P112" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q112" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R112" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S112" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T112" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U112" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V112" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W112" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X112" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y112" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z112" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA112" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB112" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC112" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD112" s="41" t="e"><f t="array" aca="1" ref="AD112" ca="1">-(VLOOKUP(AC112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AC112-VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))</f><v>#REF!</v></c><c r="AE112" s="41" t="e"><f t="array" aca="1" ref="AE112" ca="1">-(VLOOKUP($AC112+$X112, LT_IncomeTaxFed/$K112:$O112, 4, TRUE)+VLOOKUP($AC112+$X112,LT_IncomeTaxFed/$K112:$O112,5,TRUE)*($AC112+$X112-VLOOKUP($AC112+$X112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))+(VLOOKUP($AC112, LT_IncomeTaxFed/$K112:$O112, 4, TRUE)+VLOOKUP($AC112,LT_IncomeTaxFed/$K112:$O112,5,TRUE)*($AC112-VLOOKUP($AC112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))</f><v>#REF!</v></c><c r="AF112" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG112" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH112" s="38" t="e"><f t="array" aca="1" ref="AH112" ca="1">IF(AG112>0,(VLOOKUP(AG112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AG112-VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))/AG112,0)</f><v>#REF!</v></c><c r="AI112" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ112" s="461" t="e"><f ca="1">SUMPRODUCT($Z112:$Z113+$AA112:$AA113+$AD112:$AD113+$AE112:$AE113+$AI112:$AI113)</f><v>#REF!</v></c><c r="AK112" s="486" t="e"><f t="shared" ref="AK112" ca="1" si="153">IF($U112>0, -AJ112/$U112, 0)</f><v>#REF!</v></c></row><row r="113" spans="1:37" x14ac:dyDescent="0.25"><c r="A113" s="36"/><c r="B113" s="57"><f t="shared" ca="1" si="111"/><v>2075</v></c><c r="C113" s="51" t="s"><v>741</v></c><c r="D113" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E113" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F113" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G113" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H113" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I113" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J113" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K113" s="159"><f t="shared" ca="1" si="30"/><v>0.15297012635150181</v></c><c r="L113" s="66"><f t="shared" ca="1" si="30"/><v>0.15297012635150181</v></c><c r="M113" s="66"><v>1</v></c><c r="N113" s="66"><f t="shared" ca="1" si="31"/><v>0.15297012635150181</v></c><c r="O113" s="160"><v>1</v></c><c r="P113" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q113" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R113" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S113" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T113" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U113" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V113" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W113" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X113" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y113" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z113" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA113" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB113" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC113" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD113" s="78" t="e"><f t="array" aca="1" ref="AD113" ca="1">-(VLOOKUP(AC113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AC113-VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))</f><v>#REF!</v></c><c r="AE113" s="78" t="e"><f t="array" aca="1" ref="AE113" ca="1">-(VLOOKUP($AC113+$X113, LT_IncomeTaxFed/$K113:$O113, 4, TRUE)+VLOOKUP($AC113+$X113,LT_IncomeTaxFed/$K113:$O113,5,TRUE)*($AC113+$X113-VLOOKUP($AC113+$X113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))+(VLOOKUP($AC113, LT_IncomeTaxFed/$K113:$O113, 4, TRUE)+VLOOKUP($AC113,LT_IncomeTaxFed/$K113:$O113,5,TRUE)*($AC113-VLOOKUP($AC113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))</f><v>#REF!</v></c><c r="AF113" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG113" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH113" s="62" t="e"><f t="array" aca="1" ref="AH113" ca="1">IF(AG113>0,(VLOOKUP(AG113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AG113-VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))/AG113,0)</f><v>#REF!</v></c><c r="AI113" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ113" s="461"/><c r="AK113" s="486"/></row><row r="114" spans="1:37" x14ac:dyDescent="0.25"><c r="A114" s="36"/><c r="B114" s="36"><f ca="1">B112+1</f><v>2076</v></c><c r="C114" s="47" t="s"><v>741</v></c><c r="D114" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E114" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F114" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G114" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H114" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I114" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J114" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K114" s="158"><f t="shared" ca="1" si="30"/><v>0.14744108564000175</v></c><c r="L114" s="64"><f t="shared" ca="1" si="30"/><v>0.14744108564000175</v></c><c r="M114" s="64"><v>1</v></c><c r="N114" s="64"><f t="shared" ca="1" si="31"/><v>0.14744108564000175</v></c><c r="O114" s="71"><v>1</v></c><c r="P114" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q114" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R114" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S114" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T114" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U114" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V114" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W114" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X114" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y114" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z114" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA114" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB114" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC114" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD114" s="41" t="e"><f t="array" aca="1" ref="AD114" ca="1">-(VLOOKUP(AC114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AC114-VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))</f><v>#REF!</v></c><c r="AE114" s="41" t="e"><f t="array" aca="1" ref="AE114" ca="1">-(VLOOKUP($AC114+$X114, LT_IncomeTaxFed/$K114:$O114, 4, TRUE)+VLOOKUP($AC114+$X114,LT_IncomeTaxFed/$K114:$O114,5,TRUE)*($AC114+$X114-VLOOKUP($AC114+$X114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))+(VLOOKUP($AC114, LT_IncomeTaxFed/$K114:$O114, 4, TRUE)+VLOOKUP($AC114,LT_IncomeTaxFed/$K114:$O114,5,TRUE)*($AC114-VLOOKUP($AC114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))</f><v>#REF!</v></c><c r="AF114" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG114" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH114" s="38" t="e"><f t="array" aca="1" ref="AH114" ca="1">IF(AG114>0,(VLOOKUP(AG114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AG114-VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))/AG114,0)</f><v>#REF!</v></c><c r="AI114" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ114" s="461" t="e"><f ca="1">SUMPRODUCT($Z114:$Z115+$AA114:$AA115+$AD114:$AD115+$AE114:$AE115+$AI114:$AI115)</f><v>#REF!</v></c><c r="AK114" s="486" t="e"><f t="shared" ref="AK114" ca="1" si="154">IF($U114>0, -AJ114/$U114, 0)</f><v>#REF!</v></c></row><row r="115" spans="1:37" x14ac:dyDescent="0.25"><c r="A115" s="36"/><c r="B115" s="57"><f t="shared" ca="1" si="111"/><v>2076</v></c><c r="C115" s="51" t="s"><v>741</v></c><c r="D115" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E115" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F115" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G115" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H115" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I115" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J115" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K115" s="159"><f t="shared" ca="1" si="30"/><v>0.14744108564000175</v></c><c r="L115" s="66"><f t="shared" ca="1" si="30"/><v>0.14744108564000175</v></c><c r="M115" s="66"><v>1</v></c><c r="N115" s="66"><f t="shared" ca="1" si="31"/><v>0.14744108564000175</v></c><c r="O115" s="160"><v>1</v></c><c r="P115" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q115" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R115" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S115" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T115" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U115" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V115" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W115" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X115" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y115" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z115" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA115" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB115" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC115" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD115" s="78" t="e"><f t="array" aca="1" ref="AD115" ca="1">-(VLOOKUP(AC115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AC115-VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))</f><v>#REF!</v></c><c r="AE115" s="78" t="e"><f t="array" aca="1" ref="AE115" ca="1">-(VLOOKUP($AC115+$X115, LT_IncomeTaxFed/$K115:$O115, 4, TRUE)+VLOOKUP($AC115+$X115,LT_IncomeTaxFed/$K115:$O115,5,TRUE)*($AC115+$X115-VLOOKUP($AC115+$X115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))+(VLOOKUP($AC115, LT_IncomeTaxFed/$K115:$O115, 4, TRUE)+VLOOKUP($AC115,LT_IncomeTaxFed/$K115:$O115,5,TRUE)*($AC115-VLOOKUP($AC115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))</f><v>#REF!</v></c><c r="AF115" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG115" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH115" s="62" t="e"><f t="array" aca="1" ref="AH115" ca="1">IF(AG115>0,(VLOOKUP(AG115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AG115-VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))/AG115,0)</f><v>#REF!</v></c><c r="AI115" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ115" s="461"/><c r="AK115" s="486"/></row><row r="116" spans="1:37" x14ac:dyDescent="0.25"><c r="A116" s="36"/><c r="B116" s="36"><f ca="1">B114+1</f><v>2077</v></c><c r="C116" s="47" t="s"><v>741</v></c><c r="D116" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E116" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F116" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G116" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H116" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I116" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J116" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K116" s="158"><f t="shared" ca="1" si="30"/><v>0.14211188977349568</v></c><c r="L116" s="64"><f t="shared" ca="1" si="30"/><v>0.14211188977349568</v></c><c r="M116" s="64"><v>1</v></c><c r="N116" s="64"><f t="shared" ca="1" si="31"/><v>0.14211188977349568</v></c><c r="O116" s="71"><v>1</v></c><c r="P116" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q116" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R116" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S116" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T116" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U116" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V116" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W116" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X116" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y116" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z116" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA116" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB116" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC116" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD116" s="41" t="e"><f t="array" aca="1" ref="AD116" ca="1">-(VLOOKUP(AC116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AC116-VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))</f><v>#REF!</v></c><c r="AE116" s="41" t="e"><f t="array" aca="1" ref="AE116" ca="1">-(VLOOKUP($AC116+$X116, LT_IncomeTaxFed/$K116:$O116, 4, TRUE)+VLOOKUP($AC116+$X116,LT_IncomeTaxFed/$K116:$O116,5,TRUE)*($AC116+$X116-VLOOKUP($AC116+$X116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))+(VLOOKUP($AC116, LT_IncomeTaxFed/$K116:$O116, 4, TRUE)+VLOOKUP($AC116,LT_IncomeTaxFed/$K116:$O116,5,TRUE)*($AC116-VLOOKUP($AC116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))</f><v>#REF!</v></c><c r="AF116" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG116" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH116" s="38" t="e"><f t="array" aca="1" ref="AH116" ca="1">IF(AG116>0,(VLOOKUP(AG116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AG116-VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))/AG116,0)</f><v>#REF!</v></c><c r="AI116" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ116" s="461" t="e"><f ca="1">SUMPRODUCT($Z116:$Z117+$AA116:$AA117+$AD116:$AD117+$AE116:$AE117+$AI116:$AI117)</f><v>#REF!</v></c><c r="AK116" s="486" t="e"><f t="shared" ref="AK116" ca="1" si="155">IF($U116>0, -AJ116/$U116, 0)</f><v>#REF!</v></c></row><row r="117" spans="1:37" x14ac:dyDescent="0.25"><c r="A117" s="36"/><c r="B117" s="57"><f t="shared" ca="1" si="111"/><v>2077</v></c><c r="C117" s="51" t="s"><v>741</v></c><c r="D117" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E117" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F117" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G117" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H117" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I117" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J117" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K117" s="159"><f t="shared" ca="1" si="30"/><v>0.14211188977349568</v></c><c r="L117" s="66"><f t="shared" ref="L117" ca="1" si="156">INDEX(SC_EA_InflationWageIdx,EAIDX)</f><v>0.14211188977349568</v></c><c r="M117" s="66"><v>1</v></c><c r="N117" s="66"><f t="shared" ca="1" si="31"/><v>0.14211188977349568</v></c><c r="O117" s="160"><v>1</v></c><c r="P117" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q117" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R117" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S117" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T117" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U117" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V117" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W117" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X117" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y117" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z117" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA117" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB117" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC117" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD117" s="78" t="e"><f t="array" aca="1" ref="AD117" ca="1">-(VLOOKUP(AC117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AC117-VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))</f><v>#REF!</v></c><c r="AE117" s="78" t="e"><f t="array" aca="1" ref="AE117" ca="1">-(VLOOKUP($AC117+$X117, LT_IncomeTaxFed/$K117:$O117, 4, TRUE)+VLOOKUP($AC117+$X117,LT_IncomeTaxFed/$K117:$O117,5,TRUE)*($AC117+$X117-VLOOKUP($AC117+$X117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))+(VLOOKUP($AC117, LT_IncomeTaxFed/$K117:$O117, 4, TRUE)+VLOOKUP($AC117,LT_IncomeTaxFed/$K117:$O117,5,TRUE)*($AC117-VLOOKUP($AC117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))</f><v>#REF!</v></c><c r="AF117" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG117" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH117" s="62" t="e"><f t="array" aca="1" ref="AH117" ca="1">IF(AG117>0,(VLOOKUP(AG117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AG117-VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))/AG117,0)</f><v>#REF!</v></c><c r="AI117" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ117" s="461"/><c r="AK117" s="486"/></row><row r="118" spans="1:37" x14ac:dyDescent="0.25"><c r="A118" s="36"/><c r="B118" s="36"><f ca="1">B116+1</f><v>2078</v></c><c r="C118" s="47" t="s"><v>741</v></c><c r="D118" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E118" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F118" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G118" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H118" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I118" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J118" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K118" s="158"><f t="shared" ref="K118:L169" ca="1" si="157">INDEX(SC_EA_InflationWageIdx,EAIDX)</f><v>0.13697531544433317</v></c><c r="L118" s="64"><f t="shared" ca="1" si="157"/><v>0.13697531544433317</v></c><c r="M118" s="64"><v>1</v></c><c r="N118" s="64"><f t="shared" ca="1" si="31"/><v>0.13697531544433317</v></c><c r="O118" s="71"><v>1</v></c><c r="P118" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q118" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R118" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S118" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T118" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U118" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V118" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W118" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X118" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y118" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z118" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA118" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB118" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC118" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD118" s="41" t="e"><f t="array" aca="1" ref="AD118" ca="1">-(VLOOKUP(AC118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AC118-VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))</f><v>#REF!</v></c><c r="AE118" s="41" t="e"><f t="array" aca="1" ref="AE118" ca="1">-(VLOOKUP($AC118+$X118, LT_IncomeTaxFed/$K118:$O118, 4, TRUE)+VLOOKUP($AC118+$X118,LT_IncomeTaxFed/$K118:$O118,5,TRUE)*($AC118+$X118-VLOOKUP($AC118+$X118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))+(VLOOKUP($AC118, LT_IncomeTaxFed/$K118:$O118, 4, TRUE)+VLOOKUP($AC118,LT_IncomeTaxFed/$K118:$O118,5,TRUE)*($AC118-VLOOKUP($AC118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))</f><v>#REF!</v></c><c r="AF118" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG118" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH118" s="38" t="e"><f t="array" aca="1" ref="AH118" ca="1">IF(AG118>0,(VLOOKUP(AG118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AG118-VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))/AG118,0)</f><v>#REF!</v></c><c r="AI118" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ118" s="461" t="e"><f ca="1">SUMPRODUCT($Z118:$Z119+$AA118:$AA119+$AD118:$AD119+$AE118:$AE119+$AI118:$AI119)</f><v>#REF!</v></c><c r="AK118" s="486" t="e"><f t="shared" ref="AK118" ca="1" si="158">IF($U118>0, -AJ118/$U118, 0)</f><v>#REF!</v></c></row><row r="119" spans="1:37" x14ac:dyDescent="0.25"><c r="A119" s="36"/><c r="B119" s="57"><f t="shared" ca="1" si="111"/><v>2078</v></c><c r="C119" s="51" t="s"><v>741</v></c><c r="D119" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E119" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F119" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G119" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H119" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I119" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J119" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K119" s="159"><f t="shared" ca="1" si="157"/><v>0.13697531544433317</v></c><c r="L119" s="66"><f t="shared" ca="1" si="157"/><v>0.13697531544433317</v></c><c r="M119" s="66"><v>1</v></c><c r="N119" s="66"><f t="shared" ca="1" si="31"/><v>0.13697531544433317</v></c><c r="O119" s="160"><v>1</v></c><c r="P119" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q119" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R119" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S119" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T119" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U119" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V119" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W119" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X119" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y119" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z119" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA119" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB119" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC119" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD119" s="78" t="e"><f t="array" aca="1" ref="AD119" ca="1">-(VLOOKUP(AC119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AC119-VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))</f><v>#REF!</v></c><c r="AE119" s="78" t="e"><f t="array" aca="1" ref="AE119" ca="1">-(VLOOKUP($AC119+$X119, LT_IncomeTaxFed/$K119:$O119, 4, TRUE)+VLOOKUP($AC119+$X119,LT_IncomeTaxFed/$K119:$O119,5,TRUE)*($AC119+$X119-VLOOKUP($AC119+$X119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))+(VLOOKUP($AC119, LT_IncomeTaxFed/$K119:$O119, 4, TRUE)+VLOOKUP($AC119,LT_IncomeTaxFed/$K119:$O119,5,TRUE)*($AC119-VLOOKUP($AC119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))</f><v>#REF!