From ac774643cdd9be747486208e38d57262f8aedd9c Mon Sep 17 00:00:00 2001 From: llblumer Date: Sat, 17 Feb 2024 08:07:59 -0500 Subject: [PATCH] FICA fix --- Excel_2016/xlsm_repo/docProps/core.xml | 2 +- Excel_2016/xlsm_repo/xl/calcChain.xml | 2 +- Excel_2016/xlsm_repo/xl/styles.xml | 2 +- Excel_2016/xlsm_repo/xl/vbaProject.bin | Bin 449024 -> 432128 bytes Excel_2016/xlsm_repo/xl/workbook.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet1.xml | 2 +- .../xlsm_repo/xl/worksheets/sheet10.xml | 2 +- .../xlsm_repo/xl/worksheets/sheet11.xml | 2 +- .../xlsm_repo/xl/worksheets/sheet12.xml | 2 +- .../xlsm_repo/xl/worksheets/sheet14.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet2.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet3.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet4.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet5.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet6.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet7.xml | 2 +- Excel_2016/xlsm_repo/xl/worksheets/sheet8.xml | 12 ++++++------ Excel_2016/xlsm_repo/xl/worksheets/sheet9.xml | 2 +- 18 files changed, 22 insertions(+), 22 deletions(-) diff --git a/Excel_2016/xlsm_repo/docProps/core.xml b/Excel_2016/xlsm_repo/docProps/core.xml index 348846c..fc7d931 100644 --- a/Excel_2016/xlsm_repo/docProps/core.xml +++ b/Excel_2016/xlsm_repo/docProps/core.xml @@ -1,2 +1,2 @@ -LLBLarry Blumer, Jr.2015-01-11T16:51:10Z2024-02-11T16:15:39Z \ No newline at end of file +LLBLarry Blumer, Jr.2015-01-11T16:51:10Z2024-02-17T13:05:48Z \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/calcChain.xml b/Excel_2016/xlsm_repo/xl/calcChain.xml index e73e8cd..527cc4b 100644 --- a/Excel_2016/xlsm_repo/xl/calcChain.xml +++ b/Excel_2016/xlsm_repo/xl/calcChain.xml @@ -1,2 +1,2 @@ - \ No newline at end of file + \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/styles.xml b/Excel_2016/xlsm_repo/xl/styles.xml index 6f9d4bc..266e79f 100644 --- a/Excel_2016/xlsm_repo/xl/styles.xml +++ b/Excel_2016/xlsm_repo/xl/styles.xml @@ -1,2 +1,2 @@ - \ No newline at end of file + \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/vbaProject.bin b/Excel_2016/xlsm_repo/xl/vbaProject.bin index e22277928faa4d46bb07c3c31918e06ff63989fa..971d1847f87800583676c057de9d75b0687b0377 100644 GIT binary patch delta 45529 zcmc${dq9*``Z#{hdEXfZ1RM|%5b@l=(g9ec!=xq}}~~{`tLnc+Pol z=Q)@6+|Rt0mnK?zf;zM~X0L8yP$-AcByhpt;=sj&L*T}9wErIdo?{k0KHf|89L?RT z?EQ_>5Bm+m2OwkyX8~tDTs}Q$6{QW?!D?RRggT%qr;05^ZGGE4(^~I7!8+_7Kr7pcuT|}y zJi=$R&T)^hZgrn|Jj!E>A_V(mq(m5@toaCC23x9mgpMpk$Oi5OYlu2k{lN#7UyZGO zW6m>m5A7Y^dgB>ur8+|W^_u3vk|*~SzUC47^@+Tlyp^h>1y`i2DWvsQSiOM-|K?E z2)M3^*7zCWX0V@ecsps*f~Ia436`b+z;}#-F95t{6nq8X8%Dt&27HB#k8(~zD-eoD z5$Fh}6?)#^+zWK=DD;bf7e>LWAaUwZ@PojQM!^ffKX~izthE4s;Ff*dU3s1{iFU8z z{ey~GE{-DDGl}*C-TLXwz(8PmViXol2<5!6>ce&5V;tk0B=iuj8YQAKz?a_I7vpdJv))G`3Ri?cqXbkAmk}>X$9I3Z`MMUfRG0G*gFSa@e#noEE)?T78}#r16m{O_W90y6~M>j z86SHXUqLACeTMj(8w98npw~G^cL0v1N)5d1VftH_ z?;_xsymLtci=DUIt(iGq{uZ#A$vM+eXy>npKM4q>75m_|*M`#KM*+5m(he4`2&EPX z&&~kRL!;E)j!=a5kAgo8_^qShdqZi%Ox}OqMW9!WLLUTt=_q&=#Gg9~z8LT+R=Z|` zwKLaGQ4JwM4E;V=Q`7;WUPvx<1me>TVU~?Ca`-faS#ib6VV12I0e2Isv2(Ew0M_c#qyO9Zqs5m1Rk$WSkR4qt38$48YSrA0%p097Vg2f>G5`olgN6ilP;dL9Mm`oDB_V7cgHLrB?Ms z(f((ln>`Km)1%M_0Doc>ygHf={GRyJuV?dqR__>hJ{m$fLv~1^6M~S<0J1 zk0g2&TcBR)XCo9K%d4_Lq}HYta$Xoors~`dm-ohW2n##C4pjT2Q-VM zEVh$1GXb%zl}sIXhn@z|qm8wGpAzP85xuutN@ja&j5R)WYE(fS^c-X0O$VoeoMogk zct5)UKLCz}d*UE{{vJaKFp>b*lL*0(g-lWpoD~48xn_=Ws)2uuoN+9f6?`+N1^OnS zjR6`Pnz5$=a7^Cu90s-8IBRfPRL~HhZ$h~`XC2F`({Z%n3`=r6?O6>YD|I~WhOk)^ zFI6&Eem&qvt7Kh?2)#6l{s!PbG)kr10r=6H=qrHVIy}noqB~w}qs=FPp=uO`{eT~> zjShf3$Q^|r0X}6EycX~gqu>Qdpx>~4)*a0i%fSK=0B{$+0`T9DGWKW%{AF?M5tZQ= zbOJ*CE=_ws;5rhlr5RynHN?tTU?e0y7AQu-4Us3fG?LG~#Px7L!Ycw6vK)EfA~)PG*NLi5W4Oph*;Gyffbpz!gKR&dJmRjwL_ONnbI9^|$QiI|`;6 zkSwCvPK-Se*1AO83OJ^~!PhN^i=5;vkj!`&Lrw!9GZ1E$;-lxy(0v0U*d?C^0mmY) z9AO-`t3jcsiy<&UMoiwpr;)>Joa8b9ck||*HLw_POkb__gQ=5OR)CLj)yh&0a=1Yb zcR`rtbEA{i6M(w{TAlOxFyL6STV%d|@SlL1IxQ-jv0I(Qhah~x#VA($)X=t_8U?S> zSzn(Ps~mvJdJmy$7>-#udw_%W&(5vgX~3}6q)DTO)--9mO%(CR_n6%(O9bVp#Hr zAne*9tJ9$~uyS+46HkMWag1}4$N=1EjkByb z=L85+r=$j6*VzI~{y;wM-33)}C|_JVB9;R2O|%9r)0&GxCIaGft{K&U(}44pO=UWE zKp0-HJBDYifMfCwzHT|}=OotyIC$Oe(0>|mOrJkOIU*~IKntmX_w9}dE&>x%0F2^O z06Z+r2Dt2Da;U)SxjeSc0{JD7hsi$DN%qV0D}~Hb24XOyzQcwFz_BPD#lcivgfPsg z?=ays;F!EKUsr)Rd05&5_|YnfrVv_qm-l#3)&uh`@exf2z6&mIWdM`4j$09K*0TN( zLQzfQBoK3S>JMbw%RFAq0gtWP z4Nt~6obFKJ#Q;80;Wc~&8WTxpyW?scL65uRnE<|X$9f>Ac;Ndb@^3wG4d5q_0el3l z7=sNs-1gKM+=I>TY&8oWaXAd&4LQ6(hV3$ZMTRwUo4r?tXJpvM)&=2l7es(`GF&Rd zb{U?L;Ux*?pc`^^@)2vi3bjG!!yb2Nz1fo~huh?^Q4W70hxbmQ`@L|K*)T)m-zmd` z_ef#)WfE+YE8%)M?7m#WFPJaEn&}c;D&zYc^c52Rj0|5{B!$0_!};l3be%56aM89#po=(7j6Ht6_#h{Aj(5xF*8|CW&F^ zVhNr}mSDR)t~@5wZ^+QNTB0A3;UyVnu95KTWq3q}?$r|B0FcFxj>w1`GF)FHF`SoS z;k{D$pbRg`(6Cm*x65#;Mhah&!|t-dM?|y=ov}#tK%E5LHB$Ttw@Zk^?GpS@u5^J9 zO5yW*3C0*CXpo^!rmuJK$*?9y;&b02!>tlD%CJv{J`aiMhndeq62p2K9+BZC83t~X z=mr_?mEk2BF11MXP&onTBcyOYmf%Gh9+C0qWy9KHWKZZ$iLp(FAIdOumxN!MZ2QOu z7ZRL8qx^8ZTPmt8wy#X1Oa1WVFbK?r01Q6YZyugnYfnc-%kBJf`7#snhCk7W|Eyb}o5+aC>g)B;<1+frLqD`?l3c%yBxB#Y9k*Wr} zG2XsjfzYk*lIgdx5JwVCkHgUb%HyyGz>YYa0N~{~JcFPB`a>MP2wKm@i)L?4U}oF? zlmKP}(^rWQWfC2igww!)*-4@S4M}(-Ag?4z3N%_=fst*e7XJl98mp3_c;e~lWQZ)1 zUQ5RJ18@BlF(Lb>;OP*0Zwk|D8=8W>$at~(c%o9$pr{ttFre37MT63CuxCB0gN!kv zhu-(QY7Geq;5`wx(3NRe&#!+k;HvGZG@Qt+JfAM=`&T+1i#=zdpR|*nhbgXoVg>ch z#J_T1j4H>J9cwT1p8=gh$r{ll~9a`~IQp)hnAHKiE!~e^-Jf*rv9I%y`Ji05<~u%GW-D1}Hq!alEb*i8>gJm%4Z zdaQM0czaF+4a$c4_3v1NJN4Lag#AD^4jf;^VlGzR5%YX0=5js6T>Rh1{O?#tiFpBw zd7s-IF)x&2K4^fLOaA+q{~hbyF~^p&m}jWa0jJz9bt&Gn!&5&RUc{=%c>1qw{42M` zPAb&9n8odbm(k%Qq zfcXVD++D1ThKS*N>3s!w5nx>-%^ts&S-903)jDN=E&VDB2V|_fqZD|U{u@$;Bkp>E z*=w|Q_@^f#h9emdRQ=9Ec#Z0$;`+7_ZxL7t1+N>6#!kIDTn}%J$c93u1|hH7%Qq*^ zqWfp#@L2iHL8)hlM@Xy;g1;JzGT57TmAz?a*_(E0HV!g7_|tfFcKC!SlgZSH#T}() zUa`0(uUOoYS1fMH%ZfWVO^v)NuR6@XZ5J!Z;E-{5yc7*1nL;2n|FvaqvSswAc{pgK>Vg#-_YEwkD#oKIT3-V1 zDCCS6tuKOhy;aJd4@UfPp?1R|s6|pX_%>#GzW*JCyh&>Ljuk_p-gj4_W}kpU z?I^kZ`gShB;XlWx20qa3rM zI)J?$W{7%H?gZwwFe|$}ftvB4+^>~@ z_O1V|_Mc(=kD2@sOI~&09m(4!8IV_s$C|g_WdL+9(A0f2?1_GQ>Ci~iAU8Eq@#V6N zV}pfBM+2Fc_1?0Vb*Hj-$8GPL+umyM1_uQpld9QnJWJm%#X)0tvX&HH%l+_Lel)y` z-Ymtreq#3s4du9ryHQT}O}_i4$HTOA5srmns?D+p26uQC?O2T4aRK#Rf?IKmZTAwq z1jESevogFJK>bqu0&bxb?|~6~3oW|`ua{;B@7#kQ0NGzHhGBiEh5&@+V4cb7apkxSd zlEX7d0-AzsfML|lFegfe?J5BkaRRJ+W}~?rMw!UQJLo!~YU$YhIFp)tu+}!c5x4P) zO2~mTo>DesMoRFS40p=#hzw(*D8CWk?A(Nf&Q{z?PWjMHt@r`*HK9MY;!QZ8wzOgM z*x8_En`7SwDQS8OL|Jto?)2XQV`~_iqphd|-Og;P-i){T4q;exA6`4MrL>jUdN<<| z?6c_)lV^PU%)Pn0Ge3QNYF1a7R0w~M(tR5D?d7=#roZ})@$5Q3u@GF5uA;UlAHbV2 zr$xDRk_DTv$@ZWHzYqCDlZ<4A&jOSNhhwYYkgR-Ama5;xlWmu`;$V)R`~<6PswZ#; zOye9!T1z4KE<=hk2tr4}|0=jnNI3*y@&o(EYdb!qU#-PaKA*jseyj6`D+Swr+`gmj z{&Ab7M9llkb)S<-f6ICE<2T-Xkop{BiJ0t)bP=V$d;n%kY8qNWGO5Z8qo9{}!o1<( zb+{pj?J{B9!NDP7=%84sIUx17zzpciUD%J-S#ZR2VY@L$8W0WMgWqwgf)}^qVtS|p zXN=Ut$LPv$h>E7KhbZ5DpQvn4?#01me9m2!Q-`wYIV+y1NI|(M&-RTKzvkB2qg1fE z#g<>Tf_sSi5ImV`pTug|%(sgZKr7()gJWS@N^k=`1>{r~v;q1AxL3fv3hp& zHvyiM{e1x60{1p`=Ww*=JK%j6+&OSG>j18T<#5n_=m6GAzKaK7(Lw)9-1~Ajehc68 zpQ?RZG$?{6CQ5=!W$0J}?UTbJt5Y(6VYDsy5KO>3pTf3=FOPq5Rr-6nhwt^N)6wmtb9Ofb!8!H22vTio5b8hcXDm!a8x zgSNa3xzJ0mGw=m%v0<~~2T1H1`pR$dtj>#goKK~qEn;i@pK~8ye)0Dg@(=toC8 z=ZCKt78;&=v!y5GbktfgQLac=QQMOzaE)T5erMX?eIDdGo3X|`4(X+Ah8Go!yUhP> zEBJHO!LeTa^VLBtRxv(!J27$(l@PCZOHgNf?Gz3n6JRXB5Ul*moXVdL{vP*tp2p2& z2+<9vp=%AL*H1$>CeoHO*gQ!KEl!<>qzZZ$M8HAQhInua>hpjynr6I(3#3syYO z;lx`w!*e?D%m6nN9KHD#u9mo}-^MAP?B%Hey!a9wHY>A&HbLkdfmDhq{Ng8`4Z1k*@wyFu3!hXEilyj^bQQHd z`A3&h?1vUmA@*x@>PeiVU|rpEdTu+`*-oCvYl*r0|Ie~TcpN$tDiwsIY_EmdUcZ1R z{cPdd2LFu1vCr2p{O(VYAH15|vG$$|*6_lzLcp~W%xC~Z@>+Ly9VxCaNmLZ z9^7?${(j}Si9dq(CvY%>M=%pbFb5YSf^mrLen9L+2q`o;~M(@7P2 zoBk$rX0kqidTkg7@Gut7umum}%iOa(;cdM?5ZHRY_^h(`Wfdvp6$lQHdfJLS;ld7A zj&f`(yorw+^sn{fN%2Tgq}xu9CsU)K7W4FI0F1c)d<*t88hC}b%{z-cM0_r_XA7Ty z^HJ_Et9Ra`|J$4QOSSsurN_T|&28T7E#6)x57Vkpu~xexT}5fgO!8Exo-{*W-=ZgG ze3o8k;5=7r?)F2$NGIm!#@B0>?d;- zr-t%(wbKu_D>Rc`kgk%pm9t1Y8OhB|+m%AH1;?KL8M8igG0Q!InHAqT7xLtD+A^NhuMKh!ewO;&fLJVJ zcmD3AswOI9{=V4FIUjrZTRYVn!38(RRgxv)c}#bdkPn>FQC$kzn?5vpI$*Lvz;WPM zTcVJm8$cB}cN*HIoamzlFFO<93vL`ZKRT~VX{Kk3iJ#PpT`neCaZo-Bs0H8(!7+tY z^O&+r;yJZ|XfzCWzf3a&w1C4%7jfqsxKzx{m*|egq>rAtAN#3uVQeDR2R1R%>=P$O z37eihKW^~a{DN(n|2+0$!tPjs*$hvw_!s3%K>piVMhe*3F>#V8zNtKIDI;d35`_Yo z9C=8&orYLoA1ZMCBv){ z>s?E#ZTeaQlWpHO_us$sjWY$uh92m}MX?j41}1#@XM<^N$LH?bQ~1E9^`8F}8yHul zt0;xR_fws9@G{M&Ep_k~t*6%+*i2jMp@Ct;P0JHf+1Pp;AQNr96L>SG=8eR8u+p)S zz+mMUL3{(fbrSp1u@m`mw#9Aa0yg)HLjkFs`M>0vqdRl$#(u85a*gBqS-WeNzu zIWHgg7@yU5^fQ?#opx^_vz!bV+(IVMZMFP#YiD@~P3pkGPQ<=KCu1|&eP*9EE($X! zXz=5c(Ij8b3}wcl>9h5QAXEUMi_Hdrmb9<-sI^PpM_H-^r)Kt8;-i{#U9 z;`vBw*$sK)+0Ln84)eVAlFvAvWF1A;jBy{+uf2$pRy<6Uq%4V6KTH<0`flrcn8a{o zD3V^?L$XO1T&?OL3klpQ+}c4tCl{k>?Orm2z}>~8d&x=?FqwMpBM-nT?e2Y~oMa^0 zuI?kNF*zJYOZStN)_46?^ws@DAkeaXw4bDjh@eL$MAoAuz|CJF)(X1pQL>R_M9>S5 zlEtJ$L*qL|aW#FslQf88zVx=3rz{4tLmsr^QQ}8yDG3qz_5q)gDXkboE4qMkmJ*fQ zygU=gn0Fo42IK=X>c(}714Q;EZ%ET z(`R2G5#H6Xwx{gh?J6&5y?z}i*1p#fhDatlJ*}2*b~X_za^5c zNOn>>k(`bckD(7lvSaA6H2YU%u17Tt(3$QGcBL;ds2^6iSkUpXJ8}ZBz@4~(Uy-00 zy%1(N$8$yIcZBuOYz+af0Tei&##e)m{wSL9YZ9hB4SseP@7E-X6h}+B(iJTqPmY#y zr6-!@O1^^WQptA|t4XVd6-5Y58Q=ow^AB^L)ca2)B32cPP(_Snc!3PN0Ov@A17^gE zXQvC|;e2W=-SH<9LRw>_EbNGpvhZ+>l!d)9QWjo>n`=^?ir<1r0)Qz$H3W9GoDJrTTYBn12Q&k?}xIiw{$wjT3L2k%Bnd@eU-Z zB90c9LxpRNqrEKL5l1a7d^nB{LO7@w^wmNf&i90vo{Mo*co*n{K%YAbT@_D@fvyn1 zhIn?&mu`6%-brQ-l#TcZvGmZpB#aK9AX(lO3AanCAOT7!hy*YYrC^s5GU%RH$mC>p znX4Jfk=+`rkhM%g-Qvo32jBw0IR?$5kqLC*6_Oa(4fy3C=UguAo>wc4ewBnrodz#s z86&G?HHC$pFM|vwNL50WC{_t9&;zfMa{9HHsKnd0tCHlmGm(~_gLXqmlHblGv7sS{ z)%4;yqUp4dK+6nVGm~9IiR>(`t^o2u zS^3>$QTcg^to9d`J4<^q<@g_>X$_;0!CI=5$XycIIbrH5AR8sJnr$pw-0x5h0lHTr zYepfnxcg+~caznNfqYFOi_g&BpsKqBiUva{u4y4xl4;k%{PaP*%Z zla<38Fq-m95?MP6nI+8U3(>TWyUC(*gG5F_qVhXTW4X3oA_qw1J2I6iKPZt~B{F*< zMk*7O5d9hb4L+E&^aVjDCQKH)9NWiN zNq{1>(X>K%7afIp)wewRk)X8YPGPWe9i8wkN%F}=D>3fHXM3sbfkA#_s;w+TN$ucvTqzqVzF zGkZP_iMq*@!9xquxv;ZM~Swe~bRDV>`LXE6_?b2`{ZKcCJ` zW@{`nE^xurJA+gEYC#7p>YKl3+MttFQ46m~BReEW$y9D8PNUgVxyVV$C}Ij4?&j6l z0-SIpznZN1vX0Buxa5#KR3Kk5VTze3LXW&O$UtA8#s#nh z!HRk?{dO8>@W?|&Wp=*IzA~Rq&*Gvd%F%s4d^AgE$20CjdHz$51LjZ$PILHvWc#BZP ze6e`pa-o=s6N~AaGr52$DS4B=w=?BZo&-alsJkCsB+g@J75!{*0&G26W z1~{(QEr4MQd(KDD&7N@9wK1F1_&P4*Tw`4!JWEsQ(QGcn+|Kri;OUd$hcb*wlkn~` zG{~?~hD^p~>86q?zo#a95Wq3q}*JK!zDG9X6@SqHD z$S`KAL|-7oy)rx_!@y}0y-vr53dH=3vrli2JeYb#(_u+Xg zM}iq{5|pMjvFH^x(1iyVN$^9lmLqgbhW!#6iTreOE;lCmj3D70cgh?)fqQpJc-=h` ze2le|P{DSNqgOZJkkvXlDxEmGP@#(=gzXWLJq#I_N^+Q!plaXy!bbEr9=%K&g9pNk-tG4$hnZrxI`UG+MJQxI#N3P>snYPG|0 z&oX-kTv_H*?9fy}Qw{C+2-8a#u5hK;ud}rL`c@6JL)tr7w05sxl1dNF;)Ibt=F?f+ zBP`HZz|9Jk)Lq57pg?@}SgHl*vv=Z#=nn;466{1o6^gBLejyjaG{hP>fo>~=1dWjX zw~&j&2PmG+tu`-2i%ZbWp=P_I-K~Olx0$uOr7+3-9*OM;Lo{F)L^VT1^A%E?8ZFCR z0qlYb`!cwq#@h5U`yzH`%nLGWxVr_+hDU168RcH2M zSt%L^>1I7HYjmnm4}#nmLy*3xIb6ANF`_E?0nE5UF31y_s#ZG`B#5NZ1%;fra}2ql zwf!)MTkS?xYw5}o?y1f+u3E~3NpxEpr-lCWcApb|Sbl+b-TD$99L;jxg&n@~( zSz?p88RLp{6}5f5j?)shed|es8o23qFNNEx8#p~KOF$RpnlEM({Bi7hJSM*(2cZ{X zPoErSvv9}Tp@NI~DL}g>^Ta3^Cq{wUop!Fb^9Gme$r?8{=44{x79MQEH*-bw?WeI$ z`7G4*<0bURW^R*`9h2ApjqhSwly4;Vi{%*rdL04wKkoD?wxh4MS zWyR+1#h;JK*Y!Rk8JBbu2z%T^})#Mwq!L$LnC@fmLqov;`s9J}`3+!Rf-?kQ{(!kGrDR78E3)loWIGh5Q6cLvJp-jN$0wx!BWV1mc9o>)a zgWr4gTeea>>BW&WUEi-+b5zV$}3-Kr)4?5K#_9mk#Q*po~>I zR=OCs2H5(yaQ9+Z_E+0xZ{^CEPeq@92pT!q9yt3D7Zu7l;S!u3ghVN5D8#2?>sEQU zV%#<^NtBztO_HnK2CW*%KP~N#~ z2RLo#1}+TdDd8J96PJlrOB+@67YCgykNA7Jd$zznhPL|y_^t&Dmf{0*}IGw?Ud{?BbShqz@NEYNfj zX}zzTNUL)_u!#)oe>U&K+_wZ)&F~A*vcsyy3)}=Vw2AC>gheA*p+Ri33TAdt7zhax zUd{SAv2Slzso4~zTE;W}R#_HaJY``VQCv zZ_Y&pEq;P$Ye@qN$#ys@&er-MRVpRzYry_NYNiy#VgU$}UtFUsR!S0ON-4FE9OZ_U ztmC%rInD`Qa1XYpm(!UI+VmW4YBtpDytLG`gcPXU*$J5`X(>?CGcq%?bJL(YXXmBg ze_saFYGg1 z+ecf9OzRqIjm@T9wW+aYL#J;}OOw!CzpiG}?%eqeLUT=hoq)8pHK?+t*~`PrqnNXV zS)zodwz|rBsJ_Z17@CA^eSLkc$yn#+y-r(SWvqR~d;8e@7QU`>OZ;MEZB5lqR1vL- z*%j{PAwb6D)~pj6jE%**C#eM);9{XwDqO+0`Ji~rNCHG zS5<3je0yvTUV>_xtA$cy;~K50d13B@e4kHZw%%B|HmAO}S51RI;)Bg&iVIi6&$9)# z7#hO{!i3UllRnqr^E>F_1!HY({YD`aRW-K>P3UOd8U(2nR+)q*m8q_|oiv)(w;)qf zvruJPZLDpnMazHZou_{U1r+txHw%SLxrVuK2a%Zmz`VxB#DzvuV>z+dFt;$*fJzJJ z7v(KnIKN?`IbKL?e|md-?)aP-55Fv-ohz~IHr67IE>o+G7j#J$WDe?0niDjmFlbo` z$|+xJGB%bptLht8oD3F(yt=_Ep>Xx~N#Xb)IXE49p(@f^(=3=4D!A!i=S}S^zoZ)o zFvJ(NG^|@?Y8)s!8XuoLk2h%!DoW~G8Y?fGO)*nuXB&KGN2oOqZa+BoOi<ei|SLseC1%GBv$ zsJgkiVQNy+M$5*HiH)Y_8pH39xxO*6zHv=bRc?J{#f-XUW8dK<)Y4>XY${*VBGgow zlER<+I3BL0m^Ln{sjI3F*f@3igZ>x%3fCC})|hn9`GrU3R2v5yn{|nAjn_Y7ocKX- z&_dqN^effxo=?oHGavlZl?%pD6cOb%g|GB6cs4ZXHE&Hy%xP(St10_8t+nPQ#=iHk zJFX`sm5nA--J)F$Xmw4;;^{*EcN^b6Prl@hwUsSGW496S)iyS^G&IjKz17wuwAL2Y zcc2#)Up(!Zx1nNLQv=zmXd;&e45igIO`lKt+-rw{vyyhz-1;^1n$~y5k1q;pB2bLQ9T2^$pJ*T;km=vlK!F!tYTim_H4seSfDB(?Va3b6y^GC)9U(0)4l|gN|W7YStaBc>k2AOwT6B3N7f^D*O^AGxqAYewgu#O(Ukmb$6|UjOj5-HQ~{XGVC|7a^OmsMB4@ zsarE_YA8+xA|cE4^Q8>Z#zkKI~c7)C4rV$YzZu_S!Zh06b;sI)Wlf4 z&f}92#hx!d^-PoMz?ff-$_Z9AAQxax%Fo^*5wBGqn!FFzg-q=9@m$k-V`sq9a2(VleN0} zSV%Me^Q6$@m9;+=?;kW6-xFSbrAfWz*L%F~fAGZ>r~IBK#_`B&tGPjEJgzP7#hE%<%j7g23}ND}G1YUKPZ?HkODw3^ z{?5tv4Slt*CeEvG*mW^+FuSF>x&QBOhrdbCW8kgnIidbOIQ*-8pQ|4aT>_gC`N4MsZr?DWyWZ!1!-Qb5GM=Vv z#%lK-*4@M7N%ziDB)J!hvtyVbSr^zR+ctf`y~WNu*=Bsmy+vNW%GF~3d+Qmy3Z`xY zT>Qvf%eLh!nBR1M#HA?10i8RBG# z4)a>^DP&`3hy>==;$x7Ztq;{BZUi-B=|+U1RXzRRk%e8KPJO7G9)k|VL#Y*jZNa<35*dz8Zt{WY1$`T)?N6vSh`ijvtcAWMu)Cg`rc^x z4`Zn?z@-IviNp14vQ)b)6&Oc98sHWOs8KQKGQ^20(LtG76G!V9RmB!T&|a4qcgDfC zIkV6OelLJMT-C7Id=Z}6ww zO0c9FsID>Yji;rbfo5NEuHhYhNo|2|5tgeK7Cqv10X=<^KkS~3d~=+NJ}<-Rou5D7fewlhY1 z6KL^9n2T-toXg?-Y8gp|9)_R3(a7!7b=&zbxOglziYnNgx$N91!tGRnCjXPmlGdOL zFk5?$qHq3_%cf!d@B{7s{alc(|7&i!g0-EA-*fE~kdehAZu8u|+V<)9TvW_lHsc+q zfP!UEDML3Is$}SnDyZ%{_a3YaowL3518h4`{R|RE<9_5cKC4x4#H^aSrs(P1xKBE+ zK0F{T4^7LMcB=$ES$N10{M*<36W6n)1Trn7a|kxLeoJ5(m#05o=L@CvmOlXECZd~u z;AeZXMPk+@u-8yrnE4ZJxxtxZ-vOS>o-8>C-KpBu0Ncku-m%C;*?f3peFc7R?-pBO zia{sj7Dv)~dxfcuMGuc-h3SkOW)}SyD@=`CH?0tOZggU?oEfPFgw1 zhh>a3;Agt>!DkS4vGoszOGo*B@CPo&LL{lM?xBN!xkzg(+S_pe=_j>YO z7=J>$pTL1M*qiq=>yp9h%;aQkLN*wg19R8BDG9tG52>ALJGsrp=e|YF>CsL&INu76=csp`vW{+6@)2!lDS3@} zQ7{$ABIcr!PvLVRMAdG*pD)ABfzVuV^S~8xG_774M$6pz4Bo`p_Pg=&-NXSmUNFN< znZv;_RTgK;7MLnaGi3x*WpSpA*;HAaDPuNO7H7%QSRS(LwcWj#|*xfJ}{SvLhH!RaK+O+|)F6Itr8LJ7}Xk-@)x$ z<>?Nps;_KW2eVjWY@eAF7B3W;kTk*BICabP2Q6M6d39Co*@5cW^Ve>Vz!8h;Y6t3# zRl+<}r1E+6u5avZ%E?1>=jP0xJAdI^p>)>5yrr|<>zW%93!9B-$?xyqrp^}X8>>u> z?mi`@XzAR%!lL3urM=nn7v|7UKQs2$$)sva`L>`y?HP|_LFKx!UkQ!*m!l?6s1~w~pRFig<)3ZHJ*j>Bfyov2 z$rXp{^2SaMR0h78loB{I$viWu`@Zfmo#S!