</v></c><c r="AF119" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG119" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH119" s="62" t="e"><f t="array" aca="1" ref="AH119" ca="1">IF(AG119>0,(VLOOKUP(AG119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AG119-VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))/AG119,0)</f><v>#REF!</v></c><c r="AI119" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ119" s="461"/><c r="AK119" s="486"/></row><row r="120" spans="1:37" x14ac:dyDescent="0.25"><c r="A120" s="36"/><c r="B120" s="36"><f ca="1">B118+1</f><v>2079</v></c><c r="C120" s="47" t="s"><v>741</v></c><c r="D120" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E120" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F120" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G120" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H120" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I120" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J120" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K120" s="158"><f t="shared" ca="1" si="157"/><v>0.13202440042827293</v></c><c r="L120" s="64"><f t="shared" ca="1" si="157"/><v>0.13202440042827293</v></c><c r="M120" s="64"><v>1</v></c><c r="N120" s="64"><f t="shared" ca="1" si="31"/><v>0.13202440042827293</v></c><c r="O120" s="71"><v>1</v></c><c r="P120" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q120" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R120" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S120" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T120" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U120" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V120" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W120" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X120" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y120" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z120" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA120" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB120" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC120" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD120" s="41" t="e"><f t="array" aca="1" ref="AD120" ca="1">-(VLOOKUP(AC120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AC120-VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))</f><v>#REF!</v></c><c r="AE120" s="41" t="e"><f t="array" aca="1" ref="AE120" ca="1">-(VLOOKUP($AC120+$X120, LT_IncomeTaxFed/$K120:$O120, 4, TRUE)+VLOOKUP($AC120+$X120,LT_IncomeTaxFed/$K120:$O120,5,TRUE)*($AC120+$X120-VLOOKUP($AC120+$X120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))+(VLOOKUP($AC120, LT_IncomeTaxFed/$K120:$O120, 4, TRUE)+VLOOKUP($AC120,LT_IncomeTaxFed/$K120:$O120,5,TRUE)*($AC120-VLOOKUP($AC120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))</f><v>#REF!</v></c><c r="AF120" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG120" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH120" s="38" t="e"><f t="array" aca="1" ref="AH120" ca="1">IF(AG120>0,(VLOOKUP(AG120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AG120-VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))/AG120,0)</f><v>#REF!</v></c><c r="AI120" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ120" s="461" t="e"><f ca="1">SUMPRODUCT($Z120:$Z121+$AA120:$AA121+$AD120:$AD121+$AE120:$AE121+$AI120:$AI121)</f><v>#REF!</v></c><c r="AK120" s="486" t="e"><f t="shared" ref="AK120" ca="1" si="159">IF($U120>0, -AJ120/$U120, 0)</f><v>#REF!</v></c></row><row r="121" spans="1:37" x14ac:dyDescent="0.25"><c r="A121" s="36"/><c r="B121" s="57"><f t="shared" ca="1" si="111"/><v>2079</v></c><c r="C121" s="51" t="s"><v>741</v></c><c r="D121" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E121" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F121" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G121" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H121" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I121" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J121" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K121" s="159"><f t="shared" ca="1" si="157"/><v>0.13202440042827293</v></c><c r="L121" s="66"><f t="shared" ca="1" si="157"/><v>0.13202440042827293</v></c><c r="M121" s="66"><v>1</v></c><c r="N121" s="66"><f t="shared" ca="1" si="31"/><v>0.13202440042827293</v></c><c r="O121" s="160"><v>1</v></c><c r="P121" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q121" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R121" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S121" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T121" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U121" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V121" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W121" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X121" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y121" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z121" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA121" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB121" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC121" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD121" s="78" t="e"><f t="array" aca="1" ref="AD121" ca="1">-(VLOOKUP(AC121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AC121-VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))</f><v>#REF!</v></c><c r="AE121" s="78" t="e"><f t="array" aca="1" ref="AE121" ca="1">-(VLOOKUP($AC121+$X121, LT_IncomeTaxFed/$K121:$O121, 4, TRUE)+VLOOKUP($AC121+$X121,LT_IncomeTaxFed/$K121:$O121,5,TRUE)*($AC121+$X121-VLOOKUP($AC121+$X121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))+(VLOOKUP($AC121, LT_IncomeTaxFed/$K121:$O121, 4, TRUE)+VLOOKUP($AC121,LT_IncomeTaxFed/$K121:$O121,5,TRUE)*($AC121-VLOOKUP($AC121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))</f><v>#REF!</v></c><c r="AF121" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG121" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH121" s="62" t="e"><f t="array" aca="1" ref="AH121" ca="1">IF(AG121>0,(VLOOKUP(AG121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AG121-VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))/AG121,0)</f><v>#REF!</v></c><c r="AI121" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ121" s="461"/><c r="AK121" s="486"/></row><row r="122" spans="1:37" x14ac:dyDescent="0.25"><c r="A122" s="36"/><c r="B122" s="36"><f ca="1">B120+1</f><v>2080</v></c><c r="C122" s="47" t="s"><v>741</v></c><c r="D122" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E122" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F122" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G122" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H122" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I122" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J122" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K122" s="158"><f t="shared" ca="1" si="157"/><v>0.12725243414773293</v></c><c r="L122" s="64"><f t="shared" ca="1" si="157"/><v>0.12725243414773293</v></c><c r="M122" s="64"><v>1</v></c><c r="N122" s="64"><f t="shared" ca="1" si="31"/><v>0.12725243414773293</v></c><c r="O122" s="71"><v>1</v></c><c r="P122" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q122" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R122" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S122" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T122" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U122" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V122" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W122" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X122" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y122" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z122" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA122" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB122" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC122" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD122" s="41" t="e"><f t="array" aca="1" ref="AD122" ca="1">-(VLOOKUP(AC122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AC122-VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))</f><v>#REF!</v></c><c r="AE122" s="41" t="e"><f t="array" aca="1" ref="AE122" ca="1">-(VLOOKUP($AC122+$X122, LT_IncomeTaxFed/$K122:$O122, 4, TRUE)+VLOOKUP($AC122+$X122,LT_IncomeTaxFed/$K122:$O122,5,TRUE)*($AC122+$X122-VLOOKUP($AC122+$X122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))+(VLOOKUP($AC122, LT_IncomeTaxFed/$K122:$O122, 4, TRUE)+VLOOKUP($AC122,LT_IncomeTaxFed/$K122:$O122,5,TRUE)*($AC122-VLOOKUP($AC122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))</f><v>#REF!</v></c><c r="AF122" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG122" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH122" s="38" t="e"><f t="array" aca="1" ref="AH122" ca="1">IF(AG122>0,(VLOOKUP(AG122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AG122-VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))/AG122,0)</f><v>#REF!</v></c><c r="AI122" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ122" s="461" t="e"><f ca="1">SUMPRODUCT($Z122:$Z123+$AA122:$AA123+$AD122:$AD123+$AE122:$AE123+$AI122:$AI123)</f><v>#REF!</v></c><c r="AK122" s="486" t="e"><f t="shared" ref="AK122" ca="1" si="160">IF($U122>0, -AJ122/$U122, 0)</f><v>#REF!</v></c></row><row r="123" spans="1:37" x14ac:dyDescent="0.25"><c r="A123" s="36"/><c r="B123" s="57"><f t="shared" ca="1" si="111"/><v>2080</v></c><c r="C123" s="51" t="s"><v>741</v></c><c r="D123" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E123" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F123" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G123" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H123" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I123" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J123" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K123" s="159"><f t="shared" ca="1" si="157"/><v>0.12725243414773293</v></c><c r="L123" s="66"><f t="shared" ca="1" si="157"/><v>0.12725243414773293</v></c><c r="M123" s="66"><v>1</v></c><c r="N123" s="66"><f t="shared" ca="1" si="31"/><v>0.12725243414773293</v></c><c r="O123" s="160"><v>1</v></c><c r="P123" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q123" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R123" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S123" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T123" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U123" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V123" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W123" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X123" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y123" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z123" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA123" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB123" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC123" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD123" s="78" t="e"><f t="array" aca="1" ref="AD123" ca="1">-(VLOOKUP(AC123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AC123-VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))</f><v>#REF!</v></c><c r="AE123" s="78" t="e"><f t="array" aca="1" ref="AE123" ca="1">-(VLOOKUP($AC123+$X123, LT_IncomeTaxFed/$K123:$O123, 4, TRUE)+VLOOKUP($AC123+$X123,LT_IncomeTaxFed/$K123:$O123,5,TRUE)*($AC123+$X123-VLOOKUP($AC123+$X123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))+(VLOOKUP($AC123, LT_IncomeTaxFed/$K123:$O123, 4, TRUE)+VLOOKUP($AC123,LT_IncomeTaxFed/$K123:$O123,5,TRUE)*($AC123-VLOOKUP($AC123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))</f><v>#REF!</v></c><c r="AF123" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG123" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH123" s="62" t="e"><f t="array" aca="1" ref="AH123" ca="1">IF(AG123>0,(VLOOKUP(AG123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AG123-VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))/AG123,0)</f><v>#REF!</v></c><c r="AI123" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ123" s="461"/><c r="AK123" s="486"/></row><row r="124" spans="1:37" x14ac:dyDescent="0.25"><c r="A124" s="36"/><c r="B124" s="36"><f ca="1">B122+1</f><v>2081</v></c><c r="C124" s="47" t="s"><v>741</v></c><c r="D124" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E124" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F124" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G124" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H124" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I124" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J124" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K124" s="158"><f t="shared" ca="1" si="157"/><v>0.12265294857612812</v></c><c r="L124" s="64"><f t="shared" ca="1" si="157"/><v>0.12265294857612812</v></c><c r="M124" s="64"><v>1</v></c><c r="N124" s="64"><f t="shared" ca="1" si="31"/><v>0.12265294857612812</v></c><c r="O124" s="71"><v>1</v></c><c r="P124" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q124" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R124" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S124" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T124" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U124" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V124" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W124" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X124" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y124" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z124" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA124" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB124" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC124" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD124" s="41" t="e"><f t="array" aca="1" ref="AD124" ca="1">-(VLOOKUP(AC124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AC124-VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))</f><v>#REF!</v></c><c r="AE124" s="41" t="e"><f t="array" aca="1" ref="AE124" ca="1">-(VLOOKUP($AC124+$X124, LT_IncomeTaxFed/$K124:$O124, 4, TRUE)+VLOOKUP($AC124+$X124,LT_IncomeTaxFed/$K124:$O124,5,TRUE)*($AC124+$X124-VLOOKUP($AC124+$X124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))+(VLOOKUP($AC124, LT_IncomeTaxFed/$K124:$O124, 4, TRUE)+VLOOKUP($AC124,LT_IncomeTaxFed/$K124:$O124,5,TRUE)*($AC124-VLOOKUP($AC124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))</f><v>#REF!</v></c><c r="AF124" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG124" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH124" s="38" t="e"><f t="array" aca="1" ref="AH124" ca="1">IF(AG124>0,(VLOOKUP(AG124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AG124-VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))/AG124,0)</f><v>#REF!</v></c><c r="AI124" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ124" s="461" t="e"><f ca="1">SUMPRODUCT($Z124:$Z125+$AA124:$AA125+$AD124:$AD125+$AE124:$AE125+$AI124:$AI125)</f><v>#REF!</v></c><c r="AK124" s="486" t="e"><f t="shared" ref="AK124" ca="1" si="161">IF($U124>0, -AJ124/$U124, 0)</f><v>#REF!</v></c></row><row r="125" spans="1:37" x14ac:dyDescent="0.25"><c r="A125" s="36"/><c r="B125" s="57"><f t="shared" ca="1" si="111"/><v>2081</v></c><c r="C125" s="51" t="s"><v>741</v></c><c r="D125" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E125" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F125" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G125" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H125" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I125" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J125" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K125" s="159"><f t="shared" ca="1" si="157"/><v>0.12265294857612812</v></c><c r="L125" s="66"><f t="shared" ca="1" si="157"/><v>0.12265294857612812</v></c><c r="M125" s="66"><v>1</v></c><c r="N125" s="66"><f t="shared" ca="1" si="31"/><v>0.12265294857612812</v></c><c r="O125" s="160"><v>1</v></c><c r="P125" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q125" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R125" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S125" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T125" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U125" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V125" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W125" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X125" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y125" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z125" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA125" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB125" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC125" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD125" s="78" t="e"><f t="array" aca="1" ref="AD125" ca="1">-(VLOOKUP(AC125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AC125-VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))</f><v>#REF!</v></c><c r="AE125" s="78" t="e"><f t="array" aca="1" ref="AE125" ca="1">-(VLOOKUP($AC125+$X125, LT_IncomeTaxFed/$K125:$O125, 4, TRUE)+VLOOKUP($AC125+$X125,LT_IncomeTaxFed/$K125:$O125,5,TRUE)*($AC125+$X125-VLOOKUP($AC125+$X125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))+(VLOOKUP($AC125, LT_IncomeTaxFed/$K125:$O125, 4, TRUE)+VLOOKUP($AC125,LT_IncomeTaxFed/$K125:$O125,5,TRUE)*($AC125-VLOOKUP($AC125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))</f><v>#REF!</v></c><c r="AF125" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG125" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH125" s="62" t="e"><f t="array" aca="1" ref="AH125" ca="1">IF(AG125>0,(VLOOKUP(AG125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AG125-VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))/AG125,0)</f><v>#REF!</v></c><c r="AI125" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ125" s="461"/><c r="AK125" s="486"/></row><row r="126" spans="1:37" x14ac:dyDescent="0.25"><c r="A126" s="36"/><c r="B126" s="36"><f ca="1">B124+1</f><v>2082</v></c><c r="C126" s="47" t="s"><v>741</v></c><c r="D126" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E126" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F126" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G126" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H126" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I126" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J126" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K126" s="158"><f t="shared" ca="1" si="157"/><v>0.11821970947096686</v></c><c r="L126" s="64"><f t="shared" ca="1" si="157"/><v>0.11821970947096686</v></c><c r="M126" s="64"><v>1</v></c><c r="N126" s="64"><f t="shared" ca="1" si="31"/><v>0.11821970947096686</v></c><c r="O126" s="71"><v>1</v></c><c r="P126" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q126" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R126" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S126" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T126" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U126" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V126" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W126" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X126" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y126" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z126" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA126" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB126" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC126" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD126" s="41" t="e"><f t="array" aca="1" ref="AD126" ca="1">-(VLOOKUP(AC126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AC126-VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))</f><v>#REF!</v></c><c r="AE126" s="41" t="e"><f t="array" aca="1" ref="AE126" ca="1">-(VLOOKUP($AC126+$X126, LT_IncomeTaxFed/$K126:$O126, 4, TRUE)+VLOOKUP($AC126+$X126,LT_IncomeTaxFed/$K126:$O126,5,TRUE)*($AC126+$X126-VLOOKUP($AC126+$X126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))+(VLOOKUP($AC126, LT_IncomeTaxFed/$K126:$O126, 4, TRUE)+VLOOKUP($AC126,LT_IncomeTaxFed/$K126:$O126,5,TRUE)*($AC126-VLOOKUP($AC126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))</f><v>#REF!</v></c><c r="AF126" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG126" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH126" s="38" t="e"><f t="array" aca="1" ref="AH126" ca="1">IF(AG126>0,(VLOOKUP(AG126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AG126-VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))/AG126,0)</f><v>#REF!</v></c><c r="AI126" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ126" s="461" t="e"><f ca="1">SUMPRODUCT($Z126:$Z127+$AA126:$AA127+$AD126:$AD127+$AE126:$AE127+$AI126:$AI127)</f><v>#REF!</v></c><c r="AK126" s="486" t="e"><f t="shared" ref="AK126" ca="1" si="162">IF($U126>0, -AJ126/$U126, 0)</f><v>#REF!</v></c></row><row r="127" spans="1:37" x14ac:dyDescent="0.25"><c r="A127" s="36"/><c r="B127" s="57"><f t="shared" ca="1" si="111"/><v>2082</v></c><c r="C127" s="51" t="s"><v>741</v></c><c r="D127" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E127" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F127" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G127" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H127" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I127" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J127" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K127" s="159"><f t="shared" ca="1" si="157"/><v>0.11821970947096686</v></c><c r="L127" s="66"><f t="shared" ca="1" si="157"/><v>0.11821970947096686</v></c><c r="M127" s="66"><v>1</v></c><c r="N127" s="66"><f t="shared" ca="1" si="31"/><v>0.11821970947096686</v></c><c r="O127" s="160"><v>1</v></c><c r="P127" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q127" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R127" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S127" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T127" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U127" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V127" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W127" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X127" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y127" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z127" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA127" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB127" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC127" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD127" s="78" t="e"><f t="array" aca="1" ref="AD127" ca="1">-(VLOOKUP(AC127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AC127-VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))</f><v>#REF!</v></c><c r="AE127" s="78" t="e"><f t="array" aca="1" ref="AE127" ca="1">-(VLOOKUP($AC127+$X127, LT_IncomeTaxFed/$K127:$O127, 4, TRUE)+VLOOKUP($AC127+$X127,LT_IncomeTaxFed/$K127:$O127,5,TRUE)*($AC127+$X127-VLOOKUP($AC127+$X127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))+(VLOOKUP($AC127, LT_IncomeTaxFed/$K127:$O127, 4, TRUE)+VLOOKUP($AC127,LT_IncomeTaxFed/$K127:$O127,5,TRUE)*($AC127-VLOOKUP($AC127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))</f><v>#REF!</v></c><c r="AF127" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG127" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH127" s="62" t="e"><f t="array" aca="1" ref="AH127" ca="1">IF(AG127>0,(VLOOKUP(AG127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AG127-VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))/AG127,0)</f><v>#REF!</v></c><c r="AI127" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ127" s="461"/><c r="AK127" s="486"/></row><row r="128" spans="1:37" x14ac:dyDescent="0.25"><c r="A128" s="36"/><c r="B128" s="36"><f ca="1">B126+1</f><v>2083</v></c><c r="C128" s="47" t="s"><v>741</v></c><c r="D128" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E128" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F128" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G128" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H128" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I128" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J128" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K128" s="158"><f t="shared" ca="1" si="157"/><v>0.11394670792382347</v></c><c r="L128" s="64"><f t="shared" ca="1" si="157"/><v>0.11394670792382347</v></c><c r="M128" s="64"><v>1</v></c><c r="N128" s="64"><f t="shared" ca="1" si="31"/><v>0.11394670792382347</v></c><c r="O128" s="71"><v>1</v></c><c r="P128" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q128" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R128" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S128" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T128" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U128" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V128" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W128" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X128" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y128" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z128" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA128" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB128" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC128" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD128" s="41" t="e"><f t="array" aca="1" ref="AD128" ca="1">-(VLOOKUP(AC128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AC128-VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))</f><v>#REF!</v></c><c r="AE128" s="41" t="e"><f t="array" aca="1" ref="AE128" ca="1">-(VLOOKUP($AC128+$X128, LT_IncomeTaxFed/$K128:$O128, 4, TRUE)+VLOOKUP($AC128+$X128,LT_IncomeTaxFed/$K128:$O128,5,TRUE)*($AC128+$X128-VLOOKUP($AC128+$X128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))+(VLOOKUP($AC128, LT_IncomeTaxFed/$K128:$O128, 4, TRUE)+VLOOKUP($AC128,LT_IncomeTaxFed/$K128:$O128,5,TRUE)*($AC128-VLOOKUP($AC128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))</f><v>#REF!</v></c><c r="AF128" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG128" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH128" s="38" t="e"><f t="array" aca="1" ref="AH128" ca="1">IF(AG128>0,(VLOOKUP(AG128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AG128-VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))/AG128,0)</f><v>#REF!</v></c><c r="AI128" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ128" s="461" t="e"><f ca="1">SUMPRODUCT($Z128:$Z129+$AA128:$AA129+$AD128:$AD129+$AE128:$AE129+$AI128:$AI129)</f><v>#REF!</v></c><c r="AK128" s="486" t="e"><f t="shared" ref="AK128" ca="1" si="163">IF($U128>0, -AJ128/$U128, 0)</f><v>#REF!</v></c></row><row r="129" spans="1:37" x14ac:dyDescent="0.25"><c r="A129" s="36"/><c r="B129" s="57"><f t="shared" ca="1" si="111"/><v>2083</v></c><c r="C129" s="51" t="s"><v>741</v></c><c r="D129" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E129" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F129" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G129" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H129" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I129" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J129" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K129" s="159"><f t="shared" ca="1" si="157"/><v>0.11394670792382347</v></c><c r="L129" s="66"><f t="shared" ca="1" si="157"/><v>0.11394670792382347</v></c><c r="M129" s="66"><v>1</v></c><c r="N129" s="66"><f t="shared" ca="1" si="31"/><v>0.11394670792382347</v></c><c r="O129" s="160"><v>1</v></c><c r="P129" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q129" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R129" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S129" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T129" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U129" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V129" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W129" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X129" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y129" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z129" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA129" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB129" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC129" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD129" s="78" t="e"><f t="array" aca="1" ref="AD129" ca="1">-(VLOOKUP(AC129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AC129-VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))</f><v>#REF!</v></c><c r="AE129" s="78" t="e"><f t="array" aca="1" ref="AE129" ca="1">-(VLOOKUP($AC129+$X129, LT_IncomeTaxFed/$K129:$O129, 4, TRUE)+VLOOKUP($AC129+$X129,LT_IncomeTaxFed/$K129:$O129,5,TRUE)*($AC129+$X129-VLOOKUP($AC129+$X129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))+(VLOOKUP($AC129, LT_IncomeTaxFed/$K129:$O129, 4, TRUE)+VLOOKUP($AC129,LT_IncomeTaxFed/$K129:$O129,5,TRUE)*($AC129-VLOOKUP($AC129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))</f><v>#REF!</v></c><c r="AF129" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG129" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH129" s="62" t="e"><f t="array" aca="1" ref="AH129" ca="1">IF(AG129>0,(VLOOKUP(AG129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AG129-VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))/AG129,0)</f><v>#REF!</v></c><c r="AI129" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ129" s="461"/><c r="AK129" s="486"/></row><row r="130" spans="1:37" x14ac:dyDescent="0.25"><c r="A130" s="36"/><c r="B130" s="36"><f ca="1">B128+1</f><v>2084</v></c><c r="C130" s="47" t="s"><v>741</v></c><c r="D130" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E130" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F130" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G130" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H130" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I130" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J130" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K130" s="158"><f t="shared" ca="1" si="157"/><v>0.10982815221573344</v></c><c r="L130" s="64"><f t="shared" ca="1" si="157"/><v>0.10982815221573344</v></c><c r="M130" s="64"><v>1</v></c><c r="N130" s="64"><f t="shared" ca="1" si="31"/><v>0.10982815221573344</v></c><c r="O130" s="71"><v>1</v></c><c r="P130" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q130" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R130" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S130" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T130" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U130" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V130" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W130" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X130" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y130" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z130" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA130" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB130" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC130" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD130" s="41" t="e"><f t="array" aca="1" ref="AD130" ca="1">-(VLOOKUP(AC130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AC130-VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))</f><v>#REF!</v></c><c r="AE130" s="41" t="e"><f t="array" aca="1" ref="AE130" ca="1">-(VLOOKUP($AC130+$X130, LT_IncomeTaxFed/$K130:$O130, 4, TRUE)+VLOOKUP($AC130+$X130,LT_IncomeTaxFed/$K130:$O130,5,TRUE)*($AC130+$X130-VLOOKUP($AC130+$X130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))+(VLOOKUP($AC130, LT_IncomeTaxFed/$K130:$O130, 4, TRUE)+VLOOKUP($AC130,LT_IncomeTaxFed/$K130:$O130,5,TRUE)*($AC130-VLOOKUP($AC130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))</f><v>#REF!</v></c><c r="AF130" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG130" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH130" s="38" t="e"><f t="array" aca="1" ref="AH130" ca="1">IF(AG130>0,(VLOOKUP(AG130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AG130-VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))/AG130,0)</f><v>#REF!</v></c><c r="AI130" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ130" s="461" t="e"><f ca="1">SUMPRODUCT($Z130:$Z131+$AA130:$AA131+$AD130:$AD131+$AE130:$AE131+$AI130:$AI131)</f><v>#REF!</v></c><c r="AK130" s="486" t="e"><f t="shared" ref="AK130" ca="1" si="164">IF($U130>0, -AJ130/$U130, 0)</f><v>#REF!</v></c></row><row r="131" spans="1:37" x14ac:dyDescent="0.25"><c r="A131" s="36"/><c r="B131" s="57"><f t="shared" ca="1" si="111"/><v>2084</v></c><c r="C131" s="51" t="s"><v>741</v></c><c r="D131" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E131" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F131" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G131" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H131" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I131" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J131" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K131" s="159"><f t="shared" ca="1" si="157"/><v>0.10982815221573344</v></c><c r="L131" s="66"><f t="shared" ca="1" si="157"/><v>0.10982815221573344</v></c><c r="M131" s="66"><v>1</v></c><c r="N131" s="66"><f t="shared" ca="1" si="31"/><v>0.10982815221573344</v></c><c r="O131" s="160"><v>1</v></c><c r="P131" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q131" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R131" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S131" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T131" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U131" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V131" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W131" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X131" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y131" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z131" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA131" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB131" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC131" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD131" s="78" t="e"><f t="array" aca="1" ref="AD131" ca="1">-(VLOOKUP(AC131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AC131-VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))</f><v>#REF!</v></c><c r="AE131" s="78" t="e"><f t="array" aca="1" ref="AE131" ca="1">-(VLOOKUP($AC131+$X131, LT_IncomeTaxFed/$K131:$O131, 4, TRUE)+VLOOKUP($AC131+$X131,LT_IncomeTaxFed/$K131:$O131,5,TRUE)*($AC131+$X131-VLOOKUP($AC131+$X131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))+(VLOOKUP($AC131, LT_IncomeTaxFed/$K131:$O131, 4, TRUE)+VLOOKUP($AC131,LT_IncomeTaxFed/$K131:$O131,5,TRUE)*($AC131-VLOOKUP($AC131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))</f><v>#REF!</v></c><c r="AF131" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG131" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH131" s="62" t="e"><f t="array" aca="1" ref="AH131" ca="1">IF(AG131>0,(VLOOKUP(AG131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AG131-VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))/AG131,0)</f><v>#REF!</v></c><c r="AI131" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ131" s="461"/><c r="AK131" s="486"/></row><row r="132" spans="1:37" x14ac:dyDescent="0.25"><c r="A132" s="36"/><c r="B132" s="36"><f ca="1">B130+1</f><v>2085</v></c><c r="C132" s="47" t="s"><v>741</v></c><c r="D132" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E132" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F132" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G132" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H132" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I132" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J132" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K132" s="158"><f t="shared" ca="1" si="157"/><v>0.10585845996697199</v></c><c r="L132" s="64"><f t="shared" ca="1" si="157"/><v>0.10585845996697199</v></c><c r="M132" s="64"><v>1</v></c><c r="N132" s="64"><f t="shared" ca="1" si="31"/><v>0.10585845996697199</v></c><c r="O132" s="71"><v>1</v></c><c r="P132" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q132" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R132" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S132" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T132" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U132" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V132" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W132" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X132" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y132" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z132" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA132" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB132" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC132" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD132" s="41" t="e"><f t="array" aca="1" ref="AD132" ca="1">-(VLOOKUP(AC132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AC132-VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))</f><v>#REF!</v></c><c r="AE132" s="41" t="e"><f t="array" aca="1" ref="AE132" ca="1">-(VLOOKUP($AC132+$X132, LT_IncomeTaxFed/$K132:$O132, 4, TRUE)+VLOOKUP($AC132+$X132,LT_IncomeTaxFed/$K132:$O132,5,TRUE)*($AC132+$X132-VLOOKUP($AC132+$X132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))+(VLOOKUP($AC132, LT_IncomeTaxFed/$K132:$O132, 4, TRUE)+VLOOKUP($AC132,LT_IncomeTaxFed/$K132:$O132,5,TRUE)*($AC132-VLOOKUP($AC132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))</f><v>#REF!</v></c><c r="AF132" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG132" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH132" s="38" t="e"><f t="array" aca="1" ref="AH132" ca="1">IF(AG132>0,(VLOOKUP(AG132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AG132-VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))/AG132,0)</f><v>#REF!</v></c><c r="AI132" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ132" s="461" t="e"><f ca="1">SUMPRODUCT($Z132:$Z133+$AA132:$AA133+$AD132:$AD133+$AE132:$AE133+$AI132:$AI133)</f><v>#REF!</v></c><c r="AK132" s="486" t="e"><f t="shared" ref="AK132" ca="1" si="165">IF($U132>0, -AJ132/$U132, 0)</f><v>#REF!</v></c></row><row r="133" spans="1:37" x14ac:dyDescent="0.25"><c r="A133" s="36"/><c r="B133" s="57"><f t="shared" ca="1" si="111"/><v>2085</v></c><c r="C133" s="51" t="s"><v>741</v></c><c r="D133" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E133" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F133" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G133" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H133" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I133" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J133" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K133" s="159"><f t="shared" ca="1" si="157"/><v>0.10585845996697199</v></c><c r="L133" s="66"><f t="shared" ca="1" si="157"/><v>0.10585845996697199</v></c><c r="M133" s="66"><v>1</v></c><c r="N133" s="66"><f t="shared" ca="1" si="31"/><v>0.10585845996697199</v></c><c r="O133" s="160"><v>1</v></c><c r="P133" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q133" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R133" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S133" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T133" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U133" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V133" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W133" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X133" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y133" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z133" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA133" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB133" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC133" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD133" s="78" t="e"><f t="array" aca="1" ref="AD133" ca="1">-(VLOOKUP(AC133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AC133-VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))</f><v>#REF!</v></c><c r="AE133" s="78" t="e"><f t="array" aca="1" ref="AE133" ca="1">-(VLOOKUP($AC133+$X133, LT_IncomeTaxFed/$K133:$O133, 4, TRUE)+VLOOKUP($AC133+$X133,LT_IncomeTaxFed/$K133:$O133,5,TRUE)*($AC133+$X133-VLOOKUP($AC133+$X133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))+(VLOOKUP($AC133, LT_IncomeTaxFed/$K133:$O133, 4, TRUE)+VLOOKUP($AC133,LT_IncomeTaxFed/$K133:$O133,5,TRUE)*($AC133-VLOOKUP($AC133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))</f><v>#REF!</v></c><c r="AF133" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG133" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH133" s="62" t="e"><f t="array" aca="1" ref="AH133" ca="1">IF(AG133>0,(VLOOKUP(AG133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AG133-VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))/AG133,0)</f><v>#REF!</v></c><c r="AI133" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ133" s="461"/><c r="AK133" s="486"/></row><row r="134" spans="1:37" x14ac:dyDescent="0.25"><c r="A134" s="36"/><c r="B134" s="36"><f ca="1">B132+1</f><v>2086</v></c><c r="C134" s="47" t="s"><v>741</v></c><c r="D134" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E134" s="48"><f t="shared" si="126"/><v>0</v></c><c r="F134" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G134" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H134" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I134" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J134" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K134" s="158"><f t="shared" ca="1" si="157"/><v>0.1020322505705754</v></c><c r="L134" s="64"><f t="shared" ca="1" si="157"/><v>0.1020322505705754</v></c><c r="M134" s="64"><v>1</v></c><c r="N134" s="64"><f t="shared" ca="1" si="31"/><v>0.1020322505705754</v></c><c r="O134" s="71"><v>1</v></c><c r="P134" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q134" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R134" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S134" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T134" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U134" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V134" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W134" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X134" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y134" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z134" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA134" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB134" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC134" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD134" s="41" t="e"><f t="array" aca="1" ref="AD134" ca="1">-(VLOOKUP(AC134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AC134-VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))</f><v>#REF!</v></c><c r="AE134" s="41" t="e"><f t="array" aca="1" ref="AE134" ca="1">-(VLOOKUP($AC134+$X134, LT_IncomeTaxFed/$K134:$O134, 4, TRUE)+VLOOKUP($AC134+$X134,LT_IncomeTaxFed/$K134:$O134,5,TRUE)*($AC134+$X134-VLOOKUP($AC134+$X134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))+(VLOOKUP($AC134, LT_IncomeTaxFed/$K134:$O134, 4, TRUE)+VLOOKUP($AC134,LT_IncomeTaxFed/$K134:$O134,5,TRUE)*($AC134-VLOOKUP($AC134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))</f><v>#REF!</v></c><c r="AF134" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG134" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH134" s="38" t="e"><f t="array" aca="1" ref="AH134" ca="1">IF(AG134>0,(VLOOKUP(AG134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AG134-VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))/AG134,0)</f><v>#REF!</v></c><c r="AI134" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ134" s="461" t="e"><f ca="1">SUMPRODUCT($Z134:$Z135+$AA134:$AA135+$AD134:$AD135+$AE134:$AE135+$AI134:$AI135)</f><v>#REF!</v></c><c r="AK134" s="486" t="e"><f t="shared" ref="AK134" ca="1" si="166">IF($U134>0, -AJ134/$U134, 0)</f><v>#REF!