%gH2>ZiQ1%TZfQ7KF*k4i*+r#7)Sr_U z)%8By`|`=Y_h)L$JLY$AYI~4?_u=Q?gqA9}(}yqdnYE;E@wbz{%YS)`+4A0{zHlcYhF)hNg|>|2%^v^4 zu!8-b_~O3l$M57vTDVMGaUee(E0e_PLZ_X?K@=`_c+h{g!f9{8M0{;;!OW5Mn(B z`;h}C%lebF5Fn?6Hy8df_Ho#6OEkfyQ=K%NJo15M#?q z<{!Z{D3w>+{xXHvV^SSPgH!n#1U~+5x_!_nWaaB2ZM>47us#r!t^fe2XX1vjD^Jo-pcdk_1{O_b6C z)c%Oh1)%(NgrvL&P|nJSA|&PNNJ+USQc_+P1t)>PIV(RAB`Vi25al%#3HQ@vjxhM~ zCqA9%qohbQfOd|gAxes5N0byvca#)Ke>5B<1?L=zRwG8zEq%nM0jRyvbg%@Ha3WgL z-VHcs?N@-#@&{=o?ExCvaS#7ELGV433Ib)NVWshi_B{B+ylxX#6VB0JSBe&nVrUi_VEx^gk^7s5`MrxAg?#4lE~l1-#exsPM} zN3863B*0Jpz$f0=k#TmU{34iEAyp07y?a7DVO7cn7$JU zbPx<#RRQ#VpgW(uZUr2RCrsAQ`1@fDf7bOxJn%4i2j3OoVPU9Q;=|;6;-zEkr{TCc zJGMR$FCAkaikFVDtHBO-j9mk=qa9<{CrHQGVIOqVW9$tumk^J!Ls^K&*nQdkE$7t0 zf%&avd~(nbXb@azYLMzrp#5chn13<&84sI9vWHopkw`5@Xk9~=@&W#gxKN^rr_pC9 zrYf_P^ys@J%688RzJAQz_oKv3DE84t$0n5c6WO;``q-js_;+q!15dXeb01H`Hgkd0 z3x?>n`$Rb>iB71ivYD;Mpe*jb$mGdHsSbs{<%eQKsh8+*n4nT z_Gwzzc=7tlKr9JKOy@kfd6&bpGJKe_z8gpfI2Osbl^WL`&Zcv4gBim zALu8;Jk z^riO^x8CXPWK4E;O=ENQy!I%w?%f=eSX1?u!E2?*>9LAs?F;h9Ca)h`iPlv~!{`(k z;y11}tm?~xabm4B%zkwLBqQ=JFx56}_u{e)d}VX56*f55u0qlVM{O+<$NezuN8-32 zhW)S?1;c(A^&@GUW8+2vwmHnrHGQwa)`+ytQD5oTvaZ)`?CVNuX@W@u+vcdLQo%OI zgJ0b-3z#we?V8!M<}6Xwct=w!+Ow+HZ3n~!Uj#E#p6ngDdw#e!h^VbbLf}|WAj!n zUJ!~G8a+2I46A-;K}=#%%OKmQ%28e(Ysh?h!J4Oi3Z|`%$}4Ow-0YU$*jRBix%@!* zj_}G^(MYJQHo^jTGpaTTmGyPajm7n~f~g|D>1{4&5Vr1wYEzgemvq@Y@sl{dN*%>- zm>TAvGSmM|<|hTdMcGrlFFo+ZhLXqQca87cJ*A{%VPW>rl(}wS?RHz#TVu>FCoRJ6 zH7|-gk8QB!rY>wYHHI#QeXc>a(G@=FX=LfS`dZm^LHl6o*F@*;Cg}Q#gkqyHr+3V} z`j9GNH!d`yikBMARVIC-IP>XVo`dq{&Mhg0NevQbH880`Fsl*gLOGmAm~w7SQ?p)S z&^I<3+caV5U$BP?ld~{G)rK4Gk5z^7*@wmiRIE?FS2eui{nX6N3t@0C}Pka>S5TQAwq^537?KV?;h+5fL zW2!ocG$p2nipb`-A&WXT)HhZhhc^tZvUj7C!Uf9$ZwvpN$4OyeM~S(~>!MeFO?T~@ zb6)l4b6)4X&Ug)PeN1suby8K`E6g>nGSyn9oJw0!?k{|j@<|FZm_AN7pq!k%qEcP{ z{H+V~{+7;We0E~|j zIWT6Q$9L`}=sj~nVck$obB*@3nG9@zjzQ^Mm0FHmheUR;;_xQH(&L3c5=#f-z^_VIc!wqd0 z+k0wn;_~RJA9!|#>-rBc#e=Kr|KiQcR*wD94EsJ_7}Z{aU*iylc>b;>&-Pg~ZHQ;f zv#ghLU7kHSi-z6c!(ajxT0y1&G8CjjAT|>M-%(8r-GlI`g()0K5 z3uwou9PiJ1I#=Ds0{Z+<&bocYPSAB77uJBExWQNWvrci86<~3d+gI!+T_s@!xZ+1C z0$;@}Sh!{Vr>hEB^1br0xIEoEijD1XV*9p@Qd&-p!gr*AM%?6MA?24`et2>L9}}ks+1g2Qr)h z^-rYBkjn4_8BXRUdbtb_$nX;xPGxkN?Cyn56JKn8BT^_6*Hh* zh6iN$i3}&p)%3S^IImu+RESps;4Eo8&F2*_``ZJVI1m2sf?I=&GSGhgC!>_57*%^Y|fA2&HD z)6dJ$T^__6WY{J{*H4Eyw)Pe*5Y^?Ny^;sHenaHH`$!2SD3|8CD-z91<%ErFY|8tK zZL;C#WoTF=Mm+NSN{$2Cj<2w|Y=|Pq?}|9~F=G}>@{R>4`BNlj9a zf!gjT(c47;p8%1=j!jR;MymS~iO+GY`H`8 zdI-Yi59RO?IYP&IZ=HOK_2FH$7@-Z}{`wTRG+ zF3AX8y+qh4L-z)mQHDokh}X+_86J`04H-HqQUT zb&#P>K2&{BhCUl4ft@nM8>Mie4EM^=y;Z^+W!NXf&^8I*Cd2bGJh%$*5I@S?Br!NX z7tL#)8t#|qJ7suHhJ_Ev@yPHJKo&pB6#ug02NJ_x zIou~_mE!|Cu3zwRe8b4`jUvYA= zb0xe^hD&AGE<-l?b+m0N=oqtr{fJB}6kBwRZomqVm%=gJkUBN}Xnb&~&i6JS8{POb zRjwWA`CJ<7t;p~%7=`vlE^YNz{M-&X&ZAjl#TcaSb*w^l*IsR49(~@KhYfT}N3m9y zM+4M~<-V?|U7AO?0Y22#>bC!{vFm`3qG?JiNk|}x1kxKIsh0pDgbwBf z5(rWZB_Z&FAeRUtRcYoy1Sukl^m>Sj0Z~yAuu`Qcuc8QsCLoae{E$MB;@ePqr8ChuUuJmhBnwS6 z)0c_K+iZ2}(lB|O_k^r&GZFN{H1yFjKV)gY34%CAYW?_kr0BLUPYI4 z*aj$u7RQq(KEZj+lTMmg6Y8ADI{H1hp^64c#f@h?%kx+QP0D58z*tR}Jl4VQmX_q> zaszE5|0SvX&a6SCOd0hJl3gnI|8J3vUD*2Abm_SO>n8z0)}TF5Yt;Hued}OrTDmnu zDu@xAl5Qm+lWE1)OsSyIYJdf*ESlMs^-Ru|9D}Sz@lgd)r9{KU`iNreU=0s6Nr4$s zV6GI^@=U!U$m)2$9-B*5=?+p3x#u(ARv49xh7{9(RM=~lG15OKKonlN^`rh&=lJq$#khlkhSPoy`d7@jSj0EX>me7=?gIAj7V62C z8!%IBW(cr4I!e%RrDbfbp*!VwXT6|LZdG?SRW77vg{+C(gOUnab0;-s6=Vh$vOdjK z?+lTUgR}Bp*gFu*nNiv^_0GNNSRsp53m8B_J(we`MyeZS)lvqlr3^wTI`m*&JsZje zj?|A!*t6N4h0@+0%*)V63hYbAda&)y`blB^VL(M5ptOF_UI)qj7J9ri;6%OiGqkcN zOABb|0WoS1DAIa>a~9p`$%@44z`|bakc`3|?#%)zp%3dTB4N85Hnu6l|#LU{L;)&jBNnuDzD{0+>e5x_CuHg-314sHP z3T1PA?s;oa=~K3?yJ)|aw0auzrlwV_rg0;h>OTqcZewf2V$q0)t61OWy)k07oBBXA zcx%9Cu5oQ1?#{KOSF`pq8fEH>N~65?B1;qxaIldOM3-J`~S-IpIc$ z=Q3|+DP4@L-Y(d-BK)q>yR>ka?C-fm@rsuwg6%17BtmSbTE*)p9ioq?vvy72l`!Ab zCTPkCC{-(iYZQHs@6mXx@~28XLlj?TID~~d#U=@Yw}JJs(*k+Z5x&~eZ%qEf?PaSDsqo29DYAk zO~9rB@L?N&2XU&5-v~Cb4}rzhctivy4URVs!Wb97Q9SF^|R5!dyenBW4vKo(pV;2dYoF z?|^@3@z}7|v}qZ0rKn{N)bZ=ajt!?=B8)Ijz6fwo+ zwJi7P%F$hqo90}Zf9XH%FVC~_bq=9BS8rL`ebay(|I2T_wb;hLcYXcQa0-d_B} zmYhSw$JqEkuJ)PQqSOA|_k9LA4?A&nwT*x0%8z%y3mt9ly4U>Ds0*dt!)yVcFT1{_ zmtSW7>Xm0URL!VcY2*L4;o|1P7k)IovOH>3sORTyHvYV%!v#ZrIGeM$plaNO4@hY9 zQVKBq<#Lx(U*AiwX}3~mI&-_g#$W!I@#dVmQCT0nQnjKi-Tc}vuN!&-4$=&eqh<(!XuvZ|q@OH!|^h&f3nuZSViawH7x1^tkBb zmMd4X=I7V;f6M3mVH>|kU5lm}J2TUFw3RBI-hA(Ug)hdnT2o@%^}Y9Ht=U*Kaq6uN zRkjG9PCp_?%#6>UIpt~dO8>})61aC+yl(F5pL5^cwQ|sL|FWYt`5~s(184i6$ePpX zm$c6de!p+y>+i+a=A|9aTH|4U>3W;59BlkGmtXM@t65Oj#j=0;teU93wYC7irMD@r z=Eu%2UmLcz_t~M*mX}trDULO}S@7<4%*~;b(A~$-$7Co%GvbaR-e|jE6y?}P;DA*C zA|0#M8&oKV6NeYBAF)l-1I6{Fl8d+{6>nl~+#h~Bwpv4=qtUvAH>I7MSUY(eUEIVP z@5y!B%(5GORW91h0&z{o;Chjk8|mfExPdpMMw=fMzPFh*Lys?}wwswBrEXzv4YH|J zxP@gl^1kt?_t!_gv0GX12H|9SWh={X@TSr)TOUcP?Y2f)PNgZ^n5jWHnZDe{n&GyX zf{aOB=$p-`6X)%Z)R+o)pnL^LNzLN>WFBfW^Gsh2$77jS}!dK|5H8Y@jL-hovH=(>b(t2lMkBWH;mwq2oIml`)AzcQ*2- z(&(KmuIc^2zQePXAT}; zSur?g%*2ruW5?8DZLv}CCYDqTR<~-MUqPmy*(}S2pIHk%7GH;0_Wz1GJ-Vm&CDvbu zo;UguYiC{;yVY%5)S%8ggAz7H^-V~3TL(u_LY=Xsr{k8Wn}Iit@mGxTeSTL+opE%X zvGaT7H;su`jETRC|1ODj#@FhM8A&&dNqw#ulYTcQ;lIu}zo*k*kvV-X8(oSkMq|Tg z*I|=;RhAT24$GDNWL<4_sgKk(xMH%o_=8HRWOVJX!)o2u!EznQ`(W3!48An>U@%S4R+Yk&6*zXIc0tKlK6fO$(2S*QdUg# zXpcD&CDNGSRhco-6;f!oLTRW}u|N)xM!u>a8~3VSny(-1Z0uQWZhd{Gxoy_grInXg zJ+rMOOBz>FrA5bDkJ81B)pcOeiN~V)=LS3+|oD zpOsd&TfmnDPjSDNoxc^ItH-3fm;2=hcdH*BBZUNy_xn!1!B5Jg&3??&J^!vg3BDZbd_8NvIt+_1o`(Bb;r8Ger_eL$$ z9mH*vt;Til4Gy}$@*}J9?i=al^V^q{Q%Co4<)~tZm7}mw?Eo9#=1~!bm9Fh6{W3d1 zx@?{q9<9wyT5B{?xe(O(im%3dibiJheip-@EI{XBXGdx(wY|!kc-UK;vh=;m!kJ<1 zZ{C4qzQH04dxUGl4R%X5(}tVOWVW|#hIxnH-uju~*;^PAJbNodf@iO5UGTE)^sy^) zsvWS*218(iX>aihJlPckSsuDsDSpFX%NS#V>Bw%|4y+pF@$6JYE;9r$Ldt&;@fM9pX#9ayrxINFGJk-MJ5)h~%L{^}P#1a3hrT zG1>6ps8#-^8FnGW1zUbOTci*RO` zL`YIapDIr}dyhSXkH5@A<`jFM`BVCRW}q4OSp>{s;XTdtM zkh0l)$Xd# ziAt=j8iK!AS-3plH773q+wmeT?yj}mN5)3R0rY{)!_9ZaTMir|5jUv^1|D&gYjmMT z-`D5`je54z!^Yt$AcO z^(-Q9&7|1Qs;`Get2Me!qqe-B)cj6eRQXhm4$$aijlQnY_cdzE>jl+sZm5jAnn0|0 zoWW6|(S;g)U!yP`tQ;8{ovhK-8vR0}*EAZU6|b{K8!E*LZ9{tc85;usTN_(k4E!zT zas2quEAC|J(X#O)0T37);V6~VJN$%5-ZpKou(L@9@|p1m~@ntzM6b*>Im zYj%AYeR_-SmGxBhH(N~IZnH2L`H{@j+nKkbyh!e0o}`1hba6T25D8`unsQ{~gB1nq zdmhQJuexJYa@8}Dr^Mr?L`CfTa66#czuyXhh2C(-N{IL;KBzt zZ>Z&xiZNI#H6BB%4uiA=j2$E32boZ9Y>)$>?EmHXl?FKm&ozr${!0DZY4m(a1|Wt-ic_XmN04!Ish) z<*~2nr-+O?;nb%1?8#$FMvoloj0woLXmD_d%TG}8;aIp&MpLL8FQ%Dpe1QSyGLxS> zKTpmcybvagi#+&qROrQL207vE^^8H?Iuc^X$R3D?0~zd@xCR zPfF?V0WzW7)iN;QABH>Ic!_+Q^PW5!O`5`KoCo*go8X3y6ybIWfP0dtPRxssrtx+Z z7tEXMOQca08_Zj#BeyQ1i^E2!@-yN!^W6YNTq(v9L|>{#S9(gzX5Y@u{PT$Cn?_`( zSa*Xw194+?YtIAJLZ-FHdmXtsc+=YRf)x9$f}+hrggO`;waUMG)3o2cNZ+;KAykLN z0z{4mWU8{&8buvQm(&89J&{94yipVfl9$~;b8!1F!9tiaR8gst@1nn#eWkw|Q!q3A z-03?-Y=XETL}u)FmI$8xwiUs%-?}1r$}Sa`MtfIih7V7m&wO}y52bsFT&W!~j>3I; zOJ`A$N?(kpY+wE>jq~F^{q^RZXKr-;_H6#P+5S7G<&J=YM#(I?*8W_G<9NJlsr>$0 zsa2n?cXl3wHG5c797olDys2e_AMYU3Wq7~;%S-2`njxe5O>bhb94+O+P8)1YOz zjX%PHUT(_Ehz0Os+^C-o;2S7BkgubofxIkql6G>$Fxz*UA)?bb(83`8W}tmoB*ONn zacNmIKAfgB=cT@4NF1hjRZ3E;mdC^?rWxK3+-}a-hS}>i6V-38`;2b3;7Jbn(jpEz z8qWP`R50&CdxCkK*l}sL{1MET%d(ecMJTt(bUlOz(6TU|uT+fX*D&5!rpi{lIhOTg zVhc|OHgvRa#RI8BEAC8fT5(4z!=LP8nb3;ABU3^I&&N}Abp-F@QiD=OXlL%)jyJP( ziRGEHn((|hzE#F{9>m|6%6(WN9@u+Z+9&X%!uT4R#5sv?rAf)$&2lk`HIG@&C3;6#Tz@|Hy?u8X)3 zLZM~94gM!9E*m!(eld1bVDt#admME_{7`nZB5mUbOL!K=1%(B}LY@L6cvDX_fD8I4 zqL(6}$8KKsJcn*22SM)_4&9W?gn(JlS--(+jE*4$UA)O~6*ZXhlJK=$Q zU`-~kl-JONOg^^RqwkPUp;{gu&yswAXVJm8{qe`8>ypMjU)U^l_N-#bK#2bkHzyaVB z;2=OA6Lf8;!)P>W_5__rxcDk8R`HzxWTbiu^fYh=_z5@*{6>>U^A?UL;k*RUstLOO z4WE-Owb^_&jL$`>WwdR-@2_~V2M>3ahA>TL#1q17>lxI=IgiG(DJ_`wgm~I2f_Q1E z7KjFJIH7Iz!@G?l-i=l~Sl3GTOgyr=O+Cb+MlvHERT-xk%FN~C2Bo3{isM>_N-rto z(M;NwIox?dm~G8~qtX@Bcusk0S|g(^9(jD5&LZdYp*~Oi{;&^~I7jP6Nj8KHK7cn63W)WlB1#ibVQ(rKGzo|R#Jo&|3ABJa7zo#REkVP8RzN$T zH6V@-pxZ&CLAAIJ*0%6Gj}JWD5YR_tM!d*t52ONVKu4exAi|yoO$V}o3?LK8224N> zkP8U8JkZWS7vW!6eq8zVltvR4aI>z^KodvtX>w1Ru#k@p`rk$owHJ)zF&M`ujN?!K zY;_yw5DPxUp$;$QJjVDdI6=5b#L;*#>JQ#ujl06ZN+cghw<@2UymK)kC_7;#%f1TS zG-@WIqgC-H9-^GHaF*GCa8pDT4>l}@kMgT{w&88zT2jT+l_s{pw+DD1*b9h>;)lRT zfQbDuXf3cGH~@SC90WwzXP}=0hk!4DF9E?ntkEN&M}cF&H^8^RcYu)jL67$+Kf-ey zI02m00#0l6Cyky1Jr7*a{J((aqwN3D{J()-0%%n=Z<6;HTy?-T;5u*vxCw}L2!8|O z)OSGd0{;N_fcwA$pdPRSV&b=M64!akXb)FF4~ToEViq}2cTb|W2jnE9NGlNRW_kTl7M6&1$YCv1hfY_03Ct; zKqo*LTQ0_aw}GEvwZkei&knXXu55km>;m{%OFv=ech2hb-HYJ%fKJ(}#K;oNvPEgg~hZIBap6$!}vZ)hvEW z9!qb`=FKtd`yL@ql)i&kQ^t!tQrra>Oy|vM&Wk)kc#7xX5%m;2@_2f6I&VQg&gG$o z#FB~%A(u__z(d`qL&A`tahoeb)MO67rav=AFVbiUnV7k}9iD-U=ko5*gt>Jt9}Z@d zc}jeUgww!zeCWDWTt~I@_!8YniTcjR`yYw6&*!^!xMk=FB|Q-Gu&b|u0YaTEkcm;SBSO6@ej6dX-DRbczV#`5S0OFRs5?BqK1I_|(0c(M`fnC5m z04@JRPViX+*KWW9>;Z&nXS#?}D`uUsO&4t&b6NJ0Pf^Zgxkb~%2tN&+0e%96zB<%cCt5xfdq+Ppw;nXPw%K9J(Vqe9ki{V>>si zx8j|cHa&|jCB_-V5)(2Q0l&5L$@fmzGKg|9(&MnyZbyRac5?$|?}Lh&&=2{WYNC6Q z=wwK)QY6(xXVI;_PfpZ42cpj^=f_41xL*XO12ce^fSJI{fN1a88l4L&%qGtVUIAVO zMEF9`MZjWU3Gf#h_(2BMed7W+@cyi_OHz0aIw(PCtCVAaKw8h~$+>5-vmQ zCAX1o9m2eAvpR2c-HPB&TK!vUzr-}T<`~9+BbXrXq6tU1neBr_DD^OKfAppVdOja- z{|b*nGe+$({*v4>IVU+G(UhGO9h(51NC`2C3DGG@iK)>^*)gU#Q$}`jQkG@JxBPcq zxA^$@*sS>2I8$6~Qe%V~owExwJBB7DB_*ULB_*3OGE(ERGBQ*kG&iebXev|*C#9xj QBxMLBCtBY9frsk<2lyC<)&Kwi delta 60218 zcmc${3tUvk`8Pgu&H@X9E{eEZgykYEh`69464V6&!FWL>ikB!TM2ILCLD44JHL(ea zCL!6B(IibUS4?xk#%9T{X@iMPO`Eo)&D)y(Y=Ui?nl@=jqp4|N_x(QSoP}i}m*)L^ z{{N%HbLN?6o_Xe(+cR@!X6@aP_ES;q7G82sMpR_J%$S`qwg_+`+|_XN;Id?4eM-9j zxSb2@YX4rLTi`$V{Ge1I{m?&*i?BlfurQa~?Ou+kE8tebk>8OUa7Ns+UkY{9>bC^W zWfr!L&1Kuf>3{HWF_5m)kKi2t)^Bwz**e+LADB6e-R_7AN_0FNIL(n4v`~~>El+SX z2Btes1xAJ%SSs7h)_`RyOJEr+TU7i_4tw4aw98Mt7A8${OsXh};o+S5GtSt1kmx-K zRik5U^%};u!mV}080Hy{l-&Ni+Mj*6>X~`^PnQiYY<6rnBpU8C-GA-j5AQ2{u{!A~ z!&^JAb_heV$rtGx^Z9oSr?}(SlS>>SQ(_zsPmU1_-s4lAPo0v__0WZz^MMjabJ)#N zc9i2vn2TS0{@+uL5>Iv*jPFaG5zk*SF6KP#`RvHOoa>)|F6uc+>W*<##5}~0I@~c2 zOTDJ&J7f1wblf_>IH)|5F+&t%1Cfq~#2E3&L|x)Nc3qMc=uS9F?k4G9(i0N$tUV}2 zX4Sde4UxjSLk<@Y)yR5r)Ae$23}L$ws}8XO5!a-}I15}`q~l0-e4rU=5sA*>o|BwY z1wuVA9>OU7IfMl(>?!FoxL_|vgrnF7<`~FLzsDY(Zi;5i7{izzkU|H*%?^Lxbd(Vw z;XF@vjHACK*$>$A7{^NsVx*(dqVI7jTsj*qdN<19wrnsd2esZSNy<|x@Fa>az6SWx zaqxEFmyd(*fl$Tc;JZPe?RJa*BcxENAHqBdp{_)C90h2bE-Gr}aLE8@(1k~u!Q&#D zgtuBqM(cFZ_n;J>S&s0tmRa>Ns(;Y8el`5T!a$LO1lGZ+pN`dJh zE1qUVD}~l7wBnr3YS;|CQy6qwkeeg17>7MKQe5nkqwlfn9We_{6Ki5o3UEYaG@*7y zO7>WQB>z%ikH$KJmu0Q#!fOo(ylYD@aCSI>wSZ3GD8A=82euV)jt>_nWtx%bAWFttC8Vk=ApdZjf^Lf! z-D$dTn-%fi7$>|Oc&a$Q{2G8Cui~6VE>Dd^-wFE1#^K)s{CzI>%rQ0Bh&&w{CqiGm zXz+u;7ZI^)oN)BktZW>7G4KWB;4Q$<9S2_leBwCxQe-g9*6`lnv?|$hD;!_0#3*{lY8u)w05zG#J*J%7z3ge>)I668&!FL1SHV)o^ z>fNg3FnmdvO%JiEe5g#o^&@tkmssV%l?}OLy}Pnv;3&Q~T@U=F;OCvq2H+_Bg=Fj^7s=9O3CDHZ$xIIO-@HG-yv#{e<&8od`RcG8%tw z=4e0B9!1<9jn7%>CMjO}t@KCfywopcNqS^}glt3jX3$cr6gdw_!ID0u;|YwXHDE|% zws&)-2xk$Yzz5$CT&LMFcXq-oh(#2EUivWsXF&|_>Q0=pQ$$~^E?lywh|VeuQl%-v z8Vr9;is(($g)h5^c>UvaH?UV(-#GYQ(D(Y_&jEKd#gS%7upvK0G0{sh3pjQ9#30Fx zz_*WsF9zN|4!#2ThH>y+z*lJaB$HRdtq3R`CqjFwsPISE--~d|IN|4jH;seWBXfpv z@B^S{U&lwSZAbD`eQDF_2 zjwoGYdS>V>iU#F}dg*|ncD90*jGE`sjS;wWGaYrA2^n}JiYZ<(tnmBxuOxLj@MTI; zzt0TyQzAM(%uL{Bhha_>{-(`Y8v?_w7p@DgKb?%SYtG>nwQ|&BO&^P^0NsE_%j74} zhSFr3<s^>QIrK}MoD$zF{T|@- zKK%NCYfpEi&5I9jg?L2bU7}agg{cchr(w3JAgj|nTa;DwMAns%1 z)XKKmilsEB@^u1#XdL>U*<>h9TaMtWae^-bKc1b08Sl7uQZevz9d7e9$3t0ReiiVU z6yLA2%q!dAqwJzw_b%y+z;#(11@q%0uHcnO zGSnDKT_k_51v2Vs9|zZkC|1WUMe8H=2sLT!F~tO4 zonp3TiVCg^UsH;3%)drSSOXlT6r#nWoMg|1W_;>m7icKHH(mQ2nr+y6fHr}xcNOac zj)a}$#kL>*XrHQh1vrZDO{brOxvmdC6L1vY;Kh$L6NWXD50-|6>mf45^A0bbBP>)8 zE9MAOwLFc_QLAa!9JQME&QYqVl@8~EoO)Q;rEah}7zAz6n2yJNz#`D@zo<~zgeA{?B*#+~G8KwRG$W(9B*-9?|1y-YU6Yh;*B>|%Lcy7@$l8tXaNZA`mU=CwpJ|-Ostlo9!}q*mzw%%xNqO}9!`7)x$9>8ht_^cs%`-v&GxQ63A&2+l;`2|TTbc+25XqS1DBHL!wG*=R!BLt$8f;%Www3o4p_r2<_9EyaSQ2Y z7*(YVpzQ;GvYJaJjs-Zh%TbE}Cg3Q(hpt%jhk3;-2M+CY6#oX`h+jBk_=|^xI)_&@ z)KLl8fg=VWRGtCNPdcK9;&lNR=63X674Eocvq5T`?`Yo~xrP-hBh{#6jlfYVp3#P0T!g>Zhcj_vpzR(9Zv?(`9J~ei_HppVz*C=sdbWPpmZAhI5YRAAgjV1y z#=*A(UpfxHt31zwj+eHq;oLE4>w)1F=xvU?tznKQ zwr&)~b98ay)qn6X@zed1K5}?5oAHSlH%FGDtDaw9apL<9lU#nU>j_C;`FxkFT-ISA zbqigt|3%&>KFal9JoOEv3{l;`0qlo+6Yh^9?*X2W^1pcf3*33QKf%2N_b%K8xJz(< zhI8-)85?lN35XY4b;f5TmY`yB2+a9_X;!NnqcIvlNN zaljXJ{5lyzJ8J@XEa!I7rswMb-qrIRIxCxSP%I1NHQXwm59EshJ`Lnn1kVlPH>$xu z3gWfE$4&s=Dk>)MJZ^VBGJ$vV{DUwl=?RtSub#aKYk{86HMn1cwHWB>Ij;HN*8Fc; zMA$^0WIGK*MG0T7!Z+8bFk-C=4{9*br1}HPRM@D&$^zAYVWkT5s#SPe3s1R5^}ndW zjCHC%P)*OqE-XN-L4y$+Rl3_X_=yGsH>vmx z4F+z8AL+A$^n&Mt23Kp6mt3pjU)NyD7S&&}LWO}^k)G64e!CX_rUn;mRp}0D@R*kH zi<&>MLQS9L;f0=K6$)T)YH&fN>c3rse4Fa8)Zp71%-F8t8#NeMrTR-Wn3t&fPiX$v zHF!czU(e#MQwd(wV2K6;wTSyQf65M(ZnXw)*WmtWExzWzpuxZzjb4M5hgE-yR_RY9 zkpA%;(*i=jr}}G6DvY>Sg&Xct;Ykg?uE7i~yitR1YVe*UmHwc{?{f{m+M)5$;M=yl zRm6*$0H<$J{jb-n@J&snZ|_w7f%mC!g9cA%@RK`K{0E+Jt$XN0H$=}l4Q6Qgk`5K0 z`iUmtF%9vF23HG};G_ocne99u%1b1kD3Zc>TEGleSL)u9BsPTc*m!uB!vh1m@dj5; zojaMW-0aqEc26)f9ZM*8N2Q4S!}tQ8D&7j?CO*@7IgH0iQ`1;T^LVvyj1eu-{Kx!e zkujY=qk=qPis4Rvi#Qj<@8X9Cxb@&xgE9G}aXaK-WE zI+8}LjOUxB`=&Ubj_0pR2x*wX&-3q!6-oRQzg0-dyolc>N|JdTZxcI{`2zp}X1?D4 zb|z8RUS;M5{Gd2t=Bon<<<2v??htYc&*XQAtQ20xE#hzrPXy>r;ider;Hi8D5=c&k ziY%fy6@H7@lgg6-?oZ{#h6QYfzQJ9Y=5EAV!_cQk#J^IJhDFSu$&&%L&g5o*wwZhu zzzZ|^A}J)x~g@;Cv*Dr<0U# z&R6*Tdp@7UgR|Kemg!GnP1hZ@R!m;Np9w5s9NO)2*~Qrf5Xvq-S%6_yi53|QeU-VX z^$mS$5xaAE21>Fshu_9C#KEh0o~XTwPve>NUV%B_N4eaHkT0&{(WtD(T$IFI1sRix z>KVuqgIGu#CNbv6T=@Laz#q7DR!Ot!Y>G1!( zp`cWvdv8dS<1HYZPcKCIPQ3~`ik|4lk|3X&;D@eU(RelX2~1ziqxiy(JRUZA5o+ZO zU7~wMnJd5wCP9nEaVxh35Z=ASDkAeyt-gvhy2HxDhRGk!=Mhu$DCJWBQ7PxEDQ~qR zF;)CKpFa~&g1Xw{S|)z5gs0iA28Ze8fpw)rQOieOSB$)_9C=+e@>)9b zx_abw&B*K8k=L@3*K0;z*D0^@O3Ld;(B&hq8}J&vI!Iht%IAyc3eZ7V#rp+(1;Crd zeA;lae_YIs;`&1L!W+e%h3KXVE3eTa0lh+oAwi?@oVe{T_4F^#fM1M4iWm6OTkeb*V)Wj|<KGeU=WN zp?j1#3y7Uk+(`y{Rf=1ERf=1ERf=1ErQ(jxGO&>CA9}RzOCEfS{XXh78>cR8Ou-O2_JQ&!rBkQHd{jk&J; z1yR>AU7{;!hv;9y!_4qp8VagmMmG4-r6F_c5N9*YX9n??^tR}|Ay3y5y^_a>KQBku zs|m4m1&_)cUkLO@gNM!7;sah?L)2vrx{?cAGjhsY-&nE$O)~Mt3LZIJbs>d$YAtE1 zV(KVOU9a|7^()b-?^Lz)hvD~`aqhgwP?=P16i~rF25lVDv@w^ov1pZ7GFw-nk}GU> zs9#&NGtAG%@e+i&H%cM;R@@oR9Fmu(r`tur}WdNjY_{k99+#a!W+L~(qBSHN#}k^ z(ne||O-Oor!8Cf^LsDEaj*_BT)k51EXrblnMG?=gg&MwukYpLIIq7RrGxloZ+FEem z_f5Hf3E|f&xs|e46EP}#`&9u7%lIU5KWc)_({?eyptC#g3T9uNdTh9J&^jBnm4Qo4#ofEfXQZjARDrLr}$GTFO zoH%R;JNv8noPf~iy+grSPu{lVv69u5GjAwzn;cb!1jFfVKl(raN%?&Fvp;_A_p|;| zc8jua(iiC))%j2ze~YO1>{Ddw&2u1mNF#g~SBPADD7t98)w7S{!OH5I+uGt+I z5{(d4uaG|3pG7viS=419*r=dfKQ+j7`R$M0YWa)`PvmO2@zUscr))YkVDcrmuGQ@q zz!LQ=aRRlynhqw`%gcU z{YCLQX_50*8*i6UwWi%Ns%n+?@L2J}UA(|~@fLngnl-#%_`v{miM0(%T89i&!C5D% zrB5{=YG?b~;-j5BDRgURN6x1ge`-BZuy*O%!n@9?