</v></c></row><row r="135" spans="1:37" x14ac:dyDescent="0.25"><c r="A135" s="36"/><c r="B135" s="57"><f t="shared" ca="1" si="111"/><v>2086</v></c><c r="C135" s="51" t="s"><v>741</v></c><c r="D135" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E135" s="52"><f t="shared" si="126"/><v>0</v></c><c r="F135" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G135" s="52"><f t="shared" si="87"/><v>2</v></c><c r="H135" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I135" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J135" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K135" s="159"><f t="shared" ca="1" si="157"/><v>0.1020322505705754</v></c><c r="L135" s="66"><f t="shared" ca="1" si="157"/><v>0.1020322505705754</v></c><c r="M135" s="66"><v>1</v></c><c r="N135" s="66"><f t="shared" ca="1" si="31"/><v>0.1020322505705754</v></c><c r="O135" s="160"><v>1</v></c><c r="P135" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q135" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R135" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S135" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T135" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U135" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V135" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W135" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X135" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y135" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z135" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA135" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB135" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC135" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD135" s="78" t="e"><f t="array" aca="1" ref="AD135" ca="1">-(VLOOKUP(AC135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AC135-VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))</f><v>#REF!</v></c><c r="AE135" s="78" t="e"><f t="array" aca="1" ref="AE135" ca="1">-(VLOOKUP($AC135+$X135, LT_IncomeTaxFed/$K135:$O135, 4, TRUE)+VLOOKUP($AC135+$X135,LT_IncomeTaxFed/$K135:$O135,5,TRUE)*($AC135+$X135-VLOOKUP($AC135+$X135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))+(VLOOKUP($AC135, LT_IncomeTaxFed/$K135:$O135, 4, TRUE)+VLOOKUP($AC135,LT_IncomeTaxFed/$K135:$O135,5,TRUE)*($AC135-VLOOKUP($AC135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))</f><v>#REF!</v></c><c r="AF135" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG135" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH135" s="62" t="e"><f t="array" aca="1" ref="AH135" ca="1">IF(AG135>0,(VLOOKUP(AG135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AG135-VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))/AG135,0)</f><v>#REF!</v></c><c r="AI135" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ135" s="461"/><c r="AK135" s="486"/></row><row r="136" spans="1:37" x14ac:dyDescent="0.25"><c r="A136" s="36"/><c r="B136" s="36"><f ca="1">B134+1</f><v>2087</v></c><c r="C136" s="47" t="s"><v>741</v></c><c r="D136" s="108" t="str"><f t="shared" si="128"/><v/></c><c r="E136" s="48"><f t="shared" ref="E136:E169" si="167">INDEX(SC_TaxIndex,$G136)</f><v>0</v></c><c r="F136" s="48" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G136" s="48"><f t="shared" si="87"/><v>1</v></c><c r="H136" s="47"><f t="shared" si="130"/><v>1</v></c><c r="I136" s="47"><f t="shared" si="131"/><v>0</v></c><c r="J136" s="48"><f t="shared" si="132"/><v>0</v></c><c r="K136" s="158"><f t="shared" ca="1" si="157"/><v>9.8344337899349779E-2</v></c><c r="L136" s="64"><f t="shared" ca="1" si="157"/><v>9.8344337899349779E-2</v></c><c r="M136" s="64"><v>1</v></c><c r="N136" s="64"><f t="shared" ca="1" si="31"/><v>9.8344337899349779E-2</v></c><c r="O136" s="71"><v>1</v></c><c r="P136" s="41"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q136" s="41"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R136" s="41" t="e"><f t="shared" ca="1" si="135"/><v>#REF!</v></c><c r="S136" s="41"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T136" s="41"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U136" s="41" t="e"><f t="shared" ca="1" si="138"/><v>#REF!</v></c><c r="V136" s="41"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W136" s="41"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X136" s="41"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y136" s="69"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z136" s="41"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA136" s="41"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB136" s="46" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC136" s="41" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD136" s="41" t="e"><f t="array" aca="1" ref="AD136" ca="1">-(VLOOKUP(AC136, LT_IncomeTaxFed/$K136:$O136, 2, TRUE)+VLOOKUP(AC136,LT_IncomeTaxFed/$K136:$O136,3,TRUE)*(AC136-VLOOKUP(AC136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))</f><v>#REF!</v></c><c r="AE136" s="41" t="e"><f t="array" aca="1" ref="AE136" ca="1">-(VLOOKUP($AC136+$X136, LT_IncomeTaxFed/$K136:$O136, 4, TRUE)+VLOOKUP($AC136+$X136,LT_IncomeTaxFed/$K136:$O136,5,TRUE)*($AC136+$X136-VLOOKUP($AC136+$X136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))+(VLOOKUP($AC136, LT_IncomeTaxFed/$K136:$O136, 4, TRUE)+VLOOKUP($AC136,LT_IncomeTaxFed/$K136:$O136,5,TRUE)*($AC136-VLOOKUP($AC136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))</f><v>#REF!</v></c><c r="AF136" s="46" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG136" s="41" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH136" s="38" t="e"><f t="array" aca="1" ref="AH136" ca="1">IF(AG136>0,(VLOOKUP(AG136, LT_IncomeTaxFed/$K136:$O136, 2, TRUE)+VLOOKUP(AG136,LT_IncomeTaxFed/$K136:$O136,3,TRUE)*(AG136-VLOOKUP(AG136,LT_IncomeTaxFed/$K136:$O136,1,TRUE)))/AG136,0)</f><v>#REF!</v></c><c r="AI136" s="80" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ136" s="461" t="e"><f ca="1">SUMPRODUCT($Z136:$Z137+$AA136:$AA137+$AD136:$AD137+$AE136:$AE137+$AI136:$AI137)</f><v>#REF!</v></c><c r="AK136" s="486" t="e"><f t="shared" ref="AK136" ca="1" si="168">IF($U136>0, -AJ136/$U136, 0)</f><v>#REF!</v></c></row><row r="137" spans="1:37" x14ac:dyDescent="0.25"><c r="A137" s="36"/><c r="B137" s="57"><f t="shared" ca="1" si="111"/><v>2087</v></c><c r="C137" s="51" t="s"><v>741</v></c><c r="D137" s="109" t="str"><f t="shared" si="128"/><v/></c><c r="E137" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F137" s="52" t="b"><f t="shared" si="129"/><v>0</v></c><c r="G137" s="52"><f t="shared" ref="G137:G169" si="169">MOD(ROW(),2)+1</f><v>2</v></c><c r="H137" s="53"><f t="shared" si="130"/><v>-1</v></c><c r="I137" s="53"><f t="shared" si="131"/><v>0</v></c><c r="J137" s="52"><f t="shared" si="132"/><v>0</v></c><c r="K137" s="159"><f t="shared" ca="1" si="157"/><v>9.8344337899349779E-2</v></c><c r="L137" s="66"><f t="shared" ca="1" si="157"/><v>9.8344337899349779E-2</v></c><c r="M137" s="66"><v>1</v></c><c r="N137" s="66"><f t="shared" ca="1" si="31"/><v>9.8344337899349779E-2</v></c><c r="O137" s="160"><v>1</v></c><c r="P137" s="78"><f t="shared" ca="1" si="133"/><v>0</v></c><c r="Q137" s="78"><f t="shared" ca="1" si="134"/><v>0</v></c><c r="R137" s="78"><f t="shared" si="135"/><v>0</v></c><c r="S137" s="78"><f t="shared" ca="1" si="136"/><v>0</v></c><c r="T137" s="78"><f t="shared" ca="1" si="137"/><v>0</v></c><c r="U137" s="78"><f t="shared" ca="1" si="138"/><v>0</v></c><c r="V137" s="78"><f t="shared" ca="1" si="139"/><v>0</v></c><c r="W137" s="78"><f t="shared" ca="1" si="140"/><v>0</v></c><c r="X137" s="78"><f t="shared" ca="1" si="141"/><v>0</v></c><c r="Y137" s="72"><f t="shared" ca="1" si="142"/><v>0</v></c><c r="Z137" s="78"><f t="shared" ca="1" si="143"/><v>0</v></c><c r="AA137" s="78"><f t="shared" ca="1" si="144"/><v>0</v></c><c r="AB137" s="77" t="e"><f t="shared" ca="1" si="145"/><v>#REF!</v></c><c r="AC137" s="78" t="e"><f t="shared" ca="1" si="146"/><v>#REF!</v></c><c r="AD137" s="78" t="e"><f t="array" aca="1" ref="AD137" ca="1">-(VLOOKUP(AC137, LT_IncomeTaxFed/$K137:$O137, 2, TRUE)+VLOOKUP(AC137,LT_IncomeTaxFed/$K137:$O137,3,TRUE)*(AC137-VLOOKUP(AC137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))</f><v>#REF!</v></c><c r="AE137" s="78" t="e"><f t="array" aca="1" ref="AE137" ca="1">-(VLOOKUP($AC137+$X137, LT_IncomeTaxFed/$K137:$O137, 4, TRUE)+VLOOKUP($AC137+$X137,LT_IncomeTaxFed/$K137:$O137,5,TRUE)*($AC137+$X137-VLOOKUP($AC137+$X137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))+(VLOOKUP($AC137, LT_IncomeTaxFed/$K137:$O137, 4, TRUE)+VLOOKUP($AC137,LT_IncomeTaxFed/$K137:$O137,5,TRUE)*($AC137-VLOOKUP($AC137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))</f><v>#REF!</v></c><c r="AF137" s="77" t="e"><f t="shared" ca="1" si="147"/><v>#REF!</v></c><c r="AG137" s="78" t="e"><f t="shared" ca="1" si="148"/><v>#REF!</v></c><c r="AH137" s="62" t="e"><f t="array" aca="1" ref="AH137" ca="1">IF(AG137>0,(VLOOKUP(AG137, LT_IncomeTaxFed/$K137:$O137, 2, TRUE)+VLOOKUP(AG137,LT_IncomeTaxFed/$K137:$O137,3,TRUE)*(AG137-VLOOKUP(AG137,LT_IncomeTaxFed/$K137:$O137,1,TRUE)))/AG137,0)</f><v>#REF!</v></c><c r="AI137" s="81" t="e"><f t="shared" ca="1" si="149"/><v>#REF!</v></c><c r="AJ137" s="461"/><c r="AK137" s="486"/></row><row r="138" spans="1:37" x14ac:dyDescent="0.25"><c r="A138" s="36"/><c r="B138" s="36"><f ca="1">B136+1</f><v>2088</v></c><c r="C138" s="47" t="s"><v>741</v></c><c r="D138" s="108" t="str"><f t="shared" ref="D138:D169" si="170">INDEX(SP_Initials,G138)</f><v/></c><c r="E138" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F138" s="48" t="b"><f t="shared" ref="F138:F169" si="171">G138=E138</f><v>0</v></c><c r="G138" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H138" s="47"><f t="shared" ref="H138:H169" si="172">MOD($G138,2)-($G138-1)</f><v>1</v></c><c r="I138" s="47"><f t="shared" ref="I138:I169" si="173">IF(INDEX(SC_ShowRetireatee,$G138),IF($B138<YEAR(INDEX(SP_BirthDate,$G138)),0,$B138-YEAR(INDEX(SP_BirthDate,$G138))),0)</f><v>0</v></c><c r="J138" s="48"><f t="shared" ref="J138:J169" si="174">IF(INDEX(SC_ShowRetireatee,$G138),IF($B138<YEAR(INDEX(SP_BirthDate,$G138)),0,IF($B138>(YEAR(INDEX(SP_BirthDate,$G138))+INDEX(SP_LifeExp,$G138)),0,$B138-YEAR(INDEX(SP_BirthDate,$G138)))),0)</f><v>0</v></c><c r="K138" s="158"><f t="shared" ca="1" si="157"/><v>9.4789723276481691E-2</v></c><c r="L138" s="64"><f t="shared" ca="1" si="157"/><v>9.4789723276481691E-2</v></c><c r="M138" s="64"><v>1</v></c><c r="N138" s="64"><f t="shared" ca="1" si="31"/><v>9.4789723276481691E-2</v></c><c r="O138" s="71"><v>1</v></c><c r="P138" s="41"><f t="shared" ref="P138:P169" ca="1" si="175">SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_IncomeActiveT,EXIDX1-1,0,2,1))+SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_IncomePassiveT,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="Q138" s="41"><f t="shared" ref="Q138:Q169" ca="1" si="176">SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="R138" s="41" t="e"><f t="shared" ref="R138:R169" ca="1" si="177">IF($G138=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)</f><v>#REF!</v></c><c r="S138" s="41"><f t="shared" ref="S138:S169" ca="1" si="178">SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="T138" s="41"><f t="shared" ref="T138:T169" ca="1" si="179">SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="U138" s="41" t="e"><f t="shared" ref="U138:U169" ca="1" si="180">MAX(SUM($P138:$T138),0)</f><v>#REF!</v></c><c r="V138" s="41"><f t="shared" ref="V138:V169" ca="1" si="181">P138+Q138+$S138/2</f><v>0</v></c><c r="W138" s="41"><f t="shared" ref="W138:W169" ca="1" si="182">MIN(VLOOKUP($V138, LT_SSBases, 2, TRUE)+VLOOKUP($V138,LT_SSBases,3,TRUE)*($V138-VLOOKUP($V138,LT_SSBases,1,TRUE)),$S138*0.85)</f><v>0</v></c><c r="X138" s="41"><f t="shared" ref="X138:X169" ca="1" si="183">SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))</f><v>0</v></c><c r="Y138" s="69"><f t="shared" ref="Y138:Y169" ca="1" si="184">COUNTIF(SC_TaxIndex,$G138)+SUMIF(SC_TaxIndex,$G138,SP_Dependents)</f><v>0</v></c><c r="Z138" s="41"><f t="shared" ref="Z138:Z169" ca="1" si="185">-LT_SSRate*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_SSWages,EXIDX1-1,0,2,1))-LT_MedicareRate*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_MedicareWages,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AA138" s="41"><f t="shared" ref="AA138:AA169" ca="1" si="186">-LT_SSRate*2*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_SSWagesSE,EXIDX1-1,0,2,1))-LT_MedicareRate*2*SUMIF($E$8:$E$9,$G138,OFFSET(SC_EX_MedicareWagesSE,EXIDX1-1,0,2,1))</f><v>0</v></c><c r="AB138" s="46" t="e"><f t="shared" ref="AB138:AB169" ca="1" si="187">SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G138,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0))+$AI138,-LT_StandardDeduction/$K138)</f><v>#REF!</v></c><c r="AC138" s="41" t="e"><f t="shared" ref="AC138:AC169" ca="1" si="188">MAX($P138+$Q138+$R138+$T138+$W138-$X138-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AB138,0)</f><v>#REF!</v></c><c r="AD138" s="41" t="e"><f t="array" aca="1" ref="AD138" ca="1">-(VLOOKUP(AC138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AC138-VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))</f><v>#REF!</v></c><c r="AE138" s="41" t="e"><f t="array" aca="1" ref="AE138" ca="1">-(VLOOKUP($AC138+$X138, LT_IncomeTaxFed/$K138:$O138, 4, TRUE)+VLOOKUP($AC138+$X138,LT_IncomeTaxFed/$K138:$O138,5,TRUE)*($AC138+$X138-VLOOKUP($AC138+$X138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))+(VLOOKUP($AC138, LT_IncomeTaxFed/$K138:$O138, 4, TRUE)+VLOOKUP($AC138,LT_IncomeTaxFed/$K138:$O138,5,TRUE)*($AC138-VLOOKUP($AC138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))</f><v>#REF!</v></c><c r="AF138" s="46" t="e"><f t="shared" ref="AF138:AF169" ca="1" si="189">SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingPF,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+MIN(SUMIF($E$8:$E$9,$G138,OFFSET(SC_ExpensesLivingD,0,1-ROUND(ABS(INDEX(SC_EX_APW,EXIDX)),0),2,1))/INDEX(SC_EA_InflationCPIdx,EAIDX)*12+SUMIF(SC_TaxIndex,$G138,OFFSET(SC_ZA_ExpensesHomeD, ZAIDX-1, 0)),-LT_StandardDeduction/$K138)</f><v>#REF!</v></c><c r="AG138" s="41" t="e"><f t="shared" ref="AG138:AG169" ca="1" si="190">MAX($P138+$Q138+$R138+$T138+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W138,0)-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AF138,0)</f><v>#REF!</v></c><c r="AH138" s="38" t="e"><f t="array" aca="1" ref="AH138" ca="1">IF(AG138>0,(VLOOKUP(AG138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AG138-VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))/AG138,0)</f><v>#REF!</v></c><c r="AI138" s="80" t="e"><f t="shared" ref="AI138:AI169" ca="1" si="191">IF(AG138>0,AG138*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH138,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH138+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)</f><v>#REF!</v></c><c r="AJ138" s="461" t="e"><f ca="1">SUMPRODUCT($Z138:$Z139+$AA138:$AA139+$AD138:$AD139+$AE138:$AE139+$AI138:$AI139)</f><v>#REF!</v></c><c r="AK138" s="486" t="e"><f t="shared" ref="AK138" ca="1" si="192">IF($U138>0, -AJ138/$U138, 0)</f><v>#REF!</v></c></row><row r="139" spans="1:37" x14ac:dyDescent="0.25"><c r="A139" s="36"/><c r="B139" s="57"><f t="shared" ref="B139:B169" ca="1" si="193">B137+1</f><v>2088</v></c><c r="C139" s="51" t="s"><v>741</v></c><c r="D139" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E139" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F139" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G139" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H139" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I139" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J139" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K139" s="159"><f t="shared" ca="1" si="157"/><v>9.4789723276481691E-2</v></c><c r="L139" s="66"><f t="shared" ca="1" si="157"/><v>9.4789723276481691E-2</v></c><c r="M139" s="66"><v>1</v></c><c r="N139" s="66"><f t="shared" ca="1" si="31"/><v>9.4789723276481691E-2</v></c><c r="O139" s="160"><v>1</v></c><c r="P139" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q139" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R139" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S139" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T139" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U139" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V139" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W139" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X139" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y139" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z139" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA139" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB139" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC139" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD139" s="78" t="e"><f t="array" aca="1" ref="AD139" ca="1">-(VLOOKUP(AC139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AC139-VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))</f><v>#REF!</v></c><c r="AE139" s="78" t="e"><f t="array" aca="1" ref="AE139" ca="1">-(VLOOKUP($AC139+$X139, LT_IncomeTaxFed/$K139:$O139, 4, TRUE)+VLOOKUP($AC139+$X139,LT_IncomeTaxFed/$K139:$O139,5,TRUE)*($AC139+$X139-VLOOKUP($AC139+$X139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))+(VLOOKUP($AC139, LT_IncomeTaxFed/$K139:$O139, 4, TRUE)+VLOOKUP($AC139,LT_IncomeTaxFed/$K139:$O139,5,TRUE)*($AC139-VLOOKUP($AC139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))</f><v>#REF!</v></c><c r="AF139" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG139" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH139" s="62" t="e"><f t="array" aca="1" ref="AH139" ca="1">IF(AG139>0,(VLOOKUP(AG139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AG139-VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))/AG139,0)</f><v>#REF!</v></c><c r="AI139" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ139" s="461"/><c r="AK139" s="486"/></row><row r="140" spans="1:37" x14ac:dyDescent="0.25"><c r="A140" s="36"/><c r="B140" s="36"><f ca="1">B138+1</f><v>2089</v></c><c r="C140" s="47" t="s"><v>741</v></c><c r="D140" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E140" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F140" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G140" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H140" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I140" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J140" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K140" s="158"><f t="shared" ca="1" si="157"/><v>9.1363588700223319E-2</v></c><c r="L140" s="64"><f t="shared" ca="1" si="157"/><v>9.1363588700223319E-2</v></c><c r="M140" s="64"><v>1</v></c><c r="N140" s="64"><f t="shared" ca="1" si="31"/><v>9.1363588700223319E-2</v></c><c r="O140" s="71"><v>1</v></c><c r="P140" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q140" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R140" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S140" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T140" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U140" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V140" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W140" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X140" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y140" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z140" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA140" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB140" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC140" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD140" s="41" t="e"><f t="array" aca="1" ref="AD140" ca="1">-(VLOOKUP(AC140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AC140-VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))</f><v>#REF!</v></c><c r="AE140" s="41" t="e"><f t="array" aca="1" ref="AE140" ca="1">-(VLOOKUP($AC140+$X140, LT_IncomeTaxFed/$K140:$O140, 4, TRUE)+VLOOKUP($AC140+$X140,LT_IncomeTaxFed/$K140:$O140,5,TRUE)*($AC140+$X140-VLOOKUP($AC140+$X140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))+(VLOOKUP($AC140, LT_IncomeTaxFed/$K140:$O140, 4, TRUE)+VLOOKUP($AC140,LT_IncomeTaxFed/$K140:$O140,5,TRUE)*($AC140-VLOOKUP($AC140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))</f><v>#REF!</v></c><c r="AF140" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG140" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH140" s="38" t="e"><f t="array" aca="1" ref="AH140" ca="1">IF(AG140>0,(VLOOKUP(AG140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AG140-VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))/AG140,0)</f><v>#REF!</v></c><c r="AI140" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ140" s="461" t="e"><f ca="1">SUMPRODUCT($Z140:$Z141+$AA140:$AA141+$AD140:$AD141+$AE140:$AE141+$AI140:$AI141)</f><v>#REF!</v></c><c r="AK140" s="486" t="e"><f t="shared" ref="AK140" ca="1" si="194">IF($U140>0, -AJ140/$U140, 0)</f><v>#REF!</v></c></row><row r="141" spans="1:37" x14ac:dyDescent="0.25"><c r="A141" s="36"/><c r="B141" s="57"><f t="shared" ca="1" si="193"/><v>2089</v></c><c r="C141" s="51" t="s"><v>741</v></c><c r="D141" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E141" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F141" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G141" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H141" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I141" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J141" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K141" s="159"><f t="shared" ca="1" si="157"/><v>9.1363588700223319E-2</v></c><c r="L141" s="66"><f t="shared" ca="1" si="157"/><v>9.1363588700223319E-2</v></c><c r="M141" s="66"><v>1</v></c><c r="N141" s="66"><f t="shared" ca="1" si="31"/><v>9.1363588700223319E-2</v></c><c r="O141" s="160"><v>1</v></c><c r="P141" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q141" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R141" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S141" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T141" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U141" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V141" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W141" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X141" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y141" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z141" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA141" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB141" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC141" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD141" s="78" t="e"><f t="array" aca="1" ref="AD141" ca="1">-(VLOOKUP(AC141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AC141-VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))</f><v>#REF!