^8fks{p_j*toVoFkNn^cU1Yo> zzc11^s^c9)YJge!oMI3Mk4p=LeizT@o#OEAJkRm>&=^sAPzstU<)(p#bSmXqhTrB6 zzhw`<<%+v^@jX#(n7>WO@H_)iMqn`c#h-5CDFJOVW6kcJ;?6sG+*JD7V<+x-Xj%La z;C|<;ckoHFc<2!+O)~4~tDRJ%qb=bp3roS>3THaBQrRQfiZ}+uvBS|rJj@99Jmgou zP?_*;>Rzga%wPO%mM&ImmBm|k@?Q82(JA$!V)nS**v%%jxRedXQ6vMC+B2Qi~qy-Av;o6O3YI2|U1nT^;Os|E%$ z6KfrQk78}wJ25`WM1MB+_jECl*Mj}i|2)J^&aieqII3H^)!B0|FAl)+|2k*ytylyX z)H2-V8^pW{2Ru3rF7pgz#CCq1oU9fdpQ39h-H*NL|f z9QR|OUV{4x+)v?NhU?Of;|CQd!TO}fv37v~<} zW@qn%{1u+_bscA593tR3sdc0mG#F?SgAZfqyH&JwavSdumjV3m2j!0g#ew7efcZ4u z|3@ifioe=Ke;KPaDS(~O;M*qW`G>F`BT8GKRMR7vR1J3`iI|IxbRy2aNBMr9Scc`K z_rQbN=jV72@Q2f@OgTW*&MhTs`%E~s@xGt^?Ym1)ZM@}YMW3hDX(_dH* zuGAkn^IYsMrG5G$eWOzQ#9|^^=3-CFoPbf>@sH5yO3R!l zXo#VfxMKI0wL~Fz@t4IiJ5Q6&acYR-9XtBFWlu>3EA-ID6>#uwiUaW5NhCbev8she zuQW-|@+#4PX_GXe%Pgqp_$Vf(ofy?~eo4a&&_0Waj*Ze9fk8X%|E+D#_(pA0oIJ!6 zWSMn|(7Sn*h}o|57aJORQn*e>SwowaOe{+>v%M1eMZ=A{$RxF(Ol+lWVkRk{Etjz- z=XUB;${V0ch4#bEQnvHXAMn#$*q`B9{-|uQHxxTUjtgSWA3eimZliMhMy3J(a??N! z`f}4i4Ig6~=zzDu+|Wz|i6zQp8tBF|4LnJFnQ5Sgk82vJLF1SPWEo)XlPn%K1zN*1 zzG={awk@pB@!pQ#^66sw4|zgIH*e-|h?Z{j9lsHm30x5^C%Mhy2YqT^M2I1kgbH)< zj(ti)m!2w2+PCr{zn@He{D!2{YNLKR;QdEGpZm#@jwkwOp8uVFuF|M|k-kx#@BEP0 z`V9{`+nulp2IOe^7>XryhDyPpVWo5R*Pw`g1-+>~$6qH7y}~WJbl^qLD?B@xy5L0~ zs=-%a@>gBupQ|VI^+eS5Dz_w&uT>*D0Qeoa8{lq)y9v$)hjUhoUczdd2_rK-9RJ7~ z{ic@gmvz|3;uLmY(GjcRlpa!@%u=)nFHY1VI=^@c7WA}?Rb__tIc%uhyNGH?e*ndfyM%2R>EN zUi3nI$_t-YJ#nq7wACB)f0Uo`x8;YAJw22XP<2L8nlI8fs`H)Sa-$!*{eS;~mwGpj zbE9>agX4acq`L*qfIspdOSW%oN&J@;lfCVuBA%e=M&$j8zueK!tsU>6YpE42@1V-< z6PF3>7cK8{Tkw;pc~5I4?6mgt>o`rFQEy9OwCOwk%zqa;|HJ5^^1mlqZ;k!nWX0LQ z`&C7@4lH~8dmr7F_vGgCPoCNSh;`w|%Kg)f zKY|$46F32TwD~lUJoVz2$hF!>uKkK!bsa^}#AVS^1Qq;8 zTqZCmT9!&Szlkuc!WF zzWlDIc6~Nj+wmtwdS9e(R7`B*J2v{yRZNpfNXh_5+q5RbQL_)zAWmqqX_DBu(f=K6 z&x0kMyGkm+VLP{b8$!0jRcVyszEx71=-uR>7}tb9}^Q_<&BfnQlH%Ry9=Qgo-8^z%iYx;``{O(H)(QP#~P_vKOfPN zMYSDH5iM&ZoBvcKvuC3C&l>4~|0=w%(}@FXr30yzct4}2%0_dv`=qPPCe6OH$vp9( zU78?bvC!jihX#Jj6(2n`*aj)Cz?tAkdV0!Op}OLO9!Z&JhOCp~rj57aQ^@qr!gbO? zS={t@bTALiH%b@P1)mjth}#S2J|?o7HLNM#+2a zR~aWxTW~aI>>`l&T=S;?&!(9=OfyGTfTj!gCP`dV-?X{9b-VXGv#GkW*~AV=>TGh6 zw4SYEPLu`BLT`{J;D&@k_`K(y8`#L)a{|n&Yn=bsEL|guoC+y-3oWR5#=I{Z<2+-T zXRHh~sham4BTs1fk+IOTD(-x%LJIybCbPj`KABa6zI-yPhL4@h0`E1M4Pl8BX)=qI z*Rku|o+Q3(GOLD(KpIi2WrX#@oz`ex_0Sq*e~rJj zMJiBe|AMgh;Qp%7{LMq#*&ZA)@cg&+-(xF&ef?Jz>oFQ`k5~K?hHbf%@nkjp^vNGKN{WHyDQJW9Vv}U# z;s^7k3C;=G@;r`{X;w_riy?XcBwCycvrqOg$5wXqy3`4Ze%!Ypa`sAX!5)iv8@{B7 z3-x@8ax02q1icw1vv<(2iLp&g-zP;*=AL^{=3o?y~E&@k~EyA&vr zO693EcxO0Vp+U;vEjkWLeNw{`QFF7jPA+3>oTqP=Qe^3zNqqQSDPL-h6P8=0HBwK! zICQJ@zSM3Jb+<{2q}JKu>D#0&QboE5Zj)}p{>8&>(pIT7-}zyiggI+*hA6v3+7i%q z6{fSUo#Mqiq&RWl4k=Pxx;F^PI1o>X@9`EOdKab?9e;4*b|3igTs{|QE?arRCgy5GQv7Cg7hAc z`jaJ5F+o(^h0r(dl=J~Rl?B&U@xOOU5drmzr&)Y)r!+snn25tjLp#NSyQDZNm^nA! zB`upGUVB1HoLFqagcK7qlD02a*pEy3BJvR_SQI^p>a^|=$s$$Yf)KiG1s8?%327R~ z1tCvL=~An5QAoPfg?mKkC}*#U&d8;TZC%pxpklOZVrh&=%S?}?8yd*#d6fG)K++!9 zaYBk*)QMmPrM6$?!Vn_Wyvo6!bD(Je&ika`0C3%LqWpvu@81P>=i-F@gp?#%;+4y4 zq}F&kpDtCzD+i#Y_INRHLMrkjR(kP+N2OKa4Va5|!cl5%8oZc5YRHkw6U6ezaI}jh ziiXF)rYAu(JPO#CAUYqz$Fz$Rkhl2B=U^%KLBVw0032x^z)%bvC5Epu z%45YaR6autd`}8b?IwD}^Hy3Xa3lyVaneKd)-+*H)urz$#m02s^Y>>#OBtc10eXnO z6?ADD-wFkb(}KWJdfs#c@Y4xqI{jwS=qSD(w26-ToN1A!aYC~Z8trzpuMW4-Sx(=` zod~Am#?$~jOzAEM5!q!&e{jI>f*g`aJt=b}qiC?W46>4cvyH}YoK4jd))T}=>TcozOMJ_7at zM+te;4ZwfOn;#|C4NG(#zzKq7C&FpWEhkzn%roZp0B42sL?sbex-#a9-8Pjc83-_|6li3w1?(LQe?y-kWG@?VNc=T9i zi-8UD5*&+)eguX~F)q6xL!|=n5vge+U8129y4}SV#m1A27BTlx&{kMf+E&0vq%HT@ zt0YT?IRBKCB?f+jL%3HzE=>tC!bBwonDCH+C|%4DPd^UJ$dajE4p^M2*;|>ay`|n6 zA@yb|_n1iSnW7zcNJw44KLIniKZp#c_}-uqvFI{`2DsiiDy|){d@jhsCH-7SZ%XnE zAWR@2F?yuQejn-#ewiLK2}&cC;dTZk-#v3FFX7TT+|odX>%bgUg?)3CYXdh}z$X!W zyi2DTI6a(qiBei7pVQ(OK|}F<>0&@TLD;&bY2n^%Nvuwgx~ed*{H0AI_kD~l>X zxF22AFi2;^!$0)tuSs9Ht^v33rRGp}i8HjJJmmL0ZD=~4_ZqKv!db~KkC|xB##jPJ zs4MeHYqlQEODNCdxlF<1C)j{_9$mIT(kOoXq0z#mNzw;C6fZ#Y6U`Z2yd=r$n(IxH zNg}B!z7@0;2uB|+Zr>`0NNw4ouSO1!Y(N0r_~2Vz%5l3YwU)CBXtomRxNB3G)R|2e zUD`nH_O*N|jef8qOV^v#6_ODyN|TZ3j0@oLsnB}hD87fzqWPzL#j^r8=)$dW-U*Zg zNepAX2wUO5;u?LwLJe@lz(d!r`7sGo9ulk*I5NS#`S$=v{ALW((XDa#RtFP&)CCS# zKtv2i2%!=9eNAvms2uV8eCnJDIEoKjbyy$^aAa|N3sh_ak_3PuGfYTD0+V}`KozJy z#K4=b0e)YTn*?eDzRO1-MI*o;^})wcKo0`id;$pH2Yjm|cGa}>nsGuIL@FN#Z@fx$ zCh5YbTM(W-PIxi!W@@R)MxRj1IAwCCri^}SFVel@gQuhvd^n4#@#@5gmY#-OwK-aI zm2o7=tobRdSnI%gd^+{=Ty>0T%T>pi&Rk`T>C07HNl&gi##k1rW6VY1=}tO^B^FfK zQKk{8$q4*-olfyWy}LM zLKREPq$a*n67NjYCHhn1HH(z)Sp0gDPVbO5B#Ngt%fTY%2U23{mBr{r;fQ~>2HUJ7 z{0UEw*-Cf!_~k>{I5hVIDMqSUtoHGCKpORqE>`>a?#1e;cXqMT$xHogodWOXT0L(>{nSQ7Rz((BP;V-wGVX_t5oe{wYj- zC|)OU7acEOHBH1nBZWow!%HpHyMAV-S$MniL_c}Y<_Qb=`}2e$9{wv(3Hc5A!WyrGiS?`$ zHj&cyG++Y`A3iH#^{7h@gY6}L-wgu&l9AFeEl~}lfqapB5>{3A617Z90UyCyS^Ip^ zdr~rs+isNhi@w*S5NF5_rSu8W5~~SjjM)S6N99J_rt>jDYX}y-^C4SLu()s|E~4rU z7L^Uy3H|+_;PgZe>kICIK;zrAQALColZir zh?588u(?4@PX%;PuMc98%%Hv_+>eY~MKeAPhA9WAVXh*b6=o>iGDUaLF`T$r29{gRe>nTo$G? z*g`Hb>tr?6)n}v}ou0M9yH^g=O=Rtpg?+6qY;G~@oUBNqSPax!D6he&l|AF&BXQ}^ z*~wycqa1dP#4f57h(1yd!K{c4jKxEH@#->{!rjCSRLzz58O)@;V;8$9|Cy8!J)2di zsNf(hjkOL3hp@IOj*qLuBaeCocY6i*PI26Q0IQ8t94}7_kL(|&ieXp0sPth}v3+*uiY3Fq}p3 zHSFj(!4eA+Rtm;g6+R|y!#Xf;px_`@Gd4IF^+$A4a00WB8;tub)wH|RU~kETk#@)H zO47z@W0S5z(iRF1V(nvtk@QSaLBZFsu5p4XU+oke%JjxD%oUyXs%cx)U~kD3oerpJ zca9UA(l-4sFa}j*U%96a6Z4edPGe z4Zl>FH>kk|5DnKQDljVrC*Vf?F|n1j8z}f1<(7Ta#8IMA+MN`Pj75!!ZKy$s^{Hte z9UDx{JKj)vj}uC~Effsi(PMd2Ew7+p)CM(plw?#Q?JD!Gv9T4U^{UK`WW0}VVTR3M zKA#q=vh^3HLBmExx0nM@xumicvHZl_?h&#}R3ajVRajuWgD_pi`bN=#3) z1fQYApT#gkEOk!d^d*gs5$WQYDOMetEV0TFp(k(rwd5C9!mc&_nmvs#iT~2k^}TuC zesC@j5B*M>9SX9<=a|iAWB<}$1UlXM&hMlX_}LAaFA(qU_4jjzZ})$NJ8%1gv_I*T zeB0EHaJkvP6DvcXWr_pg@&SHKTn?9Q{!e3Ywc#-1k97xve~R}(Fr!EG%#~~Sb`dvE zUV+Wn_4DK?a6UXw&fpE=C-ZQjq>7|FTl{2}sH1yB{FpAc!zjm(CPBRQMkU_uMmd)D zKHOx+7wy-KvcdK=lB%KfBv$DTm-4c8Q?&AsSp6)xG!vVt%_O>@8DigrKk!V*S14Lg{P z_aRMXd!>!Mm4sA!V|u}3QvUiWf0w%@d?%9dHAlj9O2Wrei5a2Bmnc+XIXN}%L|;LQ z-HIT2X28L@Lk}j>DNGzrE_R#Ut~Qgqk@YZEuPb(6wkemT)VTMIR${bU-|7wt=E2a# zc?eEAp{an|jYx~4-9_1MT$N&W4}KQx*5NzwI`4YJ z#X=y1>o6sr3w|_!A?xc{H*#VbUZ5Z(b(Qo@o1R208kpc(;nEb0VwgZ19Nb}D!I|NL z;Rd0Z^Kj6TD2$LxQ9(K)CP{UCC+Cd29$GTq8o?14|CR9*XkasEp}h4E7#5~*SLKu zV!8W^+1YNLSql$yTSn{H?ABdU?~c*s=-k+?5GiNIjFN;+R!-~s<*>x7ScsYB3PY4^ zr232fxY430O3n+~$5xiRA;gweaZi+-JVlfGl50e2@yjSVj^~MwqU2bBkZ3tkpT{CE zxo{p>te!4Ui9V%M{Q*Jwq~jv5OlgX07L_q_qjv^#1a+~Ecvt5mt30$TvV=Y zxc-Li<7|o|adM4&233QjRMcv@Q}}ug#fJE)@!NDQ2-7?dlBdKg*#%<4bew9j2=jD# zktXyMRmgQ-Wc$TK(`6&tw{yB2gKOqUFuSfrESfHxwOEm!tR48Oti|K1OYdCutGPOl zOMM=Qk*}UToDX2wTp9V$%H}&P@dl-Au*+J>d(@3ADn?POTqEa+nX$-5o+ysRp6EQW zD^@9jJ7eXzM2}oIDb-qS4?0%C%XHaVb3j4=HdZdEv4dhcQK6T2P@fcyS=Dd_#rbNl z3fk(9DIh}J`BkHIW;0Ncy=pgtSlER7lzs^3GQihsoA*s=vPEn$p+yva zzwco_!dm=g;^65ISd=bCZ3})&SYiQgcj1L>XN)`g9jvPSvS+beEI7Rh;pfq@Fmeb%d4X&p7C7wPN zFg2e4@TRum%P137f={%S!~Hat(x6tW9l$zA1DE1~}$Cbes_lauI zO5}J{I*H}gs{VU4=(%|C6V1QjdNuq-4TkR2zVFrIg`U7V74FyI1r6ryQt`(%__+pG z@7C}d{9J>pu~0xyV1o+xYw&Xo);6m64;r=ai>sSd#OoSN*`xXcn>7X+yr99n78QR& zgMoWh|3M9YqQTmID*jCmJfiwNM?BtMPx{9bcvOX+3rRhPMsC;2J}yWN&(P>rYp`;S zhS%sa6cbv{t|-t`H1RBDwMxg8p<2%_Xz|~org|TR!5EENDD=s4I$tE_C(GFY4ast% z^u2z^_8g|kBBUPTeZ3$affU7oewp1Gkt1uAaj*X+V zlOj~ReS;7U==(+?Y6y|6t5CbaWG&uBU{_bTH{q^F8f44eyTrknas=Nc9+)Y|CL)S{ zaJ!NoK97B-l!Fcjm%7>9ks;)rnetX#zp^Mzj*Y{ZgKI!&2nbP!fM8ITc`3k&A)q4w z1R{K{{D>{&JqWHhx+{y_cR*FRkSWZ|GBhg#jO%nZ8HQvTRwNkQbz$x=EJIgn+`0kH zC>-!I3Nv;1*@Q56q|pu2xY%8TayGjMaM#gz=AnKAJAzT@n^}iuDo>{NGGVX|4RA(S zjowz`0IWkj%KSlD1pk{GZQHTuBPZ9Lgd49)H8ZWk*Ay;w58*^v#B#T8xqCtoYD|RL ztv9>Vs6$QB!Mr!S=asr+Uc?8;x(2s$OUcip;UmW8uV!rfCY+&~A}{HDjL1^AXXHe3 z&7%!Wqx%ahjQ&!$(H(uC%;G(lzbtoa^Cep}CQSO}bRrrRW4W7|E|U(CQH{V8p6jQE z&+xhjW(*PR8-)ojnHkGLu`rRsY}muYp|+4>O#sE1G`lzHsGdU-R~vKZvbToq$%--d zB!!>iqxlW9tHDmb)nGU1!d){8yDP3jmVmQ)s(DK6&o5^uZ>+~4JwyiS zC}GDizckEz0CDfYkJBahxn?By!=<@rBm!8Dfnk4)hs=$;t$Hphx;bN&80s~9g1{luMBR`CF2{Y zjPIE;zNg5T(aG49Cu1*(IukUhL#&??bvck`xKd03jc|IJ3I@Xjfs;%xc>Qkvhp6Lnn?)Ooo>#go0=K8mV#<<2bH<4ZwwUnU^*|dq1p8K;p zvpY2*(H*snr6xqvMOxlrCWIN?QCG9nBCC5w9d?{9SdG>2X!HvH?uEtYeSE#nHsOz3m z#je}05arZJsgm9F^Jtg9(p1yGQK7=b9>1+V=E7Z-jh&kOYrjRMEYmdE`BmcEki^%O zYP(C#)zE+enm#)m!SgMKgUv*$Mt=W0%dg)h+ zQaV!CX~y&OX!K{)fzAF#b$z_5ZliI@>e5+Vjk%iqo4$oAH*2Mu`<3G7j@6_sgr-I# zLu8sum*#3TYoc8HEkxO(iDLdrQOues%DVaZJ%G`rGrAhXG*PyG3sEXGQLtnC%Q`Uh zKS<*1dH|gZmz*~;O_a)SA<8yQ6m0e$C5mmd;lRFDlz}1Lz)<6dL+W6?{ac7qrHO)V z;!Bp>zSM^KaOmr_a(+m6eyH)BCQ9|U5al{%Q_U%CF(0Lt(ONn8wW6FI(w!Y@Jfn%S zeEEIUK0h|+P^}S?ynW4 zb4b@Y)cBw#%Fgjbv3-rbTc?SF9r0fw%7a5N+GCRIhGrz+0Cxng6mu+X@kN=odDd5k z=Q-*$!iLX{zVis}n-*p_2B|!_Rhi{hPhxr7yoe)XFb_BKj5 z0VLtnj)a3Y*w+MC24{s!gEPYE;0AC-ckX%oISY3Rt`p9C`NNE*k3={V9DOJ=!qEpb zD-z}G`xBh$aq>>inYce*&Q&H+l9+I}6pNiGj5%HLvczA=!eW=RXo0*!4*lX^?>6>7 zeCx6oEHi)Kz5ZX1#VL2^)^t8^|JBNcOOJ@ZP6>YZPZO1!JA9G8QJpahWs8I()vFfE z#bb}=I=dFjR$e}n6>F=-ioWp2bJn?1TXMWzgC{je>rb8)Wj!{i(4_Kh53Q0za9AU( zd2*-d{Hr`s?6yj4p0pOoxFzo;T|qEuk3QKGALaU*S42y`yi&Xx zO2n^}GYa0l?d@e9=6Tjzbtm8Y;2-Yi=HL8e{AX9><&VehuzircYJPa;lfOAvvvB#n zB}2}S&ac@7j;uN9f2)uDp?GD-iRmh^7$p){$q!9kfTPHI zFhl**4kcrL?)<|l`MX?n{R_vCaWXkb{Pdu7R7_qYN82)4CiFNTUsp5P9Kc!FGL{XO zg}1qE36}rn;4KfQ>N0WmdX{pWdp^Po8BULbelFfA-i_=#pe|B)%~5EHLl$@yz^T0E z;C+@7Z!Z2)N(BilACU_YP=M%^$UI1Xv2P#8{9jcd1Z1X z55QI7s4zRliECs!5iH)gMox+|pbFu)J(Pt}s!WGKLr=w_L&|C9y<*Bbd3He0G;FL# z+>&)_+`4sGV>aM&1A<{pJWbHZoNug?_j1V^?JOvlmrbVoY=e2Xqdsw3dONL@;2F>$ zz4v*&(|)8jIKnp=MZD#H?YEB^AiNwg zy?2&+uHr=>L`>afaOXf*p=6NSPqeasoWgp6m&7I^B}k?S(Y+OW^|PTa-*d6F@w7BT z`CV#%ie_-%yCDW*)+a_4WowzC-Afea{j>sCq2Y@G`{B-Nes8*?k(A@>8c=Q~1e*@o z)Fb7fp$%DfP4XUuQ8J!~SdeCJ^;_;2scZ9F=C^G4ECPj9!Fit-qih(W=m$HeT?00y z2=-PSMNwF5ilfaX-Jq+`((_i_QQ*l$r-#_mQ|zYSYV<3@>jZK44tZLtH+P~kBZK4V z)*7Y$=65-S!*70ze?B1T70K*6HTx5!H`5;w5goUVcF8 zj~0pO=_DqL;+^<-e4$mU5Kmcjq2jrH_@$wN6|&)lIys4Z^<}63!NWthDb3h(#ab3y zpxnyfyndHlg)4~X=mH}xj4p_vCO>?K!dwNFEffx8?{)aqZn=LvA!{)9^%dRKrKIjjU6{2jjC&FTDq1UoA!M z^HVo~o%0i=+pzC6mi7Co!s9|~WrwuhUz~2>VbNL4K%X}dFBP4tNqtAQvG>4VjZyBe zX7|VYWS763$I6^9-6Werq?t}pc^iH<>>9CYbL*+p5i=Atj3Gb?Xi zW(K^JOW=7VmEPZxCHd{8QU>17!xeI0$738CLE+|+s zFLPeLbYn=>(z^O>m349a@Y;sT?YzFIQeU^HI`|Ip<{S9cm$%BAT0-&*TN{k^d#d@w zP)k|$F4j<2*<4*v-K4AC+c9}b%bw&Jth;OCZIg;xc5lzSIc;5KU2PRh zHpi#jkq{DO!mO;I*1pTsP}x+u>*mQX2N`e+`Q-1KZY{daf0Z?zH8s^YnU>a<1=pK& zLA`T|D|c5J>#CbxowS6nuWe>Ern1VW9o5ajYYJ}BoeoXUuiS3fxum|X*RasEgcUAd zzP4<`@} zb@ls9tg2bR-?WE4y?ckLnbn)NRh#xy@0OYmN=?;`E!BHiv#F~3y2_TiD7N`$6AP_( zG2_bm=5ABTo`SsPuSTZyMc50Qn$p))*4lg6y1eBj1$kv9Y}LxbHEUL_N!x5nKltcv zX$4c41lhuJgG>kIwf4i6b>@uT1r|%1DZ|cekrR4nUmdxqBy!W*C0p5s>dL0I&Gik^ zwJ%4TOoh9vOoJuY-8MaeAD50Ve3Vy74Xw4!rs_3*@;?i6CY|1TA*0`zm$tHH*S6^D zrv8;rr=?}Cs5bNCerxMnnzmP`d_HGceqQLZM1$FO%kfFCN5*ZRx~6(h3wvl~^+T=k z&0Kd|gnf6*w$6Rbw6D~gD{ZRZ(Nw)>Pqw+Cx<9mYW&ggC-M!7#JF1&f^wF=$ zmW8HS87mf7>x-7Qr?0QAGVNGsDwG!G7f6qryBQ%taon1gXD)n<$E9!IRaIPF z*HE=}iPf^xY)U)spU3SF@2y^6-?Vd^wZ495dQtu9n~SCW6;tbKckeXi>8h&Y=H@Jn zuW4q@4LP%C@7uS}l-^X`T$}f^`X-iM-?U?PRsHr*Tg9T?&6TISX1DBN)lGZ0?r5p4 z(pS$;c=DYz)5>bLZ+-3Vs``C7{tIsje=DqHSLKds|BNTY5@sx^scdR~DI@)rsn)wH zqy7-RMi=&4^)vdPJ(XU#`}i*}z7<;;#}bnQ=IFME<~20jVl}@qJ$*?_)1LevHni5Q zuRQ%*9#}7}wQsjIRafu6rh#4e=i2sl3r$6z?t4@EyRMiyj Ue5&YtsoG`R4<-il3o8l*#hdvKtn>`G1Tp7*D}AJUfRkPhnE^7-EwVvz>{X%ccf~+wUyG|?n!%0JL)Uz zSdJ;)lw>NZH#P05Y&NF`Ev*h}J|rz|kjyD*CKjKVkd}~OiC-KxbCteC-#YcGoL`4r zS9ztjuKIf+ClmcPPMNqNA~r4jwu#S0t%-X!DsT7x#+Re&cc<@;d(v;Me#z?<2TW@R z?lfogPkK1;PZyJI1^W*;q>s~00sil%$4)*Lp*Lpzs^D?It@+i4>*|}T@10d`&X@Mv zx0#ky?%rN~Z(ZKKE7r!v>`6DwxYE+J`_!>pgWpVPzU!?!bh(QsCzb|3^7tP8%!em@e?p_(6raJt(&c#(Y3r%dQ6%z?OnbwUrPSuw%%8glDeO(t7qGH znre5O_ErYfS(5izo;MY)UGko(fj3lF-KLjxR_2~(JeJxXA31BQd|&$AD0-W_h4oD7 zl^*$hinJlAk-xd};OxnTd$w0LRIf6;V|v%G>DNbfx6jCH&wPL4A6jO(C*AFD`q&)b zZ?5!rKjPouw{v}E$ikBqAs2&A>UTW3;E}xRZcQ()xb5YGd*__4`=9g`^$mBNOV4k) zp}D#5uK`^j&$2A2ncez$-0Zajb#>K`OZ&0Mk2xneNX<1Y+{YP|O3VcSWx*!z9CgXktc zB&XTviu?y@x;Ff~E?K%VZTmtMEX^61u_oeEb{mr!0){@to(1d^D0NT3_GsG45LxP; zSLS9B*s($1jZLhC)nP9%ZQJ=dij^63MQ+0Y4`(}z+|j?pCt7ep^th0tJecWirS6bJ zQV6le@Aha&t2^Wzc8g;}M5)`Va5s;Nq{SKhsLYKG2g>FNO^Sd^?uNazt9CbbS@=jq z`~QC){VBF}C`3fEUT<6Ot~9tOKmp^WKsbCa^%m?r1Ox7i*(UcF$(Tz-X;NnSvof~@ zla6TcO~i8eG`144z4HpO?Z~PoDhwd(wy|BoK88s<_qt(f-k!zILj{blxu|r9DZbJxDb&sMJ-mS1*%Cl zsA?&9m%5>r%_u{YJNkLi_kB5Old=Sc`hv4p$`b}dxfdeC(#E6iUNi%*8i z;ipV(Mh0jJiq^igOgT?HB)>|R)H!!|%CATrPsmyRWWA@Pi`*yVbXzUfH0ZfUgQ%R! zqwWqI*^YQx3-@e8{6O=E&Q|FcXmEoDOB6}<>>ka(UxS_>e2!DYZNv8_d-gk?C{Y+CD*R-H3L`YSJPp#N*z|a|M|yq?JW#C_EaFZz{J6pwNYAg1FVF%a zmWdmllw-DSC{hVesH$Lnl{h=XaNnY50?#@Vmqy(y?98 z{6@93wSAds!}~V_+f_cR?^fY{&EJ@&`ajV8o*$Slxktqx)8OkGjF_e3efEj2LPaN) zg|mnxl^{=pwHownd!(7Nr}*gy9cX&>q9+d45@@UFqSIEdFOa{0C9uNUtu-Xi%o0foiK}2enukW^v{zd7Uu?JGgOkkrsMf3*B!P z>nK!@{dkbvC&lAtk@*9X&2P4QTY$bAN!^~!YFH}qtR*!ZlR9o|4OeYF32O2@Nu z@t7=JND*DnDx$U`lCP+rr-(bAkt;<1v$AeX)X-G%*|XzlB_&l9JU0$LFIC)2cwgOb zNEQ9h$(tuPra}TdbSQ@E%du2p*~i12+q&f?vf4uR*pi6bPqohP=gt?Om(%!EtvdQ)$GUYsumDF%=mPzkXT$f{^v<$w=e6 zd4-RrE-P(xUiFr;+U$$;jp~ef#p?^gm}Mkq*BSbPFpJSTkoV*Hg21(Y%JT&wMe~#R z-|P!QudrJstFUsZ7Y5#|V$*g0H#)69mtWxcD4vI9<^S8+o4`eJZ0*C{GhGb~y8;TL zjO>db`=-bYn}C2Q?i;&`A|RpxH5o{}?j{X ziMhcwuJAq8-Gexi`+mQF!!xJrRMqL)y1J@P_31FIT1Db45(~`9_+{(KZ24KQEM>=` zZwkYCFn*H|A`UChsW{hzpNii!X(>Al@nR4v8GmU&F#K33wm=>!oiiT0N(z31SzITq zgD1fmi{MER%Yw%m7adX?d4b2xO@$Nc$Xg%x^L8_0?9zya*W%K zs@L+cl3%cZcctTwtDOvKdX!Umq&_k@83mLS9I40B5EmC478)Fugd#~v4b#V_qAZ@B z6BZQ{ib6HZ>v%*-cK0OAU*Cw!!wGyg0-!bTBOrl?!Zf zD4ChJwk#|vclOAwE-hJJx-#UjrQx`xX|<@*2CGHx(rQr^r>qv0sZ6Uy(*)CMQKe9! ztQOT2w67LvIku|6ru16O>GPB8?WX!K4&d#zP!AQ?)JJmCtR9nk4zqf;9+S@1Rh3qk z8!)rywEB_~wh+NdlY7kVIcai_xxG+R)-bQK8gqM2n%vKvR%(gKeM4ej&pxokT`EuJ zEuV=`c%j}_lUgycq#?;6bMVv!-n{ql`ik<(!V+yZ>dVshNVqiHELU%^v(gWrQCgi= z8CyLq-|&1weVRqm$TF^GG8UyOOOh{^mY3UV8a$ghT}pj*DOR2;tD9zU$yj+}OHK7d zvxW^EnmRhus;QzTB%`K~8+qW_hWQRjmDMGs)mDz2v^of%qFU0CiOlBCH= zg_xoGthB*HZ=_E1Nvq87dnIPCRes;Ue@!@Kzo+ly`uzEBuAzrCi96i#!~WD(r(O2- z=r&oqG^ucWevwO(K4nj6+rH;K3OounRixT`xQed3`?f{8CiYG2+c>AudQG@9@AbkA zy=oQ~gl1OlDaZ;<9Xx!P*7tPZ;T3I7OPh8zpG*wRUp{!b+M&%&)bcNH+l~IM2i2Wc z=Q&>fXuzvWe)u$VN4D49H>clRFB{5k{$;`M;p5_TuRGiP@@3DU%TkYK&NPoIea+wu zI#_o)^NiZSr_kGs45l;BstuOxQwBXwKrQ?51ALUo_~|+Ix9axA^kU=kpVSG`$APMh z2^ZDDDg(PQ*}?id_9!^SesKK%wZi`YYK8i0Z|O3Rtx!9ftWf`=e$omxy>eOoF}-*I zTG)4?iiNf4FaD$U#$bu()CJIEQ2TV^V$mQyQvIn#I`Kx3J~A01lUXwPcRGoJ-*MS> z2QDXn3{cetn1!m`+qFitu!aQF&_Qa^82+pJh{c)~bzX|^h%woFyd!km3L1-luA0){ zXOriRpB)1Ry}P2{x(k8ZC*Ssn4cGg%X0P}Be!-GAHRD-wHf$Sj`^o#+16RL!wMe(I z`Ic0@=1gqO9QG&) zmiqKK=^?>l>hYH>X*HR?lj%7lq{m4bZMwG>44+f?sW%|yvUhrTSNWt?XRzea4 zMIk}#H-&z3OT9>C*~gf2TfLcAo#|t|b_W9t)s|pm|GVlJdDZeje?@1lH3oczI!