</v></c><c r="AE141" s="78" t="e"><f t="array" aca="1" ref="AE141" ca="1">-(VLOOKUP($AC141+$X141, LT_IncomeTaxFed/$K141:$O141, 4, TRUE)+VLOOKUP($AC141+$X141,LT_IncomeTaxFed/$K141:$O141,5,TRUE)*($AC141+$X141-VLOOKUP($AC141+$X141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))+(VLOOKUP($AC141, LT_IncomeTaxFed/$K141:$O141, 4, TRUE)+VLOOKUP($AC141,LT_IncomeTaxFed/$K141:$O141,5,TRUE)*($AC141-VLOOKUP($AC141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))</f><v>#REF!</v></c><c r="AF141" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG141" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH141" s="62" t="e"><f t="array" aca="1" ref="AH141" ca="1">IF(AG141>0,(VLOOKUP(AG141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AG141-VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))/AG141,0)</f><v>#REF!</v></c><c r="AI141" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ141" s="461"/><c r="AK141" s="486"/></row><row r="142" spans="1:37" x14ac:dyDescent="0.25"><c r="A142" s="36"/><c r="B142" s="36"><f ca="1">B140+1</f><v>2090</v></c><c r="C142" s="47" t="s"><v>741</v></c><c r="D142" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E142" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F142" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G142" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H142" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I142" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J142" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K142" s="158"><f t="shared" ca="1" si="157"/><v>8.8061290313468252E-2</v></c><c r="L142" s="64"><f t="shared" ca="1" si="157"/><v>8.8061290313468252E-2</v></c><c r="M142" s="64"><v>1</v></c><c r="N142" s="64"><f t="shared" ca="1" si="31"/><v>8.8061290313468252E-2</v></c><c r="O142" s="71"><v>1</v></c><c r="P142" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q142" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R142" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S142" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T142" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U142" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V142" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W142" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X142" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y142" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z142" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA142" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB142" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC142" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD142" s="41" t="e"><f t="array" aca="1" ref="AD142" ca="1">-(VLOOKUP(AC142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AC142-VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))</f><v>#REF!</v></c><c r="AE142" s="41" t="e"><f t="array" aca="1" ref="AE142" ca="1">-(VLOOKUP($AC142+$X142, LT_IncomeTaxFed/$K142:$O142, 4, TRUE)+VLOOKUP($AC142+$X142,LT_IncomeTaxFed/$K142:$O142,5,TRUE)*($AC142+$X142-VLOOKUP($AC142+$X142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))+(VLOOKUP($AC142, LT_IncomeTaxFed/$K142:$O142, 4, TRUE)+VLOOKUP($AC142,LT_IncomeTaxFed/$K142:$O142,5,TRUE)*($AC142-VLOOKUP($AC142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))</f><v>#REF!</v></c><c r="AF142" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG142" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH142" s="38" t="e"><f t="array" aca="1" ref="AH142" ca="1">IF(AG142>0,(VLOOKUP(AG142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AG142-VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))/AG142,0)</f><v>#REF!</v></c><c r="AI142" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ142" s="461" t="e"><f ca="1">SUMPRODUCT($Z142:$Z143+$AA142:$AA143+$AD142:$AD143+$AE142:$AE143+$AI142:$AI143)</f><v>#REF!</v></c><c r="AK142" s="486" t="e"><f t="shared" ref="AK142" ca="1" si="195">IF($U142>0, -AJ142/$U142, 0)</f><v>#REF!</v></c></row><row r="143" spans="1:37" x14ac:dyDescent="0.25"><c r="A143" s="36"/><c r="B143" s="57"><f t="shared" ca="1" si="193"/><v>2090</v></c><c r="C143" s="51" t="s"><v>741</v></c><c r="D143" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E143" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F143" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G143" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H143" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I143" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J143" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K143" s="159"><f t="shared" ca="1" si="157"/><v>8.8061290313468252E-2</v></c><c r="L143" s="66"><f t="shared" ca="1" si="157"/><v>8.8061290313468252E-2</v></c><c r="M143" s="66"><v>1</v></c><c r="N143" s="66"><f t="shared" ca="1" si="31"/><v>8.8061290313468252E-2</v></c><c r="O143" s="160"><v>1</v></c><c r="P143" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q143" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R143" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S143" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T143" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U143" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V143" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W143" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X143" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y143" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z143" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA143" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB143" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC143" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD143" s="78" t="e"><f t="array" aca="1" ref="AD143" ca="1">-(VLOOKUP(AC143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AC143-VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))</f><v>#REF!</v></c><c r="AE143" s="78" t="e"><f t="array" aca="1" ref="AE143" ca="1">-(VLOOKUP($AC143+$X143, LT_IncomeTaxFed/$K143:$O143, 4, TRUE)+VLOOKUP($AC143+$X143,LT_IncomeTaxFed/$K143:$O143,5,TRUE)*($AC143+$X143-VLOOKUP($AC143+$X143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))+(VLOOKUP($AC143, LT_IncomeTaxFed/$K143:$O143, 4, TRUE)+VLOOKUP($AC143,LT_IncomeTaxFed/$K143:$O143,5,TRUE)*($AC143-VLOOKUP($AC143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))</f><v>#REF!</v></c><c r="AF143" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG143" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH143" s="62" t="e"><f t="array" aca="1" ref="AH143" ca="1">IF(AG143>0,(VLOOKUP(AG143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AG143-VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))/AG143,0)</f><v>#REF!</v></c><c r="AI143" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ143" s="461"/><c r="AK143" s="486"/></row><row r="144" spans="1:37" x14ac:dyDescent="0.25"><c r="A144" s="36"/><c r="B144" s="36"><f ca="1">B142+1</f><v>2091</v></c><c r="C144" s="47" t="s"><v>741</v></c><c r="D144" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E144" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F144" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G144" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H144" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I144" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J144" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K144" s="158"><f t="shared" ca="1" si="157"/><v>8.4878352109366964E-2</v></c><c r="L144" s="64"><f t="shared" ca="1" si="157"/><v>8.4878352109366964E-2</v></c><c r="M144" s="64"><v>1</v></c><c r="N144" s="64"><f t="shared" ca="1" si="31"/><v>8.4878352109366964E-2</v></c><c r="O144" s="71"><v>1</v></c><c r="P144" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q144" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R144" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S144" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T144" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U144" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V144" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W144" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X144" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y144" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z144" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA144" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB144" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC144" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD144" s="41" t="e"><f t="array" aca="1" ref="AD144" ca="1">-(VLOOKUP(AC144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AC144-VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))</f><v>#REF!</v></c><c r="AE144" s="41" t="e"><f t="array" aca="1" ref="AE144" ca="1">-(VLOOKUP($AC144+$X144, LT_IncomeTaxFed/$K144:$O144, 4, TRUE)+VLOOKUP($AC144+$X144,LT_IncomeTaxFed/$K144:$O144,5,TRUE)*($AC144+$X144-VLOOKUP($AC144+$X144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))+(VLOOKUP($AC144, LT_IncomeTaxFed/$K144:$O144, 4, TRUE)+VLOOKUP($AC144,LT_IncomeTaxFed/$K144:$O144,5,TRUE)*($AC144-VLOOKUP($AC144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))</f><v>#REF!</v></c><c r="AF144" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG144" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH144" s="38" t="e"><f t="array" aca="1" ref="AH144" ca="1">IF(AG144>0,(VLOOKUP(AG144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AG144-VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))/AG144,0)</f><v>#REF!</v></c><c r="AI144" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ144" s="461" t="e"><f ca="1">SUMPRODUCT($Z144:$Z145+$AA144:$AA145+$AD144:$AD145+$AE144:$AE145+$AI144:$AI145)</f><v>#REF!</v></c><c r="AK144" s="486" t="e"><f t="shared" ref="AK144" ca="1" si="196">IF($U144>0, -AJ144/$U144, 0)</f><v>#REF!</v></c></row><row r="145" spans="1:37" x14ac:dyDescent="0.25"><c r="A145" s="36"/><c r="B145" s="57"><f t="shared" ca="1" si="193"/><v>2091</v></c><c r="C145" s="51" t="s"><v>741</v></c><c r="D145" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E145" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F145" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G145" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H145" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I145" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J145" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K145" s="159"><f t="shared" ca="1" si="157"/><v>8.4878352109366964E-2</v></c><c r="L145" s="66"><f t="shared" ca="1" si="157"/><v>8.4878352109366964E-2</v></c><c r="M145" s="66"><v>1</v></c><c r="N145" s="66"><f t="shared" ca="1" si="31"/><v>8.4878352109366964E-2</v></c><c r="O145" s="160"><v>1</v></c><c r="P145" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q145" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R145" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S145" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T145" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U145" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V145" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W145" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X145" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y145" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z145" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA145" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB145" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC145" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD145" s="78" t="e"><f t="array" aca="1" ref="AD145" ca="1">-(VLOOKUP(AC145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AC145-VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))</f><v>#REF!</v></c><c r="AE145" s="78" t="e"><f t="array" aca="1" ref="AE145" ca="1">-(VLOOKUP($AC145+$X145, LT_IncomeTaxFed/$K145:$O145, 4, TRUE)+VLOOKUP($AC145+$X145,LT_IncomeTaxFed/$K145:$O145,5,TRUE)*($AC145+$X145-VLOOKUP($AC145+$X145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))+(VLOOKUP($AC145, LT_IncomeTaxFed/$K145:$O145, 4, TRUE)+VLOOKUP($AC145,LT_IncomeTaxFed/$K145:$O145,5,TRUE)*($AC145-VLOOKUP($AC145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))</f><v>#REF!</v></c><c r="AF145" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG145" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH145" s="62" t="e"><f t="array" aca="1" ref="AH145" ca="1">IF(AG145>0,(VLOOKUP(AG145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AG145-VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))/AG145,0)</f><v>#REF!</v></c><c r="AI145" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ145" s="461"/><c r="AK145" s="486"/></row><row r="146" spans="1:37" x14ac:dyDescent="0.25"><c r="A146" s="36"/><c r="B146" s="36"><f ca="1">B144+1</f><v>2092</v></c><c r="C146" s="47" t="s"><v>741</v></c><c r="D146" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E146" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F146" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G146" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H146" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I146" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J146" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K146" s="158"><f t="shared" ca="1" si="157"/><v>8.1810459864450069E-2</v></c><c r="L146" s="64"><f t="shared" ca="1" si="157"/><v>8.1810459864450069E-2</v></c><c r="M146" s="64"><v>1</v></c><c r="N146" s="64"><f t="shared" ca="1" si="31"/><v>8.1810459864450069E-2</v></c><c r="O146" s="71"><v>1</v></c><c r="P146" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q146" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R146" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S146" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T146" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U146" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V146" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W146" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X146" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y146" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z146" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA146" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB146" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC146" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD146" s="41" t="e"><f t="array" aca="1" ref="AD146" ca="1">-(VLOOKUP(AC146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AC146-VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))</f><v>#REF!</v></c><c r="AE146" s="41" t="e"><f t="array" aca="1" ref="AE146" ca="1">-(VLOOKUP($AC146+$X146, LT_IncomeTaxFed/$K146:$O146, 4, TRUE)+VLOOKUP($AC146+$X146,LT_IncomeTaxFed/$K146:$O146,5,TRUE)*($AC146+$X146-VLOOKUP($AC146+$X146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))+(VLOOKUP($AC146, LT_IncomeTaxFed/$K146:$O146, 4, TRUE)+VLOOKUP($AC146,LT_IncomeTaxFed/$K146:$O146,5,TRUE)*($AC146-VLOOKUP($AC146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))</f><v>#REF!</v></c><c r="AF146" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG146" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH146" s="38" t="e"><f t="array" aca="1" ref="AH146" ca="1">IF(AG146>0,(VLOOKUP(AG146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AG146-VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))/AG146,0)</f><v>#REF!</v></c><c r="AI146" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ146" s="461" t="e"><f ca="1">SUMPRODUCT($Z146:$Z147+$AA146:$AA147+$AD146:$AD147+$AE146:$AE147+$AI146:$AI147)</f><v>#REF!</v></c><c r="AK146" s="486" t="e"><f t="shared" ref="AK146" ca="1" si="197">IF($U146>0, -AJ146/$U146, 0)</f><v>#REF!</v></c></row><row r="147" spans="1:37" x14ac:dyDescent="0.25"><c r="A147" s="36"/><c r="B147" s="57"><f t="shared" ca="1" si="193"/><v>2092</v></c><c r="C147" s="51" t="s"><v>741</v></c><c r="D147" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E147" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F147" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G147" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H147" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I147" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J147" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K147" s="159"><f t="shared" ca="1" si="157"/><v>8.1810459864450069E-2</v></c><c r="L147" s="66"><f t="shared" ca="1" si="157"/><v>8.1810459864450069E-2</v></c><c r="M147" s="66"><v>1</v></c><c r="N147" s="66"><f t="shared" ca="1" si="31"/><v>8.1810459864450069E-2</v></c><c r="O147" s="160"><v>1</v></c><c r="P147" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q147" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R147" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S147" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T147" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U147" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V147" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W147" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X147" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y147" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z147" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA147" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB147" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC147" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD147" s="78" t="e"><f t="array" aca="1" ref="AD147" ca="1">-(VLOOKUP(AC147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AC147-VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))</f><v>#REF!</v></c><c r="AE147" s="78" t="e"><f t="array" aca="1" ref="AE147" ca="1">-(VLOOKUP($AC147+$X147, LT_IncomeTaxFed/$K147:$O147, 4, TRUE)+VLOOKUP($AC147+$X147,LT_IncomeTaxFed/$K147:$O147,5,TRUE)*($AC147+$X147-VLOOKUP($AC147+$X147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))+(VLOOKUP($AC147, LT_IncomeTaxFed/$K147:$O147, 4, TRUE)+VLOOKUP($AC147,LT_IncomeTaxFed/$K147:$O147,5,TRUE)*($AC147-VLOOKUP($AC147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))</f><v>#REF!</v></c><c r="AF147" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG147" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH147" s="62" t="e"><f t="array" aca="1" ref="AH147" ca="1">IF(AG147>0,(VLOOKUP(AG147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AG147-VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))/AG147,0)</f><v>#REF!</v></c><c r="AI147" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ147" s="461"/><c r="AK147" s="486"/></row><row r="148" spans="1:37" x14ac:dyDescent="0.25"><c r="A148" s="36"/><c r="B148" s="36"><f ca="1">B146+1</f><v>2093</v></c><c r="C148" s="47" t="s"><v>741</v></c><c r="D148" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E148" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F148" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G148" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H148" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I148" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J148" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K148" s="158"><f t="shared" ca="1" si="157"/><v>7.8853455291036198E-2</v></c><c r="L148" s="64"><f t="shared" ca="1" si="157"/><v>7.8853455291036198E-2</v></c><c r="M148" s="64"><v>1</v></c><c r="N148" s="64"><f t="shared" ca="1" si="31"/><v>7.8853455291036198E-2</v></c><c r="O148" s="71"><v>1</v></c><c r="P148" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q148" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R148" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S148" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T148" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U148" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V148" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W148" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X148" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y148" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z148" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA148" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB148" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC148" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD148" s="41" t="e"><f t="array" aca="1" ref="AD148" ca="1">-(VLOOKUP(AC148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AC148-VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))</f><v>#REF!</v></c><c r="AE148" s="41" t="e"><f t="array" aca="1" ref="AE148" ca="1">-(VLOOKUP($AC148+$X148, LT_IncomeTaxFed/$K148:$O148, 4, TRUE)+VLOOKUP($AC148+$X148,LT_IncomeTaxFed/$K148:$O148,5,TRUE)*($AC148+$X148-VLOOKUP($AC148+$X148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))+(VLOOKUP($AC148, LT_IncomeTaxFed/$K148:$O148, 4, TRUE)+VLOOKUP($AC148,LT_IncomeTaxFed/$K148:$O148,5,TRUE)*($AC148-VLOOKUP($AC148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))</f><v>#REF!</v></c><c r="AF148" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG148" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH148" s="38" t="e"><f t="array" aca="1" ref="AH148" ca="1">IF(AG148>0,(VLOOKUP(AG148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AG148-VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))/AG148,0)</f><v>#REF!</v></c><c r="AI148" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ148" s="461" t="e"><f ca="1">SUMPRODUCT($Z148:$Z149+$AA148:$AA149+$AD148:$AD149+$AE148:$AE149+$AI148:$AI149)</f><v>#REF!</v></c><c r="AK148" s="486" t="e"><f t="shared" ref="AK148" ca="1" si="198">IF($U148>0, -AJ148/$U148, 0)</f><v>#REF!</v></c></row><row r="149" spans="1:37" x14ac:dyDescent="0.25"><c r="A149" s="36"/><c r="B149" s="57"><f t="shared" ca="1" si="193"/><v>2093</v></c><c r="C149" s="51" t="s"><v>741</v></c><c r="D149" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E149" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F149" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G149" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H149" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I149" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J149" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K149" s="159"><f t="shared" ca="1" si="157"/><v>7.8853455291036198E-2</v></c><c r="L149" s="66"><f t="shared" ca="1" si="157"/><v>7.8853455291036198E-2</v></c><c r="M149" s="66"><v>1</v></c><c r="N149" s="66"><f t="shared" ca="1" si="31"/><v>7.8853455291036198E-2</v></c><c r="O149" s="160"><v>1</v></c><c r="P149" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q149" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R149" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S149" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T149" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U149" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V149" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W149" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X149" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y149" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z149" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA149" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB149" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC149" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD149" s="78" t="e"><f t="array" aca="1" ref="AD149" ca="1">-(VLOOKUP(AC149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AC149-VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))</f><v>#REF!</v></c><c r="AE149" s="78" t="e"><f t="array" aca="1" ref="AE149" ca="1">-(VLOOKUP($AC149+$X149, LT_IncomeTaxFed/$K149:$O149, 4, TRUE)+VLOOKUP($AC149+$X149,LT_IncomeTaxFed/$K149:$O149,5,TRUE)*($AC149+$X149-VLOOKUP($AC149+$X149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))+(VLOOKUP($AC149, LT_IncomeTaxFed/$K149:$O149, 4, TRUE)+VLOOKUP($AC149,LT_IncomeTaxFed/$K149:$O149,5,TRUE)*($AC149-VLOOKUP($AC149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))</f><v>#REF!</v></c><c r="AF149" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG149" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH149" s="62" t="e"><f t="array" aca="1" ref="AH149" ca="1">IF(AG149>0,(VLOOKUP(AG149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AG149-VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))/AG149,0)</f><v>#REF!</v></c><c r="AI149" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ149" s="461"/><c r="AK149" s="486"/></row><row r="150" spans="1:37" x14ac:dyDescent="0.25"><c r="A150" s="36"/><c r="B150" s="36"><f ca="1">B148+1</f><v>2094</v></c><c r="C150" s="47" t="s"><v>741</v></c><c r="D150" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E150" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F150" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G150" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H150" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I150" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J150" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K150" s="158"><f t="shared" ca="1" si="157"/><v>7.6003330400998742E-2</v></c><c r="L150" s="64"><f t="shared" ca="1" si="157"/><v>7.6003330400998742E-2</v></c><c r="M150" s="64"><v>1</v></c><c r="N150" s="64"><f t="shared" ca="1" si="31"/><v>7.6003330400998742E-2</v></c><c r="O150" s="71"><v>1</v></c><c r="P150" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q150" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R150" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S150" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T150" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U150" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V150" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W150" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X150" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y150" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z150" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA150" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB150" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC150" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD150" s="41" t="e"><f t="array" aca="1" ref="AD150" ca="1">-(VLOOKUP(AC150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AC150-VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))</f><v>#REF!</v></c><c r="AE150" s="41" t="e"><f t="array" aca="1" ref="AE150" ca="1">-(VLOOKUP($AC150+$X150, LT_IncomeTaxFed/$K150:$O150, 4, TRUE)+VLOOKUP($AC150+$X150,LT_IncomeTaxFed/$K150:$O150,5,TRUE)*($AC150+$X150-VLOOKUP($AC150+$X150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))+(VLOOKUP($AC150, LT_IncomeTaxFed/$K150:$O150, 4, TRUE)+VLOOKUP($AC150,LT_IncomeTaxFed/$K150:$O150,5,TRUE)*($AC150-VLOOKUP($AC150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))</f><v>#REF!</v></c><c r="AF150" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG150" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH150" s="38" t="e"><f t="array" aca="1" ref="AH150" ca="1">IF(AG150>0,(VLOOKUP(AG150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AG150-VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))/AG150,0)</f><v>#REF!</v></c><c r="AI150" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ150" s="461" t="e"><f ca="1">SUMPRODUCT($Z150:$Z151+$AA150:$AA151+$AD150:$AD151+$AE150:$AE151+$AI150:$AI151)</f><v>#REF!</v></c><c r="AK150" s="486" t="e"><f t="shared" ref="AK150" ca="1" si="199">IF($U150>0, -AJ150/$U150, 0)</f><v>#REF!</v></c></row><row r="151" spans="1:37" x14ac:dyDescent="0.25"><c r="A151" s="36"/><c r="B151" s="57"><f t="shared" ca="1" si="193"/><v>2094</v></c><c r="C151" s="51" t="s"><v>741</v></c><c r="D151" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E151" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F151" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G151" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H151" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I151" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J151" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K151" s="159"><f t="shared" ca="1" si="157"/><v>7.6003330400998742E-2</v></c><c r="L151" s="66"><f t="shared" ca="1" si="157"/><v>7.6003330400998742E-2</v></c><c r="M151" s="66"><v>1</v></c><c r="N151" s="66"><f t="shared" ca="1" si="31"/><v>7.6003330400998742E-2</v></c><c r="O151" s="160"><v>1</v></c><c r="P151" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q151" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R151" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S151" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T151" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U151" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V151" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W151" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X151" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y151" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z151" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA151" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB151" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC151" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD151" s="78" t="e"><f t="array" aca="1" ref="AD151" ca="1">-(VLOOKUP(AC151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AC151-VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))</f><v>#REF!</v></c><c r="AE151" s="78" t="e"><f t="array" aca="1" ref="AE151" ca="1">-(VLOOKUP($AC151+$X151, LT_IncomeTaxFed/$K151:$O151, 4, TRUE)+VLOOKUP($AC151+$X151,LT_IncomeTaxFed/$K151:$O151,5,TRUE)*($AC151+$X151-VLOOKUP($AC151+$X151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))+(VLOOKUP($AC151, LT_IncomeTaxFed/$K151:$O151, 4, TRUE)+VLOOKUP($AC151,LT_IncomeTaxFed/$K151:$O151,5,TRUE)*($AC151-VLOOKUP($AC151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))</f><v>#REF!</v></c><c r="AF151" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG151" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH151" s="62" t="e"><f t="array" aca="1" ref="AH151" ca="1">IF(AG151>0,(VLOOKUP(AG151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AG151-VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))/AG151,0)</f><v>#REF!</v></c><c r="AI151" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ151" s="461"/><c r="AK151" s="486"/></row><row r="152" spans="1:37" x14ac:dyDescent="0.25"><c r="A152" s="36"/><c r="B152" s="36"><f ca="1">B150+1</f><v>2095</v></c><c r="C152" s="47" t="s"><v>741</v></c><c r="D152" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E152" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F152" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G152" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H152" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I152" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J152" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K152" s="158"><f t="shared" ca="1" si="157"/><v>7.3256222073251789E-2</v></c><c r="L152" s="64"><f t="shared" ca="1" si="157"/><v>7.3256222073251789E-2</v></c><c r="M152" s="64"><v>1</v></c><c r="N152" s="64"><f t="shared" ca="1" si="31"/><v>7.3256222073251789E-2</v></c><c r="O152" s="71"><v>1</v></c><c r="P152" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q152" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R152" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S152" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T152" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U152" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V152" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W152" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X152" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y152" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z152" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA152" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB152" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC152" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD152" s="41" t="e"><f t="array" aca="1" ref="AD152" ca="1">-(VLOOKUP(AC152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AC152-VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))</f><v>#REF!</v></c><c r="AE152" s="41" t="e"><f t="array" aca="1" ref="AE152" ca="1">-(VLOOKUP($AC152+$X152, LT_IncomeTaxFed/$K152:$O152, 4, TRUE)+VLOOKUP($AC152+$X152,LT_IncomeTaxFed/$K152:$O152,5,TRUE)*($AC152+$X152-VLOOKUP($AC152+$X152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))+(VLOOKUP($AC152, LT_IncomeTaxFed/$K152:$O152, 4, TRUE)+VLOOKUP($AC152,LT_IncomeTaxFed/$K152:$O152,5,TRUE)*($AC152-VLOOKUP($AC152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))</f><v>#REF!</v></c><c r="AF152" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG152" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH152" s="38" t="e"><f t="array" aca="1" ref="AH152" ca="1">IF(AG152>0,(VLOOKUP(AG152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AG152-VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))/AG152,0)</f><v>#REF!</v></c><c r="AI152" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ152" s="461" t="e"><f ca="1">SUMPRODUCT($Z152:$Z153+$AA152:$AA153+$AD152:$AD153+$AE152:$AE153+$AI152:$AI153)</f><v>#REF!</v></c><c r="AK152" s="486" t="e"><f t="shared" ref="AK152" ca="1" si="200">IF($U152>0, -AJ152/$U152, 0)</f><v>#REF!</v></c></row><row r="153" spans="1:37" x14ac:dyDescent="0.25"><c r="A153" s="36"/><c r="B153" s="57"><f t="shared" ca="1" si="193"/><v>2095</v></c><c r="C153" s="51" t="s"><v>741</v></c><c r="D153" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E153" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F153" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G153" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H153" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I153" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J153" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K153" s="159"><f t="shared" ca="1" si="157"/><v>7.3256222073251789E-2</v></c><c r="L153" s="66"><f t="shared" ca="1" si="157"/><v>7.3256222073251789E-2</v></c><c r="M153" s="66"><v>1</v></c><c r="N153" s="66"><f t="shared" ca="1" si="31"/><v>7.3256222073251789E-2</v></c><c r="O153" s="160"><v>1</v></c><c r="P153" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q153" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R153" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S153" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T153" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U153" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V153" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W153" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X153" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y153" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z153" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA153" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB153" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC153" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD153" s="78" t="e"><f t="array" aca="1" ref="AD153" ca="1">-(VLOOKUP(AC153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AC153-VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))</f><v>#REF!</v></c><c r="AE153" s="78" t="e"><f t="array" aca="1" ref="AE153" ca="1">-(VLOOKUP($AC153+$X153, LT_IncomeTaxFed/$K153:$O153, 4, TRUE)+VLOOKUP($AC153+$X153,LT_IncomeTaxFed/$K153:$O153,5,TRUE)*($AC153+$X153-VLOOKUP($AC153+$X153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))+(VLOOKUP($AC153, LT_IncomeTaxFed/$K153:$O153, 4, TRUE)+VLOOKUP($AC153,LT_IncomeTaxFed/$K153:$O153,5,TRUE)*($AC153-VLOOKUP($AC153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))</f><v>#REF!</v></c><c r="AF153" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG153" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH153" s="62" t="e"><f t="array" aca="1" ref="AH153" ca="1">IF(AG153>0,(VLOOKUP(AG153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AG153-VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))/AG153,0)</f><v>#REF!</v></c><c r="AI153" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ153" s="461"/><c r="AK153" s="486"/></row><row r="154" spans="1:37" x14ac:dyDescent="0.25"><c r="A154" s="36"/><c r="B154" s="36"><f ca="1">B152+1</f><v>2096</v></c><c r="C154" s="47" t="s"><v>741</v></c><c r="D154" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E154" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F154" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G154" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H154" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I154" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J154" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K154" s="158"><f t="shared" ca="1" si="157"/><v>7.0608406817592076E-2</v></c><c r="L154" s="64"><f t="shared" ca="1" si="157"/><v>7.0608406817592076E-2</v></c><c r="M154" s="64"><v>1</v></c><c r="N154" s="64"><f t="shared" ca="1" si="31"/><v>7.0608406817592076E-2</v></c><c r="O154" s="71"><v>1</v></c><c r="P154" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q154" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R154" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S154" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T154" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U154" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V154" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W154" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X154" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y154" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z154" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA154" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB154" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC154" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD154" s="41" t="e"><f t="array" aca="1" ref="AD154" ca="1">-(VLOOKUP(AC154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AC154-VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))</f><v>#REF!</v></c><c r="AE154" s="41" t="e"><f t="array" aca="1" ref="AE154" ca="1">-(VLOOKUP($AC154+$X154, LT_IncomeTaxFed/$K154:$O154, 4, TRUE)+VLOOKUP($AC154+$X154,LT_IncomeTaxFed/$K154:$O154,5,TRUE)*($AC154+$X154-VLOOKUP($AC154+$X154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))+(VLOOKUP($AC154, LT_IncomeTaxFed/$K154:$O154, 4, TRUE)+VLOOKUP($AC154,LT_IncomeTaxFed/$K154:$O154,5,TRUE)*($AC154-VLOOKUP($AC154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))</f><v>#REF!</v></c><c r="AF154" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG154" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH154" s="38" t="e"><f t="array" aca="1" ref="AH154" ca="1">IF(AG154>0,(VLOOKUP(AG154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AG154-VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))/AG154,0)</f><v>#REF!</v></c><c r="AI154" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ154" s="461" t="e"><f ca="1">SUMPRODUCT($Z154:$Z155+$AA154:$AA155+$AD154:$AD155+$AE154:$AE155+$AI154:$AI155)</f><v>#REF!</v></c><c r="AK154" s="486" t="e"><f t="shared" ref="AK154" ca="1" si="201">IF($U154>0, -AJ154/$U154, 0)</f><v>#REF!</v></c></row><row r="155" spans="1:37" x14ac:dyDescent="0.25"><c r="A155" s="36"/><c r="B155" s="57"><f t="shared" ca="1" si="193"/><v>2096</v></c><c r="C155" s="51" t="s"><v>741</v></c><c r="D155" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E155" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F155" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G155" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H155" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I155" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J155" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K155" s="159"><f t="shared" ca="1" si="157"/><v>7.0608406817592076E-2</v></c><c r="L155" s="66"><f t="shared" ca="1" si="157"/><v>7.0608406817592076E-2</v></c><c r="M155" s="66"><v>1</v></c><c r="N155" s="66"><f t="shared" ca="1" si="31"/><v>7.0608406817592076E-2</v></c><c r="O155" s="160"><v>1</v></c><c r="P155" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q155" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R155" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S155" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T155" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U155" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V155" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W155" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X155" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y155" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z155" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA155" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB155" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC155" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD155" s="78" t="e"><f t="array" aca="1" ref="AD155" ca="1">-(VLOOKUP(AC155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AC155-VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))</f><v>#REF!</v></c><c r="AE155" s="78" t="e"><f t="array" aca="1" ref="AE155" ca="1">-(VLOOKUP($AC155+$X155, LT_IncomeTaxFed/$K155:$O155, 4, TRUE)+VLOOKUP($AC155+$X155,LT_IncomeTaxFed/$K155:$O155,5,TRUE)*($AC155+$X155-VLOOKUP($AC155+$X155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))+(VLOOKUP($AC155, LT_IncomeTaxFed/$K155:$O155, 4, TRUE)+VLOOKUP($AC155,LT_IncomeTaxFed/$K155:$O155,5,TRUE)*($AC155-VLOOKUP($AC155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))</f><v>#REF!</v></c><c r="AF155" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG155" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH155" s="62" t="e"><f t="array" aca="1" ref="AH155" ca="1">IF(AG155>0,(VLOOKUP(AG155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AG155-VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))/AG155,0)</f><v>#REF!</v></c><c r="AI155" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ155" s="461"/><c r="AK155" s="486"/></row><row r="156" spans="1:37" x14ac:dyDescent="0.25"><c r="A156" s="36"/><c r="B156" s="36"><f ca="1">B154+1</f><v>2097</v></c><c r="C156" s="47" t="s"><v>741</v></c><c r="D156" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E156" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F156" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G156" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H156" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I156" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J156" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K156" s="158"><f t="shared" ca="1" si="157"/><v>6.8056295727799587E-2</v></c><c r="L156" s="64"><f t="shared" ca="1" si="157"/><v>6.8056295727799587E-2</v></c><c r="M156" s="64"><v>1</v></c><c r="N156" s="64"><f t="shared" ca="1" si="31"/><v>6.8056295727799587E-2</v></c><c r="O156" s="71"><v>1</v></c><c r="P156" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q156" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R156" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S156" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T156" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U156" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V156" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W156" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X156" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y156" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z156" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA156" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB156" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC156" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD156" s="41" t="e"><f t="array" aca="1" ref="AD156" ca="1">-(VLOOKUP(AC156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AC156-VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))</f><v>#REF!