$XDQX9v@Ey$>rg&ddglC(VVw>Y^vr zx(M@K9K4|g^pb^`u2SVKUFD(|Qv{0d!xyHAo7{u}_;Qpmq z73U`zNmCX0$qLx+kkFZua5=(x2rgn1{9!WqVz3KUX$2=$tsk>;1d~7hG*l}Dsv3Ri zIIZB8*@)@FWsCtjDj_*kODn-Zlm0h4sC zq*BD%B+gTm^LV;7Qs`$}0MoOi?d$I5v$&OcYqL#bo5(9Jartb+=x2R&vuy0^z%--$0*rm1mo%f2Vw95xzZm=S z^5D0$xZKdCkP|aXxMLXqHc0AHrY&{nE-xh?TBeFg{-yo_ zh6Xz=EGdez0XtgNFYXFDXPy zMw}@upV=^UiBsy{@tM~4Uv)_yrm&BUmUwpvw@p!80VcagV+0q)N5vz#s};juYG}UoZH*Fu*Pbhx{p?y%hW+? z&&l5o2?$|o*N3Im$>L>uecZ+&8y(a8t()qbno*lE*CMUDV7q&G{(7&4Ud03bw8h-y zLg;I1CYN&B;>wDe>dJB_ZD~QD8T-`9h2;;+wUbLdZPa})_b>zrB@Tc43bW!pT_O`* z4#lN+$w_)9!tT;@S7+tD(r2;rl8C&jyrCIMcO$YamRJn$*Hl)Rl&_kpT{7vtlrnCb zwhkKPj2fY|y7%ae3aD-SmsWfA+{o3xf9RMM=gHJ+kFR@sai9nn`;I~3OW zdvbr56?^LXXg&2Mvl`Zw?DiCrHd%Ksm>xdGa{S4twhxI#_)ShbC07hnFXyxq+Vc1h zY({zH@jJ!!HtTIx*|a^QK058VK?voJPMgOU;kV6?9G&*DaCF++f}_2q-O*_tMRnhI zIc~Yp;seL*!fLLprm#G(rm*I@nfv=WszSvJju#vay|fKAz4FQ`CY6^q^y=*(R+p8Q zY~b=rHB|*ZHT$p!VOHhk>f#UCEmqXX?a{WKsvlxkFTADMqrJFrhOOa@?Wwe~#_~x= zZ7Yx39<}v2WZOD#9ob{K$8xeZtE#Z5w7foIe{{Z!w%dis3s|@){V7JDj2#F$!@@8f zOD+5{hE3|)R5w*gXRs0Bt}4+}`=M^N_3rSM&g-q$TN`vO|EgYZeRRF`ane;>Z=IET zOSRtG{$o0RNCYP4hU|$8#t%8O%qoSnL zrqe?@1fCss*auEj+!NxuHLe z-i_5`7mhunOly&4ggr^x*CJ_`J%S4+OOANPz_29MZ&MAS%bNwkWeeQqOS$?4I&Zh& ziAfT^0-ivt-cbuK>_KO~%8CVHmnNaWg+2Jpmvph?4PgD^$NY9P!E>gA_&Nr6V9zy=mmv(h>8G(u2<*< zg?eCQ#S)OO(De$vpimE`8GrPpFo;4q*koKg2_O8Vx_mKCRi&nL^2KyIwoFV|b4Ms~ z{TkW20cer@Z$Xa$M}cGX**n5Mx8Ar^S817EfTG*MY+1bzO*0{tgl?IEctVH>0*-;y(_T1~pzdpYujP4-eY43^!86l$f+^$tlH5|EQzI`^>P ztEp2wti0)VxD6W=_g3XXCc`TC6#gg+S+JEv9^1~5)l`<8t1@|PP!ha#h7z7B)NmX! z(b2NoWDusTPIAX{*B8qkpU4c(YPReyROlxPwVEUIM=Nv(opVI+Focbe+4ttkG~-#B zZdIt2Y~qTWuF$gzjl-%KJJu=Gs$Oz(bqc+%&@#COxE%_;r_dqKOW_UNR{4apdO;RY zrckSSvb#{BVPj?YA(OjUc3b^R38&Cc6xw^f%wMF?vkDDZAoJ@aiqtnN46B8*$8?1r zQfTi*$^{hqi9!QHWWJ+P0izYVXoAdl9V6343T+-HyN4(xUN;hMR(hCrNyk>{SKu&Z zmX3e2@3cX=kkwK-oUCQ{=K_@8X^2AW6uLp7YzA%W!SJ4wWXiA0A;mL*Fkw7*FNVH< z^zk!{jd)yi@G*b}94ezP_pwCVR(|j1xJD$!vB}||L zwyDLZl)G{9RCnC;AdmP5?fZ~;`fhumxTkVd7Ej$z2;-jOuZX9M8Q(l-JK|~DNg1cjQCpN5elB-hxMm-+vDo#xU-$a9o?VKI*YjGIc(@} zyn^su`9kCMYr--MdBlLxhnC+j%9f30aq)EJEn&RC(qg=IOR(X0-4%X!5#@yu77nHyTmzJ4Z~ z0fImMk0TlH`Q()@w-S-_w%}}!VVG%oxz!en6SSlY8Nz4NU0ujC9`eOr6)^JXDY&s6 zh+-tCBy5wAL$kV)JU)>&b|rJ6K-JOYLyLC)Cms&ZO?#M-dXEMmKJzwB(BSpOWwV^BVq@OyI zF2XRb2h2S?lMi~1;JimNtB<3k+IRod0tO=0sOiyXS~a8TdKVJ!*4_d_55sJ0R$-?_co+HJSBXOH>AAd(87Pk+4Ob}+rv z1LCu(E~#TV8+*Hxl|D+rEo24VNu*4(NYo~YxFK_r#9VXFNlD~cQ~KMI2yas^EsqA#HOXX|NEDlMT`YkD{7M>0;}6rm1BplPoyu;c$r9CIyBUT8U9Gtq$!)`JqAN=I zZjP%YrvujVF-q?0$Td-l*jArQP8UoK_Y5R`9XD~XmZ%IfS*kdim_aS3kO0iewV8zJsvS6W0bUrBb=C6o!=FxpAA-D;Num&> zD}o4IEj_kd-HpCCna5jK8N}McO5||((+6^3?I1~>3j%Z8JXzi$CCC)`F?llCIY`oW z|1P`iv!r$sF+^xXDAY+80C}i%9ns^)>=~o0UE) zBJOl}5plp)s27V!(29CX`biP7;p_3nYmnnzgz1i`Y>d4Y=j=saFHg4CVF@rU+uXru z$HPH@DlpKnB*oh8#**}bJC`P=J$kRKD+|K%d1~F5RmDR_r7u`NxOnm1HD8$cvp%d@ zJ~3x-HXR$7`S0{s9+>!Z{yVhqD=Uv?Z2kS0N#Xg6D@}aP#{1XWKNGT6N2S%ePv|n$ z#BX{pF6qVTsfLtInp<`GrR$1J9^a%{a9vB64O(gS@UL%&@7QVLC)}vHawO{cjF*Oe zb!Y7Mk!zPD$1I_JtFQOyLHp&rzHY$srRTpsW(xmuub*c7bYC;@b^V4!j~x%j)hgkC zy^?xT+sF!3vTePcWLo7YlbJ*U3EBza7riN8B7Xr`ZvX1qGjal!UyZhdOv|M6bY--(0# z2fn^?kV}_}B~B8bbuHR8_PGaaKN__CyGI`lX|!rDy5k2fOq}%VbJ-t=XKh?d#T_O= zZzQG8IkwVw(8`I8*Q*_Ner)3JyfSdxhUxZ63oXxH-ZHnS*u+=uO4FY{tko}GKHl!o zq^s@xM@K@pc~9AtKk(hnca}}8+I-CvVcy&6NqJ%~opJQ&YO5YAUpAJOk~x;UDu|th z-VqIny$P(r7ZhF4v)ZA*bmBw|TG&e>w(#MxmBtX@E|owEvB0hDW=_tYe(UOHF=m9mEx~P+C9_OHX#FXSwm7}6);)0melo`CuHfK zAxRxXFL}~=`blT+S~9FXa1nj3mSnX%i|NVQCq(tC>yWi#I<=0ZbqM@v9qHL2r>r~R z1RHv>j%YiCvYJgsJW-qrgr5m|8tcbaeg(Rir9igqF4)_?)Z6xucuVp=&sG8^UQ>52eYo_dVK!eUt%AZkFou67UtE{@RqUkD) z+eQ{T+A{vE!s>jcAT6x9_?mIgHqu*7b%ms9*SlmWk5-%a9vP)VLwx5w(%0~E*!y<2 zmhZVw$k^#VCi0!YNS)ng_sDnLBj0SXEo`y9)#H|J#Gkg?BCawL(PBHT#dcW6^jo%3 zf7(V}wT)U0(qg;1#a17E%XVAzpSICgZP{;&?WSc`f5oH@|HIb0pqj(0#ds|;ucis_ zDi7pbu(`Owzl0m4tv1vZd{)DqD{T6;w8?%c313SpN2Qz$xnS9APVb8%H-cNOzvCJE zqkZgI``A>F3-;Uzb(>f{V$=nfp^0&i#JGE6oDWEw$o&L(ogVf;jEN6Tj1SdXSgKwF z&9}(6YjKMCDBq&(!)#rIHaV0TjW_78ui(vSwGU^ znBHEMZ{fV7ErPQ+H`bzlG}rtRhu4{t3ahgVQzqcEAPDy+BUs}et) zY&gl!@H@-5iG~ntZr2o#b*$HMDTOn*$wifg)g=SD-@E8MQ}DuPfyD;H28&%K$NZ+K z!Yfq{nvz8SbTnrV`>tcV!eVcu_#okB+sNtEHfs7w{#pBP6Q^_Q`z{w(Y3JBqPbtX4 z+rJe$`{^!OkF?p7Lb=}B87?RJo8pwSe5%2PPpstz9LTqG{m3{kW_)Ul&Lui0CeOm> ztJs)5&Rp-rzT7D>f2`e(6Vhf<&A_Bnd7NDhH^(&n2K@+N`+pG3ite=AIZ<@VS_W>C|>pviSRU<2R?Idoh*!;#d@i(vR)@@D6 z8<>~+;u(yl)mpsG&yFVP7uJEn`}tlS*DsDs|G?#qw-*a;p2nfOhz}wAUpdq*mgas& zFx$l`ed{xF+ginjmw2JOvU&!6?Q@c5aG&+aCi<-f$(u5U6b8*rYhwbNi$419e!#t~ zcRxFDI{24iFEF0h&M~XL{Ow-@caC}C%cZU(CNN&?%0$(=n_uf1ax9nbf6rqYZ|{BlbbH3@vhd_3$4hUeH3YY9S?=-b1I9bD?P~Tf6?r`~*YA9FSYT$x zT*h2{uC4VzkWK0v-V?`O3@WvyuN@;H8mnG%X2W{X?~ajAd4VoJPF5ze2!W4oZA
  • GIMaj^ zL}OsF%y;H8p84)w#-nSsO}7rj41DA2I8AW>%?}w*pR)7Sh8LetS>d`T?}JqRON@8d z>y`U1EB*9eIPd>u+wBd0jF(cg_xWk@-7;TZx<0w5(;hd*TlK+6JF9I4%hPsw2JE_5 zvU$8fTSt;vd>frPid5RQG@V#R#-HP5N~oh2{1QwOndT~g#qXp)nfhMOE_delS4Bz=?=_FLAHb=w~WSd=jH zSZedBE#v)y>91eMNil8@6-zPO)g^64$;Y;(;+gDy5IX1t@wMg=02kr%QZwimUy$x} z`U&D>m<(a;U@~K_xj!29ySHw>$JHGL2d!RVyxNw`H&_3;K>yabQPdjvflmr-H`2N>wjUqvNVtB%Q8+5exbYnzk+tBH!{NEWM6z}GK+vAWo&jj!F4Cd26U6J&sj z_oHDaNxlPuph{4rh1C__FpcJ_S@46HZzM{pdhOc;G!KFkF}NYbK{d=3$i&-yjCQ>(17d`1}M zFA-Opjx3||CG>Uz3dBH1{7h!kmY?ygxbic(<~cn{mSg&w47(;$ESmVWBE9nqDQ5!% z9%;iMwh+sEGim;1QjB%7eV57GwCOygW&TJswDv#bRTv+_Wt@J+>e51yhMqx_C{kH- zTa@!)oFA0WY2$e!sIG|gjbF*@yanxdg}74PZ^X&Mk`)-1VTSyGhyH}~q?fvon?lF_ zMkYD2Lfik+XrX-mQOCFEa@)A3myXifAIQ+I??AG@9FfgFteJr3-$*HJfOG0nwT&dQ zN&4kr>>Y_5c7<$;H8*_7LiaXna*StgFp(bn5wkP*t0dZ@R!Q#o^QhV}S4~a$)2k%h z*m4!m_HO8~c(!7^FZlTQ4Tq!{1*lZ@bLpT966WZq~7)?FYp4_npq@teo#>7)M=ALDa>k;QyB=IsD) zeEtQGJWp;Ku84E`MGNUhdtE2d_}J|5>twj-hJssbAyrk(8k~Qu6e4mBD-zh*ju}D; z{z{Q}mJudYkJ&*D__L6m8m^R{`hrBL&R9^Z-6WTm>?VQqjos)l4(}%24PHG@EJ?a{ z#PM}oR9AuOCX>O^odb!_Al0QDHc#Sr1{O0oYxay!05=sI?KAM32j!S2ilvmB$YCEY zs21;C7vc-Lp2(J;JUm1kKdv{zCZi5;JtI=PiN2eDu%czhQH%U`I>Lat6J@TVfuf>z>cFs1dM3nN#m zj~c07%29)rN~-@?VLUF2T=XR@QKrylg>8T^DfyV0Vf#5!`@f4s4qJy?K^Du3&a=}Z zW;Y6JT1kpTX@2ok;ThyR>i-ru7>Q#GT-6;C$S!PN7mvf4WJrZ(kCy&vS=!jr|T&d{azK~RG_X{k15|29dhLOr$gnKIxV>z(Tf_S-W)dVlw5S$c+r!aBC9>fh(egHVUwXU?wCN7n?r#1_u0wIN$Fn4;{BJ0MY2ytD+IE-h;^~0< z#9hoq^BBg_lKUiHbx};&kaTe*PyD|FCt1~JH1pNtRJ8^&XW{2q|5O(x9Y&k!QAo#z5XMDuYX8f z+)#%WbuZzvI5sF0;<;E$X?$Vri1EcJmMjd;!XA(o>hlm|8V#NM5JM-QM`Wq0Rt`x< zuu+Ne#3Q2Seb`0q)F@aSP0}yN=8#gV^Q7vM#vrX^Ann^mBKZ-N-=j`6S@tSeCD!m? ztez=8y+9L$1)AfKBq`t^*t9^yi=oy&;77>wVw(6NN%aX*)(@mH2LcC6BXoI9!CCPO zpj$sABXL3A*{*I zv}@~b2fwSz3Iy?mr$!3l?OkE2B^e*VIw$n zsY-OGTWVBz!&M~;^i++i58gU$Yomf%^cLlf^fW{*y71>{>P$pFOiO2~@-tbOn-Fjd z=ne6AK>r5r0{4LX0Gk~T1YmlegH3v7oD8=U${bJuYT&kt+MQ5W7?`}iaC-t?fHx2d z_yT@_Kfr8}1Oh=oA0QYA0a)BH&~Sh)<3<39be(9#(JR zbPMnb-7rcFqKB{WPR{q?egJ$1d=7j89HqCf@G;uMIQH+E+lY0>1-)0M~%qbjN71tL+V(-UMy|ztQ7Y`L4k%#zQ#SL;4YDD<7LC4gg;P2Z2Mt*T6TxVc=Wf2yhfQ1~7RiKu-dv zfbY~86raWkdxhx?zyh2D{Q)=+{0RI6TmYEgCD5ONUx3TNe*nh+O`)_gM(m!>I4$5@ z2W|j2fm;CM-%;pYh295!06bLOt)P?GT?kO!KyeBmLXR#Md(lG!#Q@boU)q=<`ck)a z(O*?wMvpBPd(x;3(MyPe@o3rUnlAd$!|9?2?UpVE2$3caYn3PNMngBBA33i9NtTN`2^SgT&%BIpQi+c{v3g3*k3%#9gZLaJp@< z7^o`a=;^^?5Fbuexe^JH$(UU6*EOTCIchka86p}~Qw2IJP<##_tDV_btnBlo8ta^t z6_y=#uwquB_|$;FiqT=HsF7vjS->+uEl>x{2AKa`&}V_?04N~ogFJD1`$*zL6ia=7I(wKn z#ja)Wv5p$R8^gr;d<3lqm%Hwtu2;_%HAm&_W-L5R-fJI8_6Q zXbNl@l>j2ZzVd4Y%%;6_R6QJI6UCy1V^Wor8R1aZE5cp109C!U_tK+T`Kjq1lV zxBg}1GJJEAsM?$b6o__fUf~J5nO*?q0qk<~6}k{~5wI9o0xSiV0WShf;kq1H0lW;X z1X$eFplbjMtOeEqOfB;!sKeL8+S(2(oUavn81!4<2yj&4QQaJ|`?T-jI-_vTf&KuT2biwrC*T5b z5x4~W4EzFI2L1#53j79K0j>hS1AhS5fIor%0)GK5z;yrvj(${EDK^niPtl2HRf~}{ zy;{7xrb?_48xVk#$E5tf=h^BHm^i7B4zRBhrcqJ+kscr#U?_xF#e-XoQ*gJetG>B(e zWD&dFGS|eaE$FgDeAZ$@yxL-=n|kU~96zdC1{ur6fAL;n(GlTMv9N6y6&0Qu92uP! z8ytu4Aq1y}N2f%jB&UYQMj5xP5U;96#-zq1$E8H3B>~BCQ4t;CX{$-eO-k^LO^r>C xPKim2PKis4N!EwTfbYQM1kbqCxa63W=(IRMpBxj)5EWtkX_e@yHqBQZ|39k`I_LlZ diff --git a/Excel_2016/xlsm_repo/xl/workbook.xml b/Excel_2016/xlsm_repo/xl/workbook.xml index 01cd005..7f1e81d 100644 --- a/Excel_2016/xlsm_repo/xl/workbook.xml +++ b/Excel_2016/xlsm_repo/xl/workbook.xml @@ -1,2 +1,2 @@ -Portfolio!$X$6:$X$7Annuitizer!$V$5Annuitizer!$W$5Portfolio!$P$6Portfolio!$Q$6Annualizer!$I$6Amortizer!$S$4Amortizer!$R$4Portfolio!$AZ$6:$AZ$7Amortizer!$K$4Amortizer!$I$4Amortizer!$H$4Portfolio!$AE$6:$AE$7Portfolio!$AF$6:$AF$7Portfolio!$BG$6:$BG$7Portfolio!$BH$6:$BH$7Portfolio!$AS$6:$AS$7Portfolio!$AT$6:$AT$7Portfolio!$AL$6:$AL$7(SP_CurrentYear-SC_YearEpoch)+(ROW()-ROW(Amortizer!$B$6))(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Annualizer!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+(ROW()-ROW(Annuitizer!$B$6))ROW()-ROW(Economy!$B$5)+1(SP_CurrentYear-SC_YearEpoch)+1ROUNDDOWN((ROW()-ROW(Income!$B$4))/2,0)(SP_CurrentYear-SC_YearEpoch)+1(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW('Net Worth'!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Portfolio!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(SSRIB!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Taxes!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(Annuitizer!$B$6))-1(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(Portfolio!$B$8))-1(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(SSRIB!$B$8))-1(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(Taxes!$B$8))-1((SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Annualizer!$B$8))/2,0))*2-1((SP_CurrentYear-SC_YearEpoch)+(ROW()-ROW(Annuitizer!$B$6)))*2-1((SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW('Net Worth'!$B$8))/2,0))*2-1((SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Portfolio!$B$8))/2,0))*2-1Sys!$B$22:$C$39Amortizer!$B$3:$C$3Annualizer!$B$3:$C$3Annuitizer!$B$3:$C$3Economy!$B$3:$C$3Income!$B$3:$F$3Main!$D$49:$E$49'Net Worth'!$B$3:$C$3Portfolio!$B$3:$F$3SSRIB!$B$3:$E$3Taxes!$B$3:$F$3OFFSET(SP_EX_IncomeEmployer,(SP_CurrentYear-SC_YearEpoch)*2,-Income!IV_ShadowOffset,2,1)OFFSET(SP_EX_IncomePassive,(SP_CurrentYear-SC_YearEpoch)*2,-Income!IV_ShadowOffset,2,1)OFFSET(SP_EX_IncomeSE,(SP_CurrentYear-SC_YearEpoch)*2,-Income!IV_ShadowOffset,2,1)Main!$I$5,Main!$I$7,Main!$I$10,Main!$I$21,Main!$I$22,Main!$I$23,Main!$I$24,Main!$I$52,Main!$I$53,Main!$I$54,Main!$I$55,Main!$I$56,Main!$I$57,Main!$I$62,Main!$I$63,Main!$I$88,Main!$I$89,Main!$I$106,Main!$I$107OFFSET(Economy!$W$5,,,SC_VersionMaj-SC_YearEpoch+SC_MaxForecastYears)Expenses!$O$4:$O$43OFFSET(Income!$AM$6,,,(SC_VersionMaj-SC_YearEpoch+SC_MaxForecastYears)*2)Main!$M$4:$M$12744424"["&GET.CELL(66,Sys!$A$1)&"]"Lookup!$B$123:$H$243Lookup!$B$243Lookup!$C$245OFFSET(Lookup!$C$24:$G$30, MATCH(SP_FilingStatus,Lookup!$B$24:$B$54, 0)-1, 0)IF(LT_InvestmentDynamic,VLOOKUP(INDEX(SC_ZX_YearsToRetirement, Portfolio!ZXIDX1),Lookup!$D$112:$H$117,3,TRUE), INDEX(Lookup!$F$112:$F$118, MATCH(SP_InvestmentStrategy, Lookup!$B$112:$B$118, 0)))INDEX(Lookup!$C$112:$C$119, MATCH(SP_InvestmentStrategy,Lookup!$B$112:$B$119, 0))IF(LT_InvestmentDynamic,VLOOKUP(INDEX(SC_ZX_YearsToRetirement, Portfolio!ZXIDX1),Lookup!$D$112:$H$117,5,TRUE), INDEX(Lookup!$H$112:$H$118, MATCH(SP_InvestmentStrategy, Lookup!$B$112:$B$118, 0)))IF(LT_InvestmentDynamic,VLOOKUP(INDEX(SC_ZX_YearsToRetirement, Portfolio!ZXIDX1),Lookup!$D$112:$H$117,2,TRUE), INDEX(Lookup!$E$112:$E$118, MATCH(SP_InvestmentStrategy, Lookup!$B$112:$B$118, 0)))Lookup!$C$9Lookup!$C$15Lookup!$C$246OFFSET(Lookup!$I$24:$K$26, MATCH(SP_FilingStatus,Lookup!$B$24:$B$54, 0)-1, 0)Lookup!$C$13Lookup!$C$12Lookup!$B$19:$C$21Lookup!$C$7OFFSET(Lookup!$M$24, MATCH(SP_FilingStatus,Lookup!$B$24:$B$54, 0)-1, 0)Lookup!$C$57:$H$1083216Main!$I$43Main!$I$6Sys!$D$5OFFSET(Economy!$P$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$R$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$Q$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$T$5:$U$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$V$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$S$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Income!$I$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$K$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AK$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AF$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$T$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$R$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AL$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AG$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$U$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$V$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$W$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$S$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$G$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AI$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AH$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AB$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$Z$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AC$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$X$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$Y$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AA$6,0,0,(SC_YearStop-SC_YearEpoch)*2)Expenses!$E$48:$F$48Expenses!$E$46:$F$47Expenses!$E$44:$F$45OFFSET(Economy!$B$5,SP_CurrentYear-SC_YearEpoch,,SC_YearStop-SP_CurrentYear)Expenses!$E$17Expenses!$E$19Sys!$D$7Sys!$D$8IF(SP_ParameterMode = "Advanced", PMADVANCED, PMBASIC)Main!$I$50:$I$51Main!$J$126:$J$127Main!$I$144:$I$145Main!$I$132:$I$133{1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35}Main!$I$138:$I$139Main!$I$140:$I$141Main!$I$136:$I$137Main!$J$136:$J$137Main!$I$134:$I$135Main!$J$134:$J$135Main!$J$124:$J$125Main!$I$142:$I$143Main!$I$146:$I$147Main!$I$58:$I$59YEAR(SP_TargetRD)Sys!$D$19:$E$19Sys!$D$3Sys!$F$3Sys!$D$4Sys!$D$6Main!$I$8OFFSET(Annuitizer!$AI$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AH$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AD$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$U$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AC$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$Z$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$X$7:$Y$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$U$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$W$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AG$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AE$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$I$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$M$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET('Net Worth'!