</v></c><c r="AE156" s="41" t="e"><f t="array" aca="1" ref="AE156" ca="1">-(VLOOKUP($AC156+$X156, LT_IncomeTaxFed/$K156:$O156, 4, TRUE)+VLOOKUP($AC156+$X156,LT_IncomeTaxFed/$K156:$O156,5,TRUE)*($AC156+$X156-VLOOKUP($AC156+$X156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))+(VLOOKUP($AC156, LT_IncomeTaxFed/$K156:$O156, 4, TRUE)+VLOOKUP($AC156,LT_IncomeTaxFed/$K156:$O156,5,TRUE)*($AC156-VLOOKUP($AC156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))</f><v>#REF!</v></c><c r="AF156" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG156" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH156" s="38" t="e"><f t="array" aca="1" ref="AH156" ca="1">IF(AG156>0,(VLOOKUP(AG156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AG156-VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))/AG156,0)</f><v>#REF!</v></c><c r="AI156" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ156" s="461" t="e"><f ca="1">SUMPRODUCT($Z156:$Z157+$AA156:$AA157+$AD156:$AD157+$AE156:$AE157+$AI156:$AI157)</f><v>#REF!</v></c><c r="AK156" s="486" t="e"><f t="shared" ref="AK156" ca="1" si="202">IF($U156>0, -AJ156/$U156, 0)</f><v>#REF!</v></c></row><row r="157" spans="1:37" x14ac:dyDescent="0.25"><c r="A157" s="36"/><c r="B157" s="57"><f t="shared" ca="1" si="193"/><v>2097</v></c><c r="C157" s="51" t="s"><v>741</v></c><c r="D157" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E157" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F157" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G157" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H157" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I157" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J157" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K157" s="159"><f t="shared" ca="1" si="157"/><v>6.8056295727799587E-2</v></c><c r="L157" s="66"><f t="shared" ca="1" si="157"/><v>6.8056295727799587E-2</v></c><c r="M157" s="66"><v>1</v></c><c r="N157" s="66"><f t="shared" ca="1" si="31"/><v>6.8056295727799587E-2</v></c><c r="O157" s="160"><v>1</v></c><c r="P157" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q157" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R157" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S157" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T157" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U157" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V157" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W157" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X157" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y157" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z157" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA157" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB157" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC157" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD157" s="78" t="e"><f t="array" aca="1" ref="AD157" ca="1">-(VLOOKUP(AC157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AC157-VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))</f><v>#REF!</v></c><c r="AE157" s="78" t="e"><f t="array" aca="1" ref="AE157" ca="1">-(VLOOKUP($AC157+$X157, LT_IncomeTaxFed/$K157:$O157, 4, TRUE)+VLOOKUP($AC157+$X157,LT_IncomeTaxFed/$K157:$O157,5,TRUE)*($AC157+$X157-VLOOKUP($AC157+$X157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))+(VLOOKUP($AC157, LT_IncomeTaxFed/$K157:$O157, 4, TRUE)+VLOOKUP($AC157,LT_IncomeTaxFed/$K157:$O157,5,TRUE)*($AC157-VLOOKUP($AC157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))</f><v>#REF!</v></c><c r="AF157" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG157" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH157" s="62" t="e"><f t="array" aca="1" ref="AH157" ca="1">IF(AG157>0,(VLOOKUP(AG157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AG157-VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))/AG157,0)</f><v>#REF!</v></c><c r="AI157" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ157" s="461"/><c r="AK157" s="486"/></row><row r="158" spans="1:37" x14ac:dyDescent="0.25"><c r="A158" s="36"/><c r="B158" s="36"><f ca="1">B156+1</f><v>2098</v></c><c r="C158" s="47" t="s"><v>741</v></c><c r="D158" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E158" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F158" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G158" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H158" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I158" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J158" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K158" s="158"><f t="shared" ca="1" si="157"/><v>6.5596429617156227E-2</v></c><c r="L158" s="64"><f t="shared" ca="1" si="157"/><v>6.5596429617156227E-2</v></c><c r="M158" s="64"><v>1</v></c><c r="N158" s="64"><f t="shared" ca="1" si="31"/><v>6.5596429617156227E-2</v></c><c r="O158" s="71"><v>1</v></c><c r="P158" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q158" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R158" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S158" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T158" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U158" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V158" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W158" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X158" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y158" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z158" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA158" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB158" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC158" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD158" s="41" t="e"><f t="array" aca="1" ref="AD158" ca="1">-(VLOOKUP(AC158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AC158-VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))</f><v>#REF!</v></c><c r="AE158" s="41" t="e"><f t="array" aca="1" ref="AE158" ca="1">-(VLOOKUP($AC158+$X158, LT_IncomeTaxFed/$K158:$O158, 4, TRUE)+VLOOKUP($AC158+$X158,LT_IncomeTaxFed/$K158:$O158,5,TRUE)*($AC158+$X158-VLOOKUP($AC158+$X158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))+(VLOOKUP($AC158, LT_IncomeTaxFed/$K158:$O158, 4, TRUE)+VLOOKUP($AC158,LT_IncomeTaxFed/$K158:$O158,5,TRUE)*($AC158-VLOOKUP($AC158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))</f><v>#REF!</v></c><c r="AF158" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG158" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH158" s="38" t="e"><f t="array" aca="1" ref="AH158" ca="1">IF(AG158>0,(VLOOKUP(AG158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AG158-VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))/AG158,0)</f><v>#REF!</v></c><c r="AI158" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ158" s="461" t="e"><f ca="1">SUMPRODUCT($Z158:$Z159+$AA158:$AA159+$AD158:$AD159+$AE158:$AE159+$AI158:$AI159)</f><v>#REF!</v></c><c r="AK158" s="486" t="e"><f t="shared" ref="AK158" ca="1" si="203">IF($U158>0, -AJ158/$U158, 0)</f><v>#REF!</v></c></row><row r="159" spans="1:37" x14ac:dyDescent="0.25"><c r="A159" s="36"/><c r="B159" s="57"><f t="shared" ca="1" si="193"/><v>2098</v></c><c r="C159" s="51" t="s"><v>741</v></c><c r="D159" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E159" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F159" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G159" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H159" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I159" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J159" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K159" s="159"><f t="shared" ca="1" si="157"/><v>6.5596429617156227E-2</v></c><c r="L159" s="66"><f t="shared" ca="1" si="157"/><v>6.5596429617156227E-2</v></c><c r="M159" s="66"><v>1</v></c><c r="N159" s="66"><f t="shared" ca="1" si="31"/><v>6.5596429617156227E-2</v></c><c r="O159" s="160"><v>1</v></c><c r="P159" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q159" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R159" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S159" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T159" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U159" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V159" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W159" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X159" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y159" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z159" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA159" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB159" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC159" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD159" s="78" t="e"><f t="array" aca="1" ref="AD159" ca="1">-(VLOOKUP(AC159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AC159-VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))</f><v>#REF!</v></c><c r="AE159" s="78" t="e"><f t="array" aca="1" ref="AE159" ca="1">-(VLOOKUP($AC159+$X159, LT_IncomeTaxFed/$K159:$O159, 4, TRUE)+VLOOKUP($AC159+$X159,LT_IncomeTaxFed/$K159:$O159,5,TRUE)*($AC159+$X159-VLOOKUP($AC159+$X159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))+(VLOOKUP($AC159, LT_IncomeTaxFed/$K159:$O159, 4, TRUE)+VLOOKUP($AC159,LT_IncomeTaxFed/$K159:$O159,5,TRUE)*($AC159-VLOOKUP($AC159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))</f><v>#REF!</v></c><c r="AF159" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG159" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH159" s="62" t="e"><f t="array" aca="1" ref="AH159" ca="1">IF(AG159>0,(VLOOKUP(AG159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AG159-VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))/AG159,0)</f><v>#REF!</v></c><c r="AI159" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ159" s="461"/><c r="AK159" s="486"/></row><row r="160" spans="1:37" x14ac:dyDescent="0.25"><c r="A160" s="36"/><c r="B160" s="36"><f ca="1">B158+1</f><v>2099</v></c><c r="C160" s="47" t="s"><v>741</v></c><c r="D160" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E160" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F160" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G160" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H160" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I160" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J160" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K160" s="158"><f t="shared" ca="1" si="157"/><v>6.322547432978913E-2</v></c><c r="L160" s="64"><f t="shared" ca="1" si="157"/><v>6.322547432978913E-2</v></c><c r="M160" s="64"><v>1</v></c><c r="N160" s="64"><f t="shared" ca="1" si="31"/><v>6.322547432978913E-2</v></c><c r="O160" s="71"><v>1</v></c><c r="P160" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q160" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R160" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S160" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T160" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U160" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V160" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W160" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X160" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y160" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z160" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA160" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB160" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC160" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD160" s="41" t="e"><f t="array" aca="1" ref="AD160" ca="1">-(VLOOKUP(AC160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AC160-VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))</f><v>#REF!</v></c><c r="AE160" s="41" t="e"><f t="array" aca="1" ref="AE160" ca="1">-(VLOOKUP($AC160+$X160, LT_IncomeTaxFed/$K160:$O160, 4, TRUE)+VLOOKUP($AC160+$X160,LT_IncomeTaxFed/$K160:$O160,5,TRUE)*($AC160+$X160-VLOOKUP($AC160+$X160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))+(VLOOKUP($AC160, LT_IncomeTaxFed/$K160:$O160, 4, TRUE)+VLOOKUP($AC160,LT_IncomeTaxFed/$K160:$O160,5,TRUE)*($AC160-VLOOKUP($AC160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))</f><v>#REF!</v></c><c r="AF160" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG160" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH160" s="38" t="e"><f t="array" aca="1" ref="AH160" ca="1">IF(AG160>0,(VLOOKUP(AG160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AG160-VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))/AG160,0)</f><v>#REF!</v></c><c r="AI160" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ160" s="461" t="e"><f ca="1">SUMPRODUCT($Z160:$Z161+$AA160:$AA161+$AD160:$AD161+$AE160:$AE161+$AI160:$AI161)</f><v>#REF!</v></c><c r="AK160" s="486" t="e"><f t="shared" ref="AK160" ca="1" si="204">IF($U160>0, -AJ160/$U160, 0)</f><v>#REF!</v></c></row><row r="161" spans="1:37" x14ac:dyDescent="0.25"><c r="A161" s="36"/><c r="B161" s="57"><f t="shared" ca="1" si="193"/><v>2099</v></c><c r="C161" s="51" t="s"><v>741</v></c><c r="D161" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E161" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F161" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G161" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H161" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I161" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J161" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K161" s="159"><f t="shared" ca="1" si="157"/><v>6.322547432978913E-2</v></c><c r="L161" s="66"><f t="shared" ca="1" si="157"/><v>6.322547432978913E-2</v></c><c r="M161" s="66"><v>1</v></c><c r="N161" s="66"><f t="shared" ca="1" si="31"/><v>6.322547432978913E-2</v></c><c r="O161" s="160"><v>1</v></c><c r="P161" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q161" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R161" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S161" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T161" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U161" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V161" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W161" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X161" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y161" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z161" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA161" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB161" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC161" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD161" s="78" t="e"><f t="array" aca="1" ref="AD161" ca="1">-(VLOOKUP(AC161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AC161-VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))</f><v>#REF!</v></c><c r="AE161" s="78" t="e"><f t="array" aca="1" ref="AE161" ca="1">-(VLOOKUP($AC161+$X161, LT_IncomeTaxFed/$K161:$O161, 4, TRUE)+VLOOKUP($AC161+$X161,LT_IncomeTaxFed/$K161:$O161,5,TRUE)*($AC161+$X161-VLOOKUP($AC161+$X161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))+(VLOOKUP($AC161, LT_IncomeTaxFed/$K161:$O161, 4, TRUE)+VLOOKUP($AC161,LT_IncomeTaxFed/$K161:$O161,5,TRUE)*($AC161-VLOOKUP($AC161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))</f><v>#REF!</v></c><c r="AF161" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG161" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH161" s="62" t="e"><f t="array" aca="1" ref="AH161" ca="1">IF(AG161>0,(VLOOKUP(AG161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AG161-VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))/AG161,0)</f><v>#REF!</v></c><c r="AI161" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ161" s="461"/><c r="AK161" s="486"/></row><row r="162" spans="1:37" x14ac:dyDescent="0.25"><c r="A162" s="36"/><c r="B162" s="36"><f ca="1">B160+1</f><v>2100</v></c><c r="C162" s="47" t="s"><v>741</v></c><c r="D162" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E162" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F162" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G162" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H162" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I162" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J162" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K162" s="158"><f t="shared" ca="1" si="157"/><v>6.0940216221483497E-2</v></c><c r="L162" s="64"><f t="shared" ca="1" si="157"/><v>6.0940216221483497E-2</v></c><c r="M162" s="64"><v>1</v></c><c r="N162" s="64"><f t="shared" ca="1" si="31"/><v>6.0940216221483497E-2</v></c><c r="O162" s="71"><v>1</v></c><c r="P162" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q162" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R162" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S162" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T162" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U162" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V162" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W162" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X162" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y162" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z162" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA162" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB162" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC162" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD162" s="41" t="e"><f t="array" aca="1" ref="AD162" ca="1">-(VLOOKUP(AC162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AC162-VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))</f><v>#REF!</v></c><c r="AE162" s="41" t="e"><f t="array" aca="1" ref="AE162" ca="1">-(VLOOKUP($AC162+$X162, LT_IncomeTaxFed/$K162:$O162, 4, TRUE)+VLOOKUP($AC162+$X162,LT_IncomeTaxFed/$K162:$O162,5,TRUE)*($AC162+$X162-VLOOKUP($AC162+$X162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))+(VLOOKUP($AC162, LT_IncomeTaxFed/$K162:$O162, 4, TRUE)+VLOOKUP($AC162,LT_IncomeTaxFed/$K162:$O162,5,TRUE)*($AC162-VLOOKUP($AC162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))</f><v>#REF!</v></c><c r="AF162" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG162" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH162" s="38" t="e"><f t="array" aca="1" ref="AH162" ca="1">IF(AG162>0,(VLOOKUP(AG162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AG162-VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))/AG162,0)</f><v>#REF!</v></c><c r="AI162" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ162" s="461" t="e"><f ca="1">SUMPRODUCT($Z162:$Z163+$AA162:$AA163+$AD162:$AD163+$AE162:$AE163+$AI162:$AI163)</f><v>#REF!</v></c><c r="AK162" s="486" t="e"><f t="shared" ref="AK162" ca="1" si="205">IF($U162>0, -AJ162/$U162, 0)</f><v>#REF!</v></c></row><row r="163" spans="1:37" x14ac:dyDescent="0.25"><c r="A163" s="36"/><c r="B163" s="57"><f t="shared" ca="1" si="193"/><v>2100</v></c><c r="C163" s="51" t="s"><v>741</v></c><c r="D163" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E163" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F163" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G163" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H163" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I163" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J163" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K163" s="159"><f t="shared" ca="1" si="157"/><v>6.0940216221483497E-2</v></c><c r="L163" s="66"><f t="shared" ca="1" si="157"/><v>6.0940216221483497E-2</v></c><c r="M163" s="66"><v>1</v></c><c r="N163" s="66"><f t="shared" ca="1" si="31"/><v>6.0940216221483497E-2</v></c><c r="O163" s="160"><v>1</v></c><c r="P163" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q163" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R163" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S163" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T163" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U163" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V163" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W163" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X163" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y163" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z163" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA163" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB163" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC163" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD163" s="78" t="e"><f t="array" aca="1" ref="AD163" ca="1">-(VLOOKUP(AC163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AC163-VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))</f><v>#REF!</v></c><c r="AE163" s="78" t="e"><f t="array" aca="1" ref="AE163" ca="1">-(VLOOKUP($AC163+$X163, LT_IncomeTaxFed/$K163:$O163, 4, TRUE)+VLOOKUP($AC163+$X163,LT_IncomeTaxFed/$K163:$O163,5,TRUE)*($AC163+$X163-VLOOKUP($AC163+$X163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))+(VLOOKUP($AC163, LT_IncomeTaxFed/$K163:$O163, 4, TRUE)+VLOOKUP($AC163,LT_IncomeTaxFed/$K163:$O163,5,TRUE)*($AC163-VLOOKUP($AC163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))</f><v>#REF!</v></c><c r="AF163" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG163" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH163" s="62" t="e"><f t="array" aca="1" ref="AH163" ca="1">IF(AG163>0,(VLOOKUP(AG163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AG163-VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))/AG163,0)</f><v>#REF!