$L$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$K$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$N$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$O$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BV$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$J$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BX$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$I$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BW$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$M$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$Z$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$I$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$S$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$Q$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$W$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Taxes!$AK$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$Q$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$J$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$L$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$N$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BU$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BR$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$O$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$K$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$M$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$X$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BT$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BN$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BP$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$R$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$P$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$F$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$P$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$Y$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$O$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$V$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$U$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$W$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$T$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Taxes!$AJ$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$C$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$B$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$N$10,0,0,(SC_YearStop-SP_CurrentYear)*2)Main!$K$76:$K$77Main!$K$74:$K$75Main!$K$86:$K$87Main!$K$78:$K$79Main!$K$28Sys!$H$11Main!$K$40Main!$K$34Main!$K$39Main!$K$41Main!$K$36Main!$K$35Main!$K$32Main!$K$33Main!$K$38Main!$K$31Main!$K$37Main!$K$30Main!$K$13Sys!$H$12Main!$K$11Main!$K$52:$K$53Main!$K$14Main!$K$25Main!$K$26Main!$K$12Main!$K$16Main!$K$4Main!$K$7Main!$K$45Main!$K$44Main!$K$46Expenses!$K$22:$K$43Main!$K$60:$K$61OFFSET(Economy!$J$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$K$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$I$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$H$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)Sys!$H$13OFFSET(Income!$P$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)OFFSET(Income!$R$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)OFFSET(Income!$Q$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)OFFSET(Income!$S$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)Expenses!$I$22:$J$43Expenses!$H$39:$H$43Main!$K$22Expenses!$I$16Expenses!$I$15Expenses!$I$18Sys!$H$16Expenses!$I$12Expenses!$I$4Main!$K$64:$K$65Main!$K$108:$K$109Main!$K$90:$K$91Main!$K$23:$K$24Main!$K$15Main!$K$114:$K$115Main!$K$110:$K$111Main!$K$122:$K$123Main!$K$112:$K$113Main!$K$56:$K$57Expenses!$J$53:$J$57Expenses!$H$53:$H$57Expenses!$I$53:$I$57Main!$K$21Expenses!$K$9:$K$13Expenses!$I$13Expenses!$I$7Expenses!$I$6Expenses!$I$5Expenses!$I$8Main!$K$27Sys!$H$10Main!$K$68:$K$69Main!$K$72:$K$73Main!$K$70:$K$71Main!$K$66:$K$67Sys!$H$15Expenses!$I$11Main!$K$82:$K$83Main!$K$80:$K$81Main!$K$84:$K$85Main!$K$118:$K$119Main!$K$116:$K$117Main!$K$120:$K$121Main!$K$100:$K$101Main!$K$98:$K$99Main!$K$102:$K$103Sys!$H$14Main!$K$94:$K$95Main!$K$92:$K$93Main!$K$104:$K$105Main!$K$96:$K$97Main!$K$126:$K$127Main!$K$128:$K$129Main!$K$124:$K$125Sys!$H$17Main!$K$54:$K$55Main!$K$9Main!$K$298421ROUNDDOWN((ROW()-ROW(Annualizer!$B$10))/2,0)+1ROW()-ROW(Annuitizer!$B$6)ROUNDDOWN((ROW()-ROW('Net Worth'!$B$10))/2,0)+1ROUNDDOWN((ROW()-ROW(Portfolio!$B$10))/2,0)+1ROUNDDOWN((ROW()-ROW(Taxes!$B$10))/2,0)+1(ROW()-ROW(Portfolio!$B$10))*2+1(ROUNDDOWN((ROW()-ROW(Annualizer!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW('Net Worth'!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(Portfolio!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(SSRIB!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(Taxes!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(Portfolio!$B$10))/2,0))*2+2 \ No newline at end of file +Portfolio!$X$6:$X$7Annuitizer!$V$5Annuitizer!$W$5Portfolio!$P$6Portfolio!$Q$6Annualizer!$I$6Amortizer!$S$4Amortizer!$R$4Portfolio!$AZ$6:$AZ$7Amortizer!$K$4Amortizer!$I$4Amortizer!$H$4Portfolio!$AE$6:$AE$7Portfolio!$AF$6:$AF$7Portfolio!$BG$6:$BG$7Portfolio!$BH$6:$BH$7Portfolio!$AS$6:$AS$7Portfolio!$AT$6:$AT$7Portfolio!$AL$6:$AL$7(SP_CurrentYear-SC_YearEpoch)+(ROW()-ROW(Amortizer!$B$6))(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Annualizer!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+(ROW()-ROW(Annuitizer!$B$6))ROW()-ROW(Economy!$B$5)+1(SP_CurrentYear-SC_YearEpoch)+1ROUNDDOWN((ROW()-ROW(Income!$B$4))/2,0)(SP_CurrentYear-SC_YearEpoch)+1(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW('Net Worth'!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Portfolio!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(SSRIB!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Taxes!$B$8))/2,0)(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(Annuitizer!$B$6))-1(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(Portfolio!$B$8))-1(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(SSRIB!$B$8))-1(SP_CurrentYear-SC_YearEpoch)*2+(ROW()-ROW(Taxes!$B$8))-1((SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Annualizer!$B$8))/2,0))*2-1((SP_CurrentYear-SC_YearEpoch)+(ROW()-ROW(Annuitizer!$B$6)))*2-1((SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW('Net Worth'!$B$8))/2,0))*2-1((SP_CurrentYear-SC_YearEpoch)+ROUNDDOWN((ROW()-ROW(Portfolio!$B$8))/2,0))*2-1Sys!$B$22:$C$39Amortizer!$B$3:$C$3Annualizer!$B$3:$C$3Annuitizer!$B$3:$C$3Economy!$B$3:$C$3Income!$B$3:$F$3Main!$D$49:$E$49'Net Worth'!$B$3:$C$3Portfolio!$B$3:$F$3SSRIB!$B$3:$E$3Taxes!$B$3:$F$3OFFSET(SP_EX_IncomeEmployer,(SP_CurrentYear-SC_YearEpoch)*2,-Income!IV_ShadowOffset,2,1)OFFSET(SP_EX_IncomePassive,(SP_CurrentYear-SC_YearEpoch)*2,-Income!IV_ShadowOffset,2,1)OFFSET(SP_EX_IncomeSE,(SP_CurrentYear-SC_YearEpoch)*2,-Income!IV_ShadowOffset,2,1)Main!$I$5,Main!$I$7,Main!$I$10,Main!$I$21,Main!$I$22,Main!$I$23,Main!$I$24,Main!$I$52,Main!$I$53,Main!$I$54,Main!$I$55,Main!$I$56,Main!$I$57,Main!$I$62,Main!$I$63,Main!$I$88,Main!$I$89,Main!$I$106,Main!$I$107OFFSET(Economy!$W$5,,,SC_VersionMaj-SC_YearEpoch+SC_MaxForecastYears)Expenses!$O$4:$O$43OFFSET(Income!$AM$6,,,(SC_VersionMaj-SC_YearEpoch+SC_MaxForecastYears)*2)Main!$M$4:$M$12744424"["&GET.CELL(66,Sys!$A$1)&"]"Lookup!$B$123:$H$243Lookup!$B$243Lookup!$C$245OFFSET(Lookup!$C$24:$G$30, MATCH(SP_FilingStatus,Lookup!$B$24:$B$54, 0)-1, 0)IF(LT_InvestmentDynamic,VLOOKUP(INDEX(SC_ZX_YearsToRetirement, Portfolio!ZXIDX1),Lookup!$D$112:$H$117,3,TRUE), INDEX(Lookup!$F$112:$F$118, MATCH(SP_InvestmentStrategy, Lookup!$B$112:$B$118, 0)))INDEX(Lookup!$C$112:$C$119, MATCH(SP_InvestmentStrategy,Lookup!$B$112:$B$119, 0))IF(LT_InvestmentDynamic,VLOOKUP(INDEX(SC_ZX_YearsToRetirement, Portfolio!ZXIDX1),Lookup!$D$112:$H$117,5,TRUE), INDEX(Lookup!$H$112:$H$118, MATCH(SP_InvestmentStrategy, Lookup!$B$112:$B$118, 0)))IF(LT_InvestmentDynamic,VLOOKUP(INDEX(SC_ZX_YearsToRetirement, Portfolio!ZXIDX1),Lookup!$D$112:$H$117,2,TRUE), INDEX(Lookup!$E$112:$E$118, MATCH(SP_InvestmentStrategy, Lookup!$B$112:$B$118, 0)))Lookup!$C$9Lookup!$C$15Lookup!$C$246OFFSET(Lookup!$I$24:$K$26, MATCH(SP_FilingStatus,Lookup!$B$24:$B$54, 0)-1, 0)Lookup!$C$13Lookup!$C$12Lookup!$B$19:$C$21Lookup!$C$7OFFSET(Lookup!$M$24, MATCH(SP_FilingStatus,Lookup!$B$24:$B$54, 0)-1, 0)Lookup!$C$57:$H$1083216Main!$I$43Main!$I$6Sys!$D$5OFFSET(Economy!$P$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$R$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$Q$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$T$5:$U$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$V$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$S$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Income!$I$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$K$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AK$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AF$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$T$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$R$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AL$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AG$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$U$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$V$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$W$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$S$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$G$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AI$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AH$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AB$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$Z$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AC$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$X$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$Y$6,0,0,(SC_YearStop-SC_YearEpoch)*2)OFFSET(Income!$AA$6,0,0,(SC_YearStop-SC_YearEpoch)*2)Expenses!$E$48:$F$48Expenses!$E$46:$F$47Expenses!$E$44:$F$45OFFSET(Economy!$B$5,SP_CurrentYear-SC_YearEpoch,,SC_YearStop-SP_CurrentYear)Expenses!$E$17Expenses!$E$19Sys!$D$7Sys!$D$8IF(SP_ParameterMode = "Advanced", PMADVANCED, PMBASIC)Main!$I$50:$I$51Main!$J$126:$J$127Main!$I$144:$I$145Main!$I$132:$I$133{1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35}Main!$I$138:$I$139Main!$I$140:$I$141Main!$I$136:$I$137Main!$J$136:$J$137Main!$I$134:$I$135Main!$J$134:$J$135Main!$J$124:$J$125Main!$I$142:$I$143Main!$I$146:$I$147Main!$I$58:$I$59YEAR(SP_TargetRD)Sys!$D$19:$E$19Sys!$D$3Sys!$F$3Sys!$D$4Sys!$D$6Main!$I$8OFFSET(Annuitizer!$AI$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AH$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AD$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$U$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AC$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$Z$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$X$7:$Y$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$U$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$W$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AG$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Annuitizer!$AE$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$I$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET(Amortizer!$M$7,0,0,SC_YearStop-SP_CurrentYear)OFFSET('Net Worth'!$L$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$K$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$N$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$O$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BV$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$J$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BX$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$I$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BW$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$M$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$Z$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$I$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$S$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$Q$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$W$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Taxes!$AK$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$Q$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$J$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$L$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$N$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BU$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BR$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$O$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$K$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$M$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$X$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BT$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BN$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$BP$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$R$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$P$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$F$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$P$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$Y$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET('Net Worth'!$O$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$V$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$U$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(SSRIB!$W$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$T$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Taxes!$AJ$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$C$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Annualizer!$B$10,0,0,(SC_YearStop-SP_CurrentYear)*2)OFFSET(Portfolio!$N$10,0,0,(SC_YearStop-SP_CurrentYear)*2)Main!$K$76:$K$77Main!$K$74:$K$75Main!$K$86:$K$87Main!$K$78:$K$79Main!$K$28Sys!$H$11Main!$K$40Main!$K$34Main!$K$39Main!$K$41Main!$K$36Main!$K$35Main!$K$32Main!$K$33Main!$K$38Main!$K$31Main!$K$37Main!$K$30Main!$K$13Sys!$H$12Main!$K$11Main!$K$52:$K$53Main!$K$14Main!$K$25Main!$K$26Main!$K$12Main!$K$16Main!$K$4Main!$K$7Main!$K$45Main!$K$44Main!$K$46Expenses!$K$22:$K$43Main!$K$60:$K$61OFFSET(Economy!$J$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$K$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$I$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)OFFSET(Economy!$H$5,0,0,SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)Sys!$H$13OFFSET(Income!$P$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)OFFSET(Income!$R$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)OFFSET(Income!