</v></c><c r="AI163" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ163" s="461"/><c r="AK163" s="486"/></row><row r="164" spans="1:37" x14ac:dyDescent="0.25"><c r="A164" s="36"/><c r="B164" s="36"><f ca="1">B162+1</f><v>2101</v></c><c r="C164" s="47" t="s"><v>741</v></c><c r="D164" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E164" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F164" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G164" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H164" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I164" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J164" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K164" s="158"><f t="shared" ca="1" si="157"/><v>5.8737557803839512E-2</v></c><c r="L164" s="64"><f t="shared" ca="1" si="157"/><v>5.8737557803839512E-2</v></c><c r="M164" s="64"><v>1</v></c><c r="N164" s="64"><f t="shared" ca="1" si="31"/><v>5.8737557803839512E-2</v></c><c r="O164" s="71"><v>1</v></c><c r="P164" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q164" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R164" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S164" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T164" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U164" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V164" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W164" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X164" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y164" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z164" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA164" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB164" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC164" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD164" s="41" t="e"><f t="array" aca="1" ref="AD164" ca="1">-(VLOOKUP(AC164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AC164-VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))</f><v>#REF!</v></c><c r="AE164" s="41" t="e"><f t="array" aca="1" ref="AE164" ca="1">-(VLOOKUP($AC164+$X164, LT_IncomeTaxFed/$K164:$O164, 4, TRUE)+VLOOKUP($AC164+$X164,LT_IncomeTaxFed/$K164:$O164,5,TRUE)*($AC164+$X164-VLOOKUP($AC164+$X164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))+(VLOOKUP($AC164, LT_IncomeTaxFed/$K164:$O164, 4, TRUE)+VLOOKUP($AC164,LT_IncomeTaxFed/$K164:$O164,5,TRUE)*($AC164-VLOOKUP($AC164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))</f><v>#REF!</v></c><c r="AF164" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG164" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH164" s="38" t="e"><f t="array" aca="1" ref="AH164" ca="1">IF(AG164>0,(VLOOKUP(AG164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AG164-VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))/AG164,0)</f><v>#REF!</v></c><c r="AI164" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ164" s="461" t="e"><f ca="1">SUMPRODUCT($Z164:$Z165+$AA164:$AA165+$AD164:$AD165+$AE164:$AE165+$AI164:$AI165)</f><v>#REF!</v></c><c r="AK164" s="486" t="e"><f t="shared" ref="AK164" ca="1" si="206">IF($U164>0, -AJ164/$U164, 0)</f><v>#REF!</v></c></row><row r="165" spans="1:37" x14ac:dyDescent="0.25"><c r="A165" s="36"/><c r="B165" s="57"><f t="shared" ca="1" si="193"/><v>2101</v></c><c r="C165" s="51" t="s"><v>741</v></c><c r="D165" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E165" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F165" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G165" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H165" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I165" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J165" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K165" s="159"><f t="shared" ca="1" si="157"/><v>5.8737557803839512E-2</v></c><c r="L165" s="66"><f t="shared" ca="1" si="157"/><v>5.8737557803839512E-2</v></c><c r="M165" s="66"><v>1</v></c><c r="N165" s="66"><f t="shared" ca="1" si="31"/><v>5.8737557803839512E-2</v></c><c r="O165" s="160"><v>1</v></c><c r="P165" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q165" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R165" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S165" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T165" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U165" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V165" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W165" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X165" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y165" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z165" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA165" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB165" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC165" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD165" s="78" t="e"><f t="array" aca="1" ref="AD165" ca="1">-(VLOOKUP(AC165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AC165-VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))</f><v>#REF!</v></c><c r="AE165" s="78" t="e"><f t="array" aca="1" ref="AE165" ca="1">-(VLOOKUP($AC165+$X165, LT_IncomeTaxFed/$K165:$O165, 4, TRUE)+VLOOKUP($AC165+$X165,LT_IncomeTaxFed/$K165:$O165,5,TRUE)*($AC165+$X165-VLOOKUP($AC165+$X165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))+(VLOOKUP($AC165, LT_IncomeTaxFed/$K165:$O165, 4, TRUE)+VLOOKUP($AC165,LT_IncomeTaxFed/$K165:$O165,5,TRUE)*($AC165-VLOOKUP($AC165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))</f><v>#REF!</v></c><c r="AF165" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG165" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH165" s="62" t="e"><f t="array" aca="1" ref="AH165" ca="1">IF(AG165>0,(VLOOKUP(AG165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AG165-VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))/AG165,0)</f><v>#REF!</v></c><c r="AI165" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ165" s="461"/><c r="AK165" s="486"/></row><row r="166" spans="1:37" x14ac:dyDescent="0.25"><c r="A166" s="36"/><c r="B166" s="36"><f ca="1">B164+1</f><v>2102</v></c><c r="C166" s="47" t="s"><v>741</v></c><c r="D166" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E166" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F166" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G166" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H166" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I166" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J166" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K166" s="158"><f t="shared" ca="1" si="157"/><v>5.6614513545869397E-2</v></c><c r="L166" s="64"><f t="shared" ca="1" si="157"/><v>5.6614513545869397E-2</v></c><c r="M166" s="64"><v>1</v></c><c r="N166" s="64"><f t="shared" ca="1" si="31"/><v>5.6614513545869397E-2</v></c><c r="O166" s="71"><v>1</v></c><c r="P166" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q166" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R166" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S166" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T166" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U166" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V166" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W166" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X166" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y166" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z166" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA166" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB166" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC166" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD166" s="41" t="e"><f t="array" aca="1" ref="AD166" ca="1">-(VLOOKUP(AC166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AC166-VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))</f><v>#REF!</v></c><c r="AE166" s="41" t="e"><f t="array" aca="1" ref="AE166" ca="1">-(VLOOKUP($AC166+$X166, LT_IncomeTaxFed/$K166:$O166, 4, TRUE)+VLOOKUP($AC166+$X166,LT_IncomeTaxFed/$K166:$O166,5,TRUE)*($AC166+$X166-VLOOKUP($AC166+$X166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))+(VLOOKUP($AC166, LT_IncomeTaxFed/$K166:$O166, 4, TRUE)+VLOOKUP($AC166,LT_IncomeTaxFed/$K166:$O166,5,TRUE)*($AC166-VLOOKUP($AC166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))</f><v>#REF!</v></c><c r="AF166" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG166" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH166" s="38" t="e"><f t="array" aca="1" ref="AH166" ca="1">IF(AG166>0,(VLOOKUP(AG166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AG166-VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))/AG166,0)</f><v>#REF!</v></c><c r="AI166" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ166" s="461" t="e"><f ca="1">SUMPRODUCT($Z166:$Z167+$AA166:$AA167+$AD166:$AD167+$AE166:$AE167+$AI166:$AI167)</f><v>#REF!</v></c><c r="AK166" s="486" t="e"><f t="shared" ref="AK166" ca="1" si="207">IF($U166>0, -AJ166/$U166, 0)</f><v>#REF!</v></c></row><row r="167" spans="1:37" x14ac:dyDescent="0.25"><c r="A167" s="36"/><c r="B167" s="57"><f t="shared" ca="1" si="193"/><v>2102</v></c><c r="C167" s="51" t="s"><v>741</v></c><c r="D167" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E167" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F167" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G167" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H167" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I167" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J167" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K167" s="159"><f t="shared" ca="1" si="157"/><v>5.6614513545869397E-2</v></c><c r="L167" s="66"><f t="shared" ca="1" si="157"/><v>5.6614513545869397E-2</v></c><c r="M167" s="66"><v>1</v></c><c r="N167" s="66"><f t="shared" ca="1" si="31"/><v>5.6614513545869397E-2</v></c><c r="O167" s="160"><v>1</v></c><c r="P167" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q167" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R167" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S167" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T167" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U167" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V167" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W167" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X167" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y167" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z167" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA167" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB167" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC167" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD167" s="78" t="e"><f t="array" aca="1" ref="AD167" ca="1">-(VLOOKUP(AC167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AC167-VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))</f><v>#REF!</v></c><c r="AE167" s="78" t="e"><f t="array" aca="1" ref="AE167" ca="1">-(VLOOKUP($AC167+$X167, LT_IncomeTaxFed/$K167:$O167, 4, TRUE)+VLOOKUP($AC167+$X167,LT_IncomeTaxFed/$K167:$O167,5,TRUE)*($AC167+$X167-VLOOKUP($AC167+$X167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))+(VLOOKUP($AC167, LT_IncomeTaxFed/$K167:$O167, 4, TRUE)+VLOOKUP($AC167,LT_IncomeTaxFed/$K167:$O167,5,TRUE)*($AC167-VLOOKUP($AC167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))</f><v>#REF!</v></c><c r="AF167" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG167" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH167" s="62" t="e"><f t="array" aca="1" ref="AH167" ca="1">IF(AG167>0,(VLOOKUP(AG167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AG167-VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))/AG167,0)</f><v>#REF!</v></c><c r="AI167" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ167" s="461"/><c r="AK167" s="486"/></row><row r="168" spans="1:37" x14ac:dyDescent="0.25"><c r="A168" s="36"/><c r="B168" s="36"><f ca="1">B166+1</f><v>2103</v></c><c r="C168" s="47" t="s"><v>741</v></c><c r="D168" s="108" t="str"><f t="shared" si="170"/><v/></c><c r="E168" s="48"><f t="shared" si="167"/><v>0</v></c><c r="F168" s="48" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G168" s="48"><f t="shared" si="169"/><v>1</v></c><c r="H168" s="47"><f t="shared" si="172"/><v>1</v></c><c r="I168" s="47"><f t="shared" si="173"/><v>0</v></c><c r="J168" s="48"><f t="shared" si="174"/><v>0</v></c><c r="K168" s="158"><f t="shared" ca="1" si="157"/><v>5.4568205827343993E-2</v></c><c r="L168" s="64"><f t="shared" ca="1" si="157"/><v>5.4568205827343993E-2</v></c><c r="M168" s="64"><v>1</v></c><c r="N168" s="64"><f t="shared" ca="1" si="31"/><v>5.4568205827343993E-2</v></c><c r="O168" s="71"><v>1</v></c><c r="P168" s="41"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q168" s="41"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R168" s="41" t="e"><f t="shared" ca="1" si="177"/><v>#REF!</v></c><c r="S168" s="41"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T168" s="41"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U168" s="41" t="e"><f t="shared" ca="1" si="180"/><v>#REF!</v></c><c r="V168" s="41"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W168" s="41"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X168" s="41"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y168" s="69"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z168" s="41"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA168" s="41"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB168" s="46" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC168" s="41" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD168" s="41" t="e"><f t="array" aca="1" ref="AD168" ca="1">-(VLOOKUP(AC168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AC168-VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))</f><v>#REF!</v></c><c r="AE168" s="41" t="e"><f t="array" aca="1" ref="AE168" ca="1">-(VLOOKUP($AC168+$X168, LT_IncomeTaxFed/$K168:$O168, 4, TRUE)+VLOOKUP($AC168+$X168,LT_IncomeTaxFed/$K168:$O168,5,TRUE)*($AC168+$X168-VLOOKUP($AC168+$X168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))+(VLOOKUP($AC168, LT_IncomeTaxFed/$K168:$O168, 4, TRUE)+VLOOKUP($AC168,LT_IncomeTaxFed/$K168:$O168,5,TRUE)*($AC168-VLOOKUP($AC168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))</f><v>#REF!</v></c><c r="AF168" s="46" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG168" s="41" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH168" s="38" t="e"><f t="array" aca="1" ref="AH168" ca="1">IF(AG168>0,(VLOOKUP(AG168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AG168-VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))/AG168,0)</f><v>#REF!</v></c><c r="AI168" s="80" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ168" s="461" t="e"><f ca="1">SUMPRODUCT($Z168:$Z169+$AA168:$AA169+$AD168:$AD169+$AE168:$AE169+$AI168:$AI169)</f><v>#REF!</v></c><c r="AK168" s="486" t="e"><f t="shared" ref="AK168" ca="1" si="208">IF($U168>0, -AJ168/$U168, 0)</f><v>#REF!</v></c></row><row r="169" spans="1:37" x14ac:dyDescent="0.25"><c r="A169" s="36"/><c r="B169" s="57"><f t="shared" ca="1" si="193"/><v>2103</v></c><c r="C169" s="51" t="s"><v>741</v></c><c r="D169" s="109" t="str"><f t="shared" si="170"/><v/></c><c r="E169" s="52"><f t="shared" si="167"/><v>0</v></c><c r="F169" s="52" t="b"><f t="shared" si="171"/><v>0</v></c><c r="G169" s="52"><f t="shared" si="169"/><v>2</v></c><c r="H169" s="53"><f t="shared" si="172"/><v>-1</v></c><c r="I169" s="53"><f t="shared" si="173"/><v>0</v></c><c r="J169" s="52"><f t="shared" si="174"/><v>0</v></c><c r="K169" s="159"><f t="shared" ca="1" si="157"/><v>5.4568205827343993E-2</v></c><c r="L169" s="66"><f t="shared" ca="1" si="157"/><v>5.4568205827343993E-2</v></c><c r="M169" s="66"><v>1</v></c><c r="N169" s="66"><f t="shared" ca="1" si="31"/><v>5.4568205827343993E-2</v></c><c r="O169" s="160"><v>1</v></c><c r="P169" s="78"><f t="shared" ca="1" si="175"/><v>0</v></c><c r="Q169" s="78"><f t="shared" ca="1" si="176"/><v>0</v></c><c r="R169" s="78"><f t="shared" si="177"/><v>0</v></c><c r="S169" s="78"><f t="shared" ca="1" si="178"/><v>0</v></c><c r="T169" s="78"><f t="shared" ca="1" si="179"/><v>0</v></c><c r="U169" s="78"><f t="shared" ca="1" si="180"/><v>0</v></c><c r="V169" s="78"><f t="shared" ca="1" si="181"/><v>0</v></c><c r="W169" s="78"><f t="shared" ca="1" si="182"/><v>0</v></c><c r="X169" s="78"><f t="shared" ca="1" si="183"/><v>0</v></c><c r="Y169" s="72"><f t="shared" ca="1" si="184"/><v>0</v></c><c r="Z169" s="78"><f t="shared" ca="1" si="185"/><v>0</v></c><c r="AA169" s="78"><f t="shared" ca="1" si="186"/><v>0</v></c><c r="AB169" s="77" t="e"><f t="shared" ca="1" si="187"/><v>#REF!</v></c><c r="AC169" s="78" t="e"><f t="shared" ca="1" si="188"/><v>#REF!</v></c><c r="AD169" s="78" t="e"><f t="array" aca="1" ref="AD169" ca="1">-(VLOOKUP(AC169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AC169-VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))</f><v>#REF!</v></c><c r="AE169" s="78" t="e"><f t="array" aca="1" ref="AE169" ca="1">-(VLOOKUP($AC169+$X169, LT_IncomeTaxFed/$K169:$O169, 4, TRUE)+VLOOKUP($AC169+$X169,LT_IncomeTaxFed/$K169:$O169,5,TRUE)*($AC169+$X169-VLOOKUP($AC169+$X169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))+(VLOOKUP($AC169, LT_IncomeTaxFed/$K169:$O169, 4, TRUE)+VLOOKUP($AC169,LT_IncomeTaxFed/$K169:$O169,5,TRUE)*($AC169-VLOOKUP($AC169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))</f><v>#REF!</v></c><c r="AF169" s="77" t="e"><f t="shared" ca="1" si="189"/><v>#REF!</v></c><c r="AG169" s="78" t="e"><f t="shared" ca="1" si="190"/><v>#REF!</v></c><c r="AH169" s="62" t="e"><f t="array" aca="1" ref="AH169" ca="1">IF(AG169>0,(VLOOKUP(AG169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AG169-VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))/AG169,0)</f><v>#REF!</v></c><c r="AI169" s="81" t="e"><f t="shared" ca="1" si="191"/><v>#REF!</v></c><c r="AJ169" s="461"/><c r="AK169" s="486"/></row></sheetData><sheetProtection sheet="1" objects="1" scenarios="1" autoFilter="0"/><mergeCells count="167"><mergeCell ref="AK140:AK141"/><mergeCell ref="AK142:AK143"/><mergeCell ref="AK144:AK145"/><mergeCell ref="AK146:AK147"/><mergeCell ref="AK148:AK149"/><mergeCell ref="AK130:AK131"/><mergeCell ref="AK132:AK133"/><mergeCell ref="AK134:AK135"/><mergeCell ref="AK136:AK137"/><mergeCell ref="AK138:AK139"/><mergeCell ref="AK160:AK161"/><mergeCell ref="AK162:AK163"/><mergeCell ref="AK164:AK165"/><mergeCell ref="AK166:AK167"/><mergeCell ref="AK168:AK169"/><mergeCell ref="AK150:AK151"/><mergeCell ref="AK152:AK153"/><mergeCell ref="AK154:AK155"/><mergeCell ref="AK156:AK157"/><mergeCell ref="AK158:AK159"/><mergeCell ref="AK98:AK99"/><mergeCell ref="AK80:AK81"/><mergeCell ref="AK82:AK83"/><mergeCell ref="AK84:AK85"/><mergeCell ref="AK86:AK87"/><mergeCell ref="AK88:AK89"/><mergeCell ref="AK124:AK125"/><mergeCell ref="AK126:AK127"/><mergeCell ref="AK128:AK129"/><mergeCell ref="AK110:AK111"/><mergeCell ref="AK112:AK113"/><mergeCell ref="AK114:AK115"/><mergeCell ref="AK116:AK117"/><mergeCell ref="AK118:AK119"/><mergeCell ref="AK100:AK101"/><mergeCell ref="AK102:AK103"/><mergeCell ref="AK104:AK105"/><mergeCell ref="AK106:AK107"/><mergeCell ref="AK108:AK109"/><mergeCell ref="AK120:AK121"/><mergeCell ref="AK122:AK123"/><mergeCell ref="AK28:AK29"/><mergeCell ref="AK50:AK51"/><mergeCell ref="AK52:AK53"/><mergeCell ref="AK54:AK55"/><mergeCell ref="AK56:AK57"/><mergeCell ref="AK58:AK59"/><mergeCell ref="AK40:AK41"/><mergeCell ref="AK42:AK43"/><mergeCell ref="AK44:AK45"/><mergeCell ref="AK46:AK47"/><mergeCell ref="AK48:AK49"/><mergeCell ref="AJ110:AJ111"/><mergeCell ref="AJ112:AJ113"/><mergeCell ref="AJ114:AJ115"/><mergeCell ref="AJ116:AJ117"/><mergeCell ref="AJ118:AJ119"/><mergeCell ref="AK30:AK31"/><mergeCell ref="AK32:AK33"/><mergeCell ref="AK34:AK35"/><mergeCell ref="AK36:AK37"/><mergeCell ref="AK38:AK39"/><mergeCell ref="AK70:AK71"/><mergeCell ref="AK72:AK73"/><mergeCell ref="AK74:AK75"/><mergeCell ref="AK76:AK77"/><mergeCell ref="AK78:AK79"/><mergeCell ref="AK60:AK61"/><mergeCell ref="AK62:AK63"/><mergeCell ref="AK64:AK65"/><mergeCell ref="AK66:AK67"/><mergeCell ref="AK68:AK69"/><mergeCell ref="AK90:AK91"/><mergeCell ref="AK92:AK93"/><mergeCell ref="AK94:AK95"/><mergeCell ref="AK96:AK97"/><mergeCell ref="AJ130:AJ131"/><mergeCell ref="AJ132:AJ133"/><mergeCell ref="AJ134:AJ135"/><mergeCell ref="AJ136:AJ137"/><mergeCell ref="AJ138:AJ139"/><mergeCell ref="AJ120:AJ121"/><mergeCell ref="AJ122:AJ123"/><mergeCell ref="AJ124:AJ125"/><mergeCell ref="AJ126:AJ127"/><mergeCell ref="AJ128:AJ129"/><mergeCell ref="AJ168:AJ169"/><mergeCell ref="AJ150:AJ151"/><mergeCell ref="AJ152:AJ153"/><mergeCell ref="AJ154:AJ155"/><mergeCell ref="AJ156:AJ157"/><mergeCell ref="AJ158:AJ159"/><mergeCell ref="AJ140:AJ141"/><mergeCell ref="AJ142:AJ143"/><mergeCell ref="AJ144:AJ145"/><mergeCell ref="AJ146:AJ147"/><mergeCell ref="AJ148:AJ149"/><mergeCell ref="AJ160:AJ161"/><mergeCell ref="AJ162:AJ163"/><mergeCell ref="AJ164:AJ165"/><mergeCell ref="AJ166:AJ167"/><mergeCell ref="AJ100:AJ101"/><mergeCell ref="AJ102:AJ103"/><mergeCell ref="AJ104:AJ105"/><mergeCell ref="AJ106:AJ107"/><mergeCell ref="AJ108:AJ109"/><mergeCell ref="AJ90:AJ91"/><mergeCell ref="AJ92:AJ93"/><mergeCell ref="AJ94:AJ95"/><mergeCell ref="AJ96:AJ97"/><mergeCell ref="AJ98:AJ99"/><mergeCell ref="AJ82:AJ83"/><mergeCell ref="AJ84:AJ85"/><mergeCell ref="AJ86:AJ87"/><mergeCell ref="AJ88:AJ89"/><mergeCell ref="AJ70:AJ71"/><mergeCell ref="AJ72:AJ73"/><mergeCell ref="AJ74:AJ75"/><mergeCell ref="AJ76:AJ77"/><mergeCell ref="AJ78:AJ79"/><mergeCell ref="AJ64:AJ65"/><mergeCell ref="AJ66:AJ67"/><mergeCell ref="AJ68:AJ69"/><mergeCell ref="AJ50:AJ51"/><mergeCell ref="AJ52:AJ53"/><mergeCell ref="AJ54:AJ55"/><mergeCell ref="AJ56:AJ57"/><mergeCell ref="AJ58:AJ59"/><mergeCell ref="AJ80:AJ81"/><mergeCell ref="AJ46:AJ47"/><mergeCell ref="AJ48:AJ49"/><mergeCell ref="AJ30:AJ31"/><mergeCell ref="AJ32:AJ33"/><mergeCell ref="AJ34:AJ35"/><mergeCell ref="AJ36:AJ37"/><mergeCell ref="AJ38:AJ39"/><mergeCell ref="AJ60:AJ61"/><mergeCell ref="AJ62:AJ63"/><mergeCell ref="AJ28:AJ29"/><mergeCell ref="AJ10:AJ11"/><mergeCell ref="AJ12:AJ13"/><mergeCell ref="AJ14:AJ15"/><mergeCell ref="AJ16:AJ17"/><mergeCell ref="AJ18:AJ19"/><mergeCell ref="AJ40:AJ41"/><mergeCell ref="AJ42:AJ43"/><mergeCell ref="AJ44:AJ45"/><mergeCell ref="AJ2:AK2"/><mergeCell ref="K3:O3"/><mergeCell ref="Z2:AA2"/><mergeCell ref="AJ20:AJ21"/><mergeCell ref="AJ22:AJ23"/><mergeCell ref="AJ24:AJ25"/><mergeCell ref="AJ26:AJ27"/><mergeCell ref="AK10:AK11"/><mergeCell ref="AK12:AK13"/><mergeCell ref="AK14:AK15"/><mergeCell ref="AK16:AK17"/><mergeCell ref="AK18:AK19"/><mergeCell ref="AK20:AK21"/><mergeCell ref="AK22:AK23"/><mergeCell ref="AK24:AK25"/><mergeCell ref="AK26:AK27"/><mergeCell ref="AB2:AE2"/><mergeCell ref="AF2:AI2"/><mergeCell ref="P2:Y2"/><mergeCell ref="K2:O2"/></mergeCells><conditionalFormatting sqref="B10:B169"><cfRule type="expression" dxfId="2" priority="1"><formula>($B10=SP_CurrentYear)</formula></cfRule></conditionalFormatting><pageMargins left="0.7" right="0.7" top="0.75" bottom="0.75" header="0.3" footer="0.3"/><pageSetup orientation="portrait" horizontalDpi="4294967293" verticalDpi="0" r:id="rId1"/></worksheet>