$Q$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)OFFSET(Income!$S$6,0,0,(SC_VersionMaj+SC_MaxForecastYears-SC_YearEpoch)*2)Expenses!$I$22:$J$43Expenses!$H$39:$H$43Main!$K$22Expenses!$I$16Expenses!$I$15Expenses!$I$18Sys!$H$16Expenses!$I$12Expenses!$I$4Main!$K$64:$K$65Main!$K$108:$K$109Main!$K$90:$K$91Main!$K$23:$K$24Main!$K$15Main!$K$114:$K$115Main!$K$110:$K$111Main!$K$122:$K$123Main!$K$112:$K$113Main!$K$56:$K$57Expenses!$J$53:$J$57Expenses!$H$53:$H$57Expenses!$I$53:$I$57Main!$K$21Expenses!$K$9:$K$13Expenses!$I$13Expenses!$I$7Expenses!$I$6Expenses!$I$5Expenses!$I$8Main!$K$27Sys!$H$10Main!$K$68:$K$69Main!$K$72:$K$73Main!$K$70:$K$71Main!$K$66:$K$67Sys!$H$15Expenses!$I$11Main!$K$82:$K$83Main!$K$80:$K$81Main!$K$84:$K$85Main!$K$118:$K$119Main!$K$116:$K$117Main!$K$120:$K$121Main!$K$100:$K$101Main!$K$98:$K$99Main!$K$102:$K$103Sys!$H$14Main!$K$94:$K$95Main!$K$92:$K$93Main!$K$104:$K$105Main!$K$96:$K$97Main!$K$126:$K$127Main!$K$128:$K$129Main!$K$124:$K$125Sys!$H$17Main!$K$54:$K$55Main!$K$9Main!$K$298421ROUNDDOWN((ROW()-ROW(Annualizer!$B$10))/2,0)+1ROW()-ROW(Annuitizer!$B$6)ROUNDDOWN((ROW()-ROW('Net Worth'!$B$10))/2,0)+1ROUNDDOWN((ROW()-ROW(Portfolio!$B$10))/2,0)+1ROUNDDOWN((ROW()-ROW(Taxes!$B$10))/2,0)+1(ROW()-ROW(Portfolio!$B$10))*2+1(ROUNDDOWN((ROW()-ROW(Annualizer!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW('Net Worth'!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(Portfolio!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(SSRIB!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(Taxes!$B$10))/2,0))*2+1(ROUNDDOWN((ROW()-ROW(Portfolio!$B$10))/2,0))*2+2 \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet1.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet1.xml index 630b156..5690e1f 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet1.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet1.xml @@ -1,2 +1,2 @@ -7672024768211744178106691954195476080869100746751837IF(IF(COLUMN()=COLUMN(D10),TRUE,ISBLANK(D10)), I10, D10)Basic836823IF(IF(COLUMN()=COLUMN(D11),TRUE,ISBLANK(D11)), SP_CurrentDate, D11)45333828IF(IF(COLUMN()=COLUMN(D12),TRUE,ISBLANK(D12)), I12, D12)117950079600797007980079900673IF(NOT(INDEX(SC_ShowRetireatee,1)),0,1)0IF(NOT(INDEX(SC_ShowRetireatee,2)),0,IF(SP_FilingStatus="Married Filing Jointly", 1, IF(SP_FilingStatus="Married Filing Separately",2,0)))027811100101813102863103866104838105985110816111982200863201864202865203824204867205895206988210814211815299812 \ No newline at end of file +7672024768211744178106691954195476080869100746751837IF(IF(COLUMN()=COLUMN(D10),TRUE,ISBLANK(D10)), I10, D10)Basic836823IF(IF(COLUMN()=COLUMN(D11),TRUE,ISBLANK(D11)), SP_CurrentDate, D11)45339828IF(IF(COLUMN()=COLUMN(D12),TRUE,ISBLANK(D12)), I12, D12)117950079600797007980079900673IF(NOT(INDEX(SC_ShowRetireatee,1)),0,1)0IF(NOT(INDEX(SC_ShowRetireatee,2)),0,IF(SP_FilingStatus="Married Filing Jointly", 1, IF(SP_FilingStatus="Married Filing Separately",2,0)))027811100101813102863103866104838105985110816111982200863201864202865203824204867205895206988210814211815299812 \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet10.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet10.xml index 553f745..46e2942 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet10.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet10.xml @@ -1,2 +1,2 @@ -0000SP_CurrentYear-12023INDEX(SC_TaxIndex,$G8)0MOD(ROW(),2)+1120230MOD(ROW(),2)+12B8+12024741INDEX(SP_Initials,G10)0G10=E1001MOD($G10,2)-($G10-1)1IF(INDEX(SC_ShowRetireatee,$G10),IF($B10<YEAR(INDEX(SP_BirthDate,$G10)),0,$B10-YEAR(INDEX(SP_BirthDate,$G10))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G10)))),0)0INDEX(SC_EA_InflationWageIdx,EAIDX)111INDEX(SC_EA_InflationWageIdx,EAIDX)11SUMIF($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))0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G10=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P10:$T10),0)0P10+Q10+$S10/20MIN(VLOOKUP($V10, LT_SSBases, 2, TRUE)+VLOOKUP($V10,LT_SSBases,3,TRUE)*($V10-VLOOKUP($V10,LT_SSBases,1,TRUE)),$S10*0.85)0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G10)+SUMIF(SC_TaxIndex,$G10,SP_Dependents)0-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))0-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))0SUMIF($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/$K10)-13850MAX($P10+$Q10+$R10+$T10+$W10-$X10-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AB10,0)0-(VLOOKUP(AC10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AC10-VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))0-(VLOOKUP($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:$O10,1,TRUE)))0SUMIF($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)-13850MAX($P10+$Q10+$R10+$T10+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W10,0)-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AF10,0)0IF(AG10>0,(VLOOKUP(AG10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AG10-VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))/AG10,0)0IF(AG10>0,AG10*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH10,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH10+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)0SUMPRODUCT($Z10:$Z11+$AA10:$AA11+$AD10:$AD11+$AE10:$AE11+$AI10:$AI11)0IF($U10>0, -AJ10/$U10, 0)0B9+12024741002-100INDEX(SC_EA_InflationWageIdx,EAIDX)111INDEX(SC_EA_InflationWageIdx,EAIDX)11000000000000-138500-(VLOOKUP(AC11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AC11-VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))0-(VLOOKUP($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:$O11,1,TRUE)))0-138500IF(AG11>0,(VLOOKUP(AG11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AG11-VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))/AG11,0)00B10+120257410011000.963855421686746870.9638554216867468710.96385542168674687100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AC12-VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))#REF!-(VLOOKUP($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:$O12,1,TRUE)))#REF!#REF!#REF!IF(AG12>0,(VLOOKUP(AG12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AG12-VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))/AG12,0)#REF!#REF!SUMPRODUCT($Z12:$Z13+$AA12:$AA13+$AD12:$AD13+$AE12:$AE13+$AI12:$AI13)#REF!IF($U12>0, -AJ12/$U12, 0)#REF!2025741002-1000.963855421686746870.9638554216867468710.963855421686746871000000000000#REF!#REF!-(VLOOKUP(AC13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AC13-VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))#REF!-(VLOOKUP($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:$O13,1,TRUE)))#REF!#REF!#REF!IF(AG13>0,(VLOOKUP(AG13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AG13-VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))/AG13,0)#REF!#REF!B12+120267410011000.92901727391493660.929017273914936610.9290172739149366100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AC14-VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))#REF!-(VLOOKUP($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:$O14,1,TRUE)))#REF!#REF!#REF!IF(AG14>0,(VLOOKUP(AG14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AG14-VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))/AG14,0)#REF!#REF!SUMPRODUCT($Z14:$Z15+$AA14:$AA15+$AD14:$AD15+$AE14:$AE15+$AI14:$AI15)#REF!IF($U14>0, -AJ14/$U14, 0)#REF!2026741002-1000.92901727391493660.929017273914936610.92901727391493661000000000000#REF!#REF!-(VLOOKUP(AC15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AC15-VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))#REF!-(VLOOKUP($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:$O15,1,TRUE)))#REF!#REF!#REF!IF(AG15>0,(VLOOKUP(AG15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AG15-VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))/AG15,0)#REF!#REF!B14+120277410011000.895438336303553410.8954383363035534110.89543833630355341100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AC16-VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))#REF!-(VLOOKUP($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:$O16,1,TRUE)))#REF!#REF!#REF!IF(AG16>0,(VLOOKUP(AG16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AG16-VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))/AG16,0)#REF!#REF!SUMPRODUCT($Z16:$Z17+$AA16:$AA17+$AD16:$AD17+$AE16:$AE17+$AI16:$AI17)#REF!IF($U16>0, -AJ16/$U16, 0)#REF!2027741002-1000.895438336303553410.8954383363035534110.895438336303553411000000000000#REF!#REF!-(VLOOKUP(AC17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AC17-VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))#REF!-(VLOOKUP($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:$O17,1,TRUE)))#REF!#REF!#REF!IF(AG17>0,(VLOOKUP(AG17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AG17-VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))/AG17,0)#REF!#REF!B16+120287410011000.863073095232340550.8630730952323405510.86307309523234055100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AC18-VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))#REF!-(VLOOKUP($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:$O18,1,TRUE)))#REF!#REF!#REF!IF(AG18>0,(VLOOKUP(AG18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AG18-VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))/AG18,0)#REF!#REF!SUMPRODUCT($Z18:$Z19+$AA18:$AA19+$AD18:$AD19+$AE18:$AE19+$AI18:$AI19)#REF!IF($U18>0, -AJ18/$U18, 0)#REF!2028741002-1000.863073095232340550.8630730952323405510.863073095232340551000000000000#REF!#REF!-(VLOOKUP(AC19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AC19-VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))#REF!-(VLOOKUP($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:$O19,1,TRUE)))#REF!#REF!#REF!IF(AG19>0,(VLOOKUP(AG19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AG19-VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))/AG19,0)#REF!#REF!B18+120297410011000.831877682151653470.8318776821516534710.83187768215165347100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AC20-VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))#REF!-(VLOOKUP($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:$O20,1,TRUE)))#REF!#REF!#REF!IF(AG20>0,(VLOOKUP(AG20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AG20-VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))/AG20,0)#REF!#REF!SUMPRODUCT($Z20:$Z21+$AA20:$AA21+$AD20:$AD21+$AE20:$AE21+$AI20:$AI21)#REF!IF($U20>0, -AJ20/$U20, 0)#REF!2029741002-1000.831877682151653470.8318776821516534710.831877682151653471000000000000#REF!#REF!-(VLOOKUP(AC21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AC21-VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))#REF!-(VLOOKUP($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:$O21,1,TRUE)))#REF!#REF!#REF!IF(AG21>0,(VLOOKUP(AG21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AG21-VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))/AG21,0)#REF!#REF!B20+120307410011000.801809814122075530.8018098141220755310.80180981412207553100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AC22-VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))#REF!-(VLOOKUP($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:$O22,1,TRUE)))#REF!#REF!#REF!IF(AG22>0,(VLOOKUP(AG22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AG22-VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))/AG22,0)#REF!#REF!SUMPRODUCT($Z22:$Z23+$AA22:$AA23+$AD22:$AD23+$AE22:$AE23+$AI22:$AI23)#REF!IF($U22>0, -AJ22/$U22, 0)#REF!2030741002-1000.801809814122075530.8018098141220755310.801809814122075531000000000000#REF!#REF!-(VLOOKUP(AC23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AC23-VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))#REF!-(VLOOKUP($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:$O23,1,TRUE)))#REF!#REF!#REF!IF(AG23>0,(VLOOKUP(AG23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AG23-VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))/AG23,0)#REF!#REF!B22+120317410011000.772828736503205380.7728287365032053810.77282873650320538100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AC24-VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))#REF!-(VLOOKUP($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:$O24,1,TRUE)))#REF!#REF!#REF!IF(AG24>0,(VLOOKUP(AG24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AG24-VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))/AG24,0)#REF!#REF!SUMPRODUCT($Z24:$Z25+$AA24:$AA25+$AD24:$AD25+$AE24:$AE25+$AI24:$AI25)#REF!IF($U24>0, -AJ24/$U24, 0)#REF!2031741002-1000.772828736503205380.7728287365032053810.772828736503205381000000000000#REF!#REF!-(VLOOKUP(AC25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AC25-VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))#REF!-(VLOOKUP($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:$O25,1,TRUE)))#REF!#REF!#REF!IF(AG25>0,(VLOOKUP(AG25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AG25-VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))/AG25,0)#REF!#REF!B24+120327410011000.744895167713932830.7448951677139328310.74489516771393283100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AC26-VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))#REF!-(VLOOKUP($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:$O26,1,TRUE)))#REF!#REF!#REF!IF(AG26>0,(VLOOKUP(AG26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AG26-VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))/AG26,0)#REF!#REF!SUMPRODUCT($Z26:$Z27+$AA26:$AA27+$AD26:$AD27+$AE26:$AE27+$AI26:$AI27)#REF!IF($U26>0, -AJ26/$U26, 0)#REF!2032741002-1000.744895167713932830.7448951677139328310.744895167713932831000000000000#REF!#REF!-(VLOOKUP(AC27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AC27-VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))#REF!-(VLOOKUP($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:$O27,1,TRUE)))#REF!#REF!#REF!IF(AG27>0,(VLOOKUP(AG27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AG27-VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))/AG27,0)#REF!#REF!B26+120337410011000.717971245989332710.7179712459893327110.71797124598933271100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AC28-VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))#REF!-(VLOOKUP($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:$O28,1,TRUE)))#REF!#REF!#REF!IF(AG28>0,(VLOOKUP(AG28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AG28-VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))/AG28,0)#REF!#REF!SUMPRODUCT($Z28:$Z29+$AA28:$AA29+$AD28:$AD29+$AE28:$AE29+$AI28:$AI29)#REF!IF($U28>0, -AJ28/$U28, 0)#REF!2033741002-1000.717971245989332710.7179712459893327110.717971245989332711000000000000#REF!#REF!-(VLOOKUP(AC29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AC29-VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))#REF!-(VLOOKUP($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:$O29,1,TRUE)))#REF!#REF!#REF!IF(AG29>0,(VLOOKUP(AG29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AG29-VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))/AG29,0)#REF!#REF!B28+120347410011000.692020478062007390.6920204780620073910.69202047806200739100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AC30-VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))#REF!-(VLOOKUP($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:$O30,1,TRUE)))#REF!#REF!#REF!IF(AG30>0,(VLOOKUP(AG30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AG30-VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))/AG30,0)#REF!#REF!SUMPRODUCT($Z30:$Z31+$AA30:$AA31+$AD30:$AD31+$AE30:$AE31+$AI30:$AI31)#REF!IF($U30>0, -AJ30/$U30, 0)#REF!2034741002-1000.692020478062007390.6920204780620073910.692020478062007391000000000000#REF!#REF!-(VLOOKUP(AC31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AC31-VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))#REF!-(VLOOKUP($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:$O31,1,TRUE)))#REF!#REF!#REF!IF(AG31>0,(VLOOKUP(AG31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AG31-VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))/AG31,0)#REF!#REF!B30+120357410011000.667007689698320360.6670076896983203610.66700768969832036100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AC32-VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))#REF!-(VLOOKUP($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:$O32,1,TRUE)))#REF!#REF!#REF!IF(AG32>0,(VLOOKUP(AG32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AG32-VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))/AG32,0)#REF!#REF!SUMPRODUCT($Z32:$Z33+$AA32:$AA33+$AD32:$AD33+$AE32:$AE33+$AI32:$AI33)#REF!IF($U32>0, -AJ32/$U32, 0)#REF!2035741002-1000.667007689698320360.6670076896983203610.667007689698320361000000000000#REF!#REF!-(VLOOKUP(AC33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AC33-VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))#REF!-(VLOOKUP($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:$O33,1,TRUE)))#REF!#REF!#REF!IF(AG33>0,(VLOOKUP(AG33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AG33-VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))/AG33,0)#REF!#REF!B32+120367410011000.642898978022477420.6428989780224774210.64289897802247742100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AC34-VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))#REF!-(VLOOKUP($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:$O34,1,TRUE)))#REF!#REF!#REF!IF(AG34>0,(VLOOKUP(AG34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AG34-VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))/AG34,0)#REF!#REF!SUMPRODUCT($Z34:$Z35+$AA34:$AA35+$AD34:$AD35+$AE34:$AE35+$AI34:$AI35)#REF!IF($U34>0, -AJ34/$U34, 0)#REF!2036741002-1000.642898978022477420.6428989780224774210.642898978022477421000000000000#REF!#REF!-(VLOOKUP(AC35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AC35-VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))#REF!-(VLOOKUP($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:$O35,1,TRUE)))#REF!#REF!#REF!IF(AG35>0,(VLOOKUP(AG35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AG35-VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))/AG35,0)#REF!#REF!B34+120377410011000.619661665563833620.6196616655638336210.61966166556383362100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AC36-VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))#REF!-(VLOOKUP($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:$O36,1,TRUE)))#REF!#REF!#REF!IF(AG36>0,(VLOOKUP(AG36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AG36-VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))/AG36,0)#REF!#REF!SUMPRODUCT($Z36:$Z37+$AA36:$AA37+$AD36:$AD37+$AE36:$AE37+$AI36:$AI37)#REF!IF($U36>0, -AJ36/$U36, 0)#REF!2037741002-1000.619661665563833620.6196616655638336210.619661665563833621000000000000#REF!#REF!-(VLOOKUP(AC37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AC37-VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))#REF!-(VLOOKUP($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:$O37,1,TRUE)))#REF!#REF!#REF!IF(AG37>0,(VLOOKUP(AG37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AG37-VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))/AG37,0)#REF!#REF!B36+120387410011000.597264255965140770.5972642559651407710.59726425596514077100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AC38-VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))#REF!-(VLOOKUP($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:$O38,1,TRUE)))#REF!#REF!#REF!IF(AG38>0,(VLOOKUP(AG38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AG38-VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))/AG38,0)#REF!#REF!SUMPRODUCT($Z38:$Z39+$AA38:$AA39+$AD38:$AD39+$AE38:$AE39+$AI38:$AI39)#REF!IF($U38>0, -AJ38/$U38, 0)#REF!2038741002-1000.597264255965140770.5972642559651407710.597264255965140771000000000000#REF!#REF!-(VLOOKUP(AC39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AC39-VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))#REF!-(VLOOKUP($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:$O39,1,TRUE)))#REF!#REF!#REF!IF(AG39>0,(VLOOKUP(AG39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AG39-VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))/AG39,0)#REF!#REF!B38+12039741INDEX(SC_TaxIndex,$G40)0011000.575676391291701890.5756763912917018910.57567639129170189100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z40:$Z41+$AA40:$AA41+$AD40:$AD41+$AE40:$AE41+$AI40:$AI41)#REF!IF($U40>0, -AJ40/$U40, 0)#REF!2039741002-1000.575676391291701890.5756763912917018910.575676391291701891000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B40+12040741INDEX(SP_Initials,G42)0G42=E4201MOD($G42,2)-($G42-1)1IF(INDEX(SC_ShowRetireatee,$G42),IF($B42<YEAR(INDEX(SP_BirthDate,$G42)),0,$B42-YEAR(INDEX(SP_BirthDate,$G42))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G42)))),0)00.55486881088356810.554868810883568110.55486881088356811SUMIF($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))0SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G42=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P42:$T42),0)#REF!P42+Q42+$S42/20MIN(VLOOKUP($V42, LT_SSBases, 2, TRUE)+VLOOKUP($V42,LT_SSBases,3,TRUE)*($V42-VLOOKUP($V42,LT_SSBases,1,TRUE)),$S42*0.85)0SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G42)+SUMIF(SC_TaxIndex,$G42,SP_Dependents)0-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))0-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))0SUMIF($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/$K42)#REF!MAX($P42+$Q42+$R42+$T42+$W42-$X42-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AB42,0)#REF!-(VLOOKUP(AC42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AC42-VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))#REF!-(VLOOKUP($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:$O42,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P42+$Q42+$R42+$T42+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W42,0)-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AF42,0)#REF!IF(AG42>0,(VLOOKUP(AG42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AG42-VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))/AG42,0)#REF!IF(AG42>0,AG42*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH42,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH42+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z42:$Z43+$AA42:$AA43+$AD42:$AD43+$AE42:$AE43+$AI42:$AI43)#REF!IF($U42>0, -AJ42/$U42, 0)#REF!2040741002-1000.55486881088356810.554868810883568110.55486881088356811000000000000#REF!#REF!-(VLOOKUP(AC43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AC43-VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))#REF!-(VLOOKUP($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:$O43,1,TRUE)))#REF!#REF!#REF!IF(AG43>0,(VLOOKUP(AG43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AG43-VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))/AG43,0)#REF!#REF!B42+120417410011000.534813311695005340.5348133116950053410.53481331169500534100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AC44-VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))#REF!-(VLOOKUP($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:$O44,1,TRUE)))#REF!#REF!#REF!IF(AG44>0,(VLOOKUP(AG44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AG44-VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))/AG44,0)#REF!#REF!SUMPRODUCT($Z44:$Z45+$AA44:$AA45+$AD44:$AD45+$AE44:$AE45+$AI44:$AI45)#REF!IF($U44>0, -AJ44/$U44, 0)#REF!2041741002-1000.534813311695005340.5348133116950053410.534813311695005341000000000000#REF!#REF!-(VLOOKUP(AC45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AC45-VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))#REF!-(VLOOKUP($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:$O45,1,TRUE)))#REF!#REF!#REF!IF(AG45>0,(VLOOKUP(AG45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AG45-VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))/AG45,0)#REF!#REF!B44+120427410011000.515482710067475040.5154827100674750410.51548271006747504100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AC46-VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))#REF!-(VLOOKUP($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:$O46,1,TRUE)))#REF!#REF!#REF!IF(AG46>0,(VLOOKUP(AG46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AG46-VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))/AG46,0)#REF!#REF!SUMPRODUCT($Z46:$Z47+$AA46:$AA47+$AD46:$AD47+$AE46:$AE47+$AI46:$AI47)#REF!IF($U46>0, -AJ46/$U46, 0)#REF!2042741002-1000.515482710067475040.5154827100674750410.515482710067475041000000000000#REF!#REF!-(VLOOKUP(AC47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AC47-VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))#REF!-(VLOOKUP($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:$O47,1,TRUE)))#REF!#REF!#REF!IF(AG47>0,(VLOOKUP(AG47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AG47-VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))/AG47,0)#REF!#REF!B46+120437410011000.496850804884313270.4968508048843132710.49685080488431327100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AC48-VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))#REF!-(VLOOKUP($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:$O48,1,TRUE)))#REF!#REF!#REF!IF(AG48>0,(VLOOKUP(AG48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AG48-VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))/AG48,0)#REF!#REF!SUMPRODUCT($Z48:$Z49+$AA48:$AA49+$AD48:$AD49+$AE48:$AE49+$AI48:$AI49)#REF!IF($U48>0, -AJ48/$U48, 0)#REF!2043741002-1000.496850804884313270.4968508048843132710.496850804884313271000000000000#REF!#REF!-(VLOOKUP(AC49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AC49-VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))#REF!-(VLOOKUP($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:$O49,1,TRUE)))#REF!#REF!#REF!IF(AG49>0,(VLOOKUP(AG49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AG49-VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))/AG49,0)#REF!#REF!B48+120447410011000.478892342057169350.4788923420571693510.47889234205716935100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AC50-VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))#REF!-(VLOOKUP($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:$O50,1,TRUE)))#REF!#REF!#REF!IF(AG50>0,(VLOOKUP(AG50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AG50-VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))/AG50,0)#REF!#REF!SUMPRODUCT($Z50:$Z51+$AA50:$AA51+$AD50:$AD51+$AE50:$AE51+$AI50:$AI51)#REF!IF($U50>0, -AJ50/$U50, 0)#REF!2044741002-1000.478892342057169350.4788923420571693510.478892342057169351000000000000#REF!#REF!-(VLOOKUP(AC51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AC51-VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))#REF!-(VLOOKUP($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:$O51,1,TRUE)))#REF!#REF!#REF!IF(AG51>0,(VLOOKUP(AG51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AG51-VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))/AG51,0)#REF!#REF!B50+120457410011000.461582980296066760.4615829802960667610.46158298029606676100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AC52-VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))#REF!-(VLOOKUP($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:$O52,1,TRUE)))#REF!#REF!#REF!IF(AG52>0,(VLOOKUP(AG52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AG52-VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))/AG52,0)#REF!#REF!SUMPRODUCT($Z52:$Z53+$AA52:$AA53+$AD52:$AD53+$AE52:$AE53+$AI52:$AI53)#REF!IF($U52>0, -AJ52/$U52, 0)#REF!2045741002-1000.461582980296066760.4615829802960667610.461582980296066761000000000000#REF!#REF!-(VLOOKUP(AC53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AC53-VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))#REF!-(VLOOKUP($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:$O53,1,TRUE)))#REF!#REF!#REF!IF(AG53>0,(VLOOKUP(AG53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AG53-VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))/AG53,0)#REF!#REF!B52+120467410011000.444899258116690790.4448992581166907910.44489925811669079100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AC54-VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))#REF!-(VLOOKUP($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:$O54,1,TRUE)))#REF!#REF!#REF!IF(AG54>0,(VLOOKUP(AG54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AG54-VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))/AG54,0)#REF!#REF!SUMPRODUCT($Z54:$Z55+$AA54:$AA55+$AD54:$AD55+$AE54:$AE55+$AI54:$AI55)#REF!IF($U54>0, -AJ54/$U54, 0)#REF!2046741002-1000.444899258116690790.4448992581166907910.444899258116690791000000000000#REF!#REF!-(VLOOKUP(AC55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AC55-VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))#REF!-(VLOOKUP($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:$O55,1,TRUE)))#REF!#REF!#REF!IF(AG55>0,(VLOOKUP(AG55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AG55-VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))/AG55,0)#REF!#REF!B54+120477410011000.428818562040183870.4288185620401838710.42881856204018387100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AC56-VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))#REF!-(VLOOKUP($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:$O56,1,TRUE)))#REF!#REF!#REF!IF(AG56>0,(VLOOKUP(AG56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AG56-VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))/AG56,0)#REF!#REF!SUMPRODUCT($Z56:$Z57+$AA56:$AA57+$AD56:$AD57+$AE56:$AE57+$AI56:$AI57)#REF!IF($U56>0, -AJ56/$U56, 0)#REF!2047741002-1000.428818562040183870.4288185620401838710.428818562040183871000000000000#REF!#REF!-(VLOOKUP(AC57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AC57-VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))#REF!-(VLOOKUP($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:$O57,1,TRUE)))#REF!#REF!#REF!IF(AG57>0,(VLOOKUP(AG57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AG57-VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))/AG57,0)#REF!#REF!B56+120487410011000.413319095942345840.4133190959423458410.41331909594234584100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AC58-VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))#REF!-(VLOOKUP($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:$O58,1,TRUE)))#REF!#REF!#REF!IF(AG58>0,(VLOOKUP(AG58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AG58-VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))/AG58,0)#REF!#REF!SUMPRODUCT($Z58:$Z59+$AA58:$AA59+$AD58:$AD59+$AE58:$AE59+$AI58:$AI59)#REF!IF($U58>0, -AJ58/$U58, 0)#REF!2048741002-1000.413319095942345840.4133190959423458410.413319095942345841000000000000#REF!#REF!-(VLOOKUP(AC59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AC59-VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))#REF!-(VLOOKUP($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:$O59,1,TRUE)))#REF!#REF!#REF!IF(AG59>0,(VLOOKUP(AG59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AG59-VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))/AG59,0)#REF!#REF!B58+120497410011000.398379851510694770.3983798515106947710.39837985151069477100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AC60-VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))#REF!-(VLOOKUP($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:$O60,1,TRUE)))#REF!#REF!#REF!IF(AG60>0,(VLOOKUP(AG60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AG60-VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))/AG60,0)#REF!#REF!SUMPRODUCT($Z60:$Z61+$AA60:$AA61+$AD60:$AD61+$AE60:$AE61+$AI60:$AI61)#REF!IF($U60>0, -AJ60/$U60, 0)#REF!2049741002-1000.398379851510694770.3983798515106947710.398379851510694771000000000000#REF!#REF!-(VLOOKUP(AC61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AC61-VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))#REF!-(VLOOKUP($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:$O61,1,TRUE)))#REF!#REF!#REF!IF(AG61>0,(VLOOKUP(AG61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AG61-VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))/AG61,0)#REF!#REF!B60+120507410011000.383980579769344350.3839805797693443510.38398057976934435100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AC62-VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))#REF!-(VLOOKUP($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:$O62,1,TRUE)))#REF!#REF!#REF!IF(AG62>0,(VLOOKUP(AG62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AG62-VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))/AG62,0)#REF!#REF!SUMPRODUCT($Z62:$Z63+$AA62:$AA63+$AD62:$AD63+$AE62:$AE63+$AI62:$AI63)#REF!IF($U62>0, -AJ62/$U62, 0)#REF!2050741002-1000.383980579769344350.3839805797693443510.383980579769344351000000000000#REF!#REF!-(VLOOKUP(AC63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AC63-VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))#REF!-(VLOOKUP($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:$O63,1,TRUE)))#REF!#REF!#REF!IF(AG63>0,(VLOOKUP(AG63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AG63-VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))/AG63,0)#REF!#REF!B62+120517410011000.370101763633102930.3701017636331029310.37010176363310293100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AC64-VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))#REF!-(VLOOKUP($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:$O64,1,TRUE)))#REF!#REF!#REF!IF(AG64>0,(VLOOKUP(AG64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AG64-VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))/AG64,0)#REF!#REF!SUMPRODUCT($Z64:$Z65+$AA64:$AA65+$AD64:$AD65+$AE64:$AE65+$AI64:$AI65)#REF!IF($U64>0, -AJ64/$U64, 0)#REF!2051741002-1000.370101763633102930.3701017636331029310.370101763633102931000000000000#REF!#REF!-(VLOOKUP(AC65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AC65-VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))#REF!-(VLOOKUP($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:$O65,1,TRUE)))#REF!#REF!#REF!IF(AG65>0,(VLOOKUP(AG65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AG65-VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))/AG65,0)#REF!#REF!B64+120527410011000.35672459145359320.356724591453593210.3567245914535932100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AC66-VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))#REF!-(VLOOKUP($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:$O66,1,TRUE)))#REF!#REF!#REF!IF(AG66>0,(VLOOKUP(AG66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AG66-VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))/AG66,0)#REF!#REF!SUMPRODUCT($Z66:$Z67+$AA66:$AA67+$AD66:$AD67+$AE66:$AE67+$AI66:$AI67)#REF!IF($U66>0, -AJ66/$U66, 0)#REF!2052741002-1000.35672459145359320.356724591453593210.35672459145359321000000000000#REF!#REF!-(VLOOKUP(AC67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AC67-VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))#REF!-(VLOOKUP($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:$O67,1,TRUE)))#REF!#REF!#REF!IF(AG67>0,(VLOOKUP(AG67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AG67-VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))/AG67,0)#REF!#REF!B66+120537410011000.343830931521535540.3438309315215355410.34383093152153554100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AC68-VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))#REF!-(VLOOKUP($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:$O68,1,TRUE)))#REF!#REF!#REF!IF(AG68>0,(VLOOKUP(AG68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AG68-VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))/AG68,0)#REF!#REF!SUMPRODUCT($Z68:$Z69+$AA68:$AA69+$AD68:$AD69+$AE68:$AE69+$AI68:$AI69)#REF!IF($U68>0, -AJ68/$U68, 0)#REF!2053741002-1000.343830931521535540.3438309315215355410.343830931521535541000000000000#REF!#REF!-(VLOOKUP(AC69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AC69-VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))#REF!-(VLOOKUP($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:$O69,1,TRUE)))#REF!#REF!#REF!IF(AG69>0,(VLOOKUP(AG69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AG69-VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))/AG69,0)#REF!#REF!B68+120547410011000.331403307490636680.3314033074906366810.33140330749063668100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AC70-VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))#REF!-(VLOOKUP($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:$O70,1,TRUE)))#REF!#REF!#REF!IF(AG70>0,(VLOOKUP(AG70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AG70-VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))/AG70,0)#REF!#REF!SUMPRODUCT($Z70:$Z71+$AA70:$AA71+$AD70:$AD71+$AE70:$AE71+$AI70:$AI71)#REF!IF($U70>0, -AJ70/$U70, 0)#REF!2054741002-1000.331403307490636680.3314033074906366810.331403307490636681000000000000#REF!#REF!-(VLOOKUP(AC71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AC71-VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))#REF!-(VLOOKUP($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:$O71,1,TRUE)))#REF!#REF!#REF!IF(AG71>0,(VLOOKUP(AG71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AG71-VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))/AG71,0)#REF!#REF!B70+12055741INDEX(SC_TaxIndex,$G72)0011000.319424874689770210.3194248746897702110.31942487468977021100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z72:$Z73+$AA72:$AA73+$AD72:$AD73+$AE72:$AE73+$AI72:$AI73)#REF!IF($U72>0, -AJ72/$U72, 0)#REF!205574100MOD(ROW(),2)+12-1000.319424874689770210.3194248746897702110.319424874689770211000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B72+12056741INDEX(SP_Initials,G74)0G74=E7401MOD($G74,2)-($G74-1)1IF(INDEX(SC_ShowRetireatee,$G74),IF($B74<YEAR(INDEX(SP_BirthDate,$G74)),0,$B74-YEAR(INDEX(SP_BirthDate,$G74))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G74)))),0)00.307879397291344730.3078793972913447310.307879397291344731SUMIF($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))0SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G74=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P74:$T74),0)#REF!P74+Q74+$S74/20MIN(VLOOKUP($V74, LT_SSBases, 2, TRUE)+VLOOKUP($V74,LT_SSBases,3,TRUE)*($V74-VLOOKUP($V74,LT_SSBases,1,TRUE)),$S74*0.85)0SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G74)+SUMIF(SC_TaxIndex,$G74,SP_Dependents)0-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))0-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))0SUMIF($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/$K74)#REF!MAX($P74+$Q74+$R74+$T74+$W74-$X74-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AB74,0)#REF!-(VLOOKUP(AC74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AC74-VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))#REF!-(VLOOKUP($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:$O74,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P74+$Q74+$R74+$T74+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W74,0)-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AF74,0)#REF!IF(AG74>0,(VLOOKUP(AG74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AG74-VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))/AG74,0)#REF!IF(AG74>0,AG74*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH74,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH74+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z74:$Z75+$AA74:$AA75+$AD74:$AD75+$AE74:$AE75+$AI74:$AI75)#REF!IF($U74>0, -AJ74/$U74, 0)#REF!B73+12056741002-1000.307879397291344730.3078793972913447310.307879397291344731000000000000#REF!#REF!-(VLOOKUP(AC75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AC75-VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))#REF!-(VLOOKUP($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:$O75,1,TRUE)))#REF!#REF!#REF!IF(AG75>0,(VLOOKUP(AG75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AG75-VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))/AG75,0)#REF!#REF!B74+120577410011000.296751226304910520.2967512263049105210.29675122630491052100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AC76-VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))#REF!-(VLOOKUP($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:$O76,1,TRUE)))#REF!#REF!#REF!IF(AG76>0,(VLOOKUP(AG76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AG76-VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))/AG76,0)#REF!#REF!SUMPRODUCT($Z76:$Z77+$AA76:$AA77+$AD76:$AD77+$AE76:$AE77+$AI76:$AI77)#REF!IF($U76>0, -AJ76/$U76, 0)#REF!2057741002-1000.296751226304910520.2967512263049105210.296751226304910521000000000000#REF!#REF!-(VLOOKUP(AC77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AC77-VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))#REF!-(VLOOKUP($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:$O77,1,TRUE)))#REF!#REF!#REF!IF(AG77>0,(VLOOKUP(AG77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AG77-VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))/AG77,0)#REF!#REF!B76+120587410011000.286025278366178750.2860252783661787510.28602527836617875100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AC78-VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))#REF!-(VLOOKUP($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:$O78,1,TRUE)))#REF!#REF!#REF!IF(AG78>0,(VLOOKUP(AG78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AG78-VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))/AG78,0)#REF!#REF!SUMPRODUCT($Z78:$Z79+$AA78:$AA79+$AD78:$AD79+$AE78:$AE79+$AI78:$AI79)#REF!IF($U78>0, -AJ78/$U78, 0)#REF!2058741002-1000.286025278366178750.2860252783661787510.286025278366178751000000000000#REF!#REF!-(VLOOKUP(AC79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AC79-VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))#REF!-(VLOOKUP($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:$O79,1,TRUE)))#REF!#REF!#REF!IF(AG79>0,(VLOOKUP(AG79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AG79-VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))/AG79,0)#REF!#REF!B78+120597410011000.27568701529270240.275687015292702410.2756870152927024100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AC80-VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))#REF!-(VLOOKUP($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:$O80,1,TRUE)))#REF!#REF!#REF!IF(AG80>0,(VLOOKUP(AG80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AG80-VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))/AG80,0)#REF!#REF!SUMPRODUCT($Z80:$Z81+$AA80:$AA81+$AD80:$AD81+$AE80:$AE81+$AI80:$AI81)#REF!IF($U80>0, -AJ80/$U80, 0)#REF!2059741002-1000.27568701529270240.275687015292702410.27568701529270241000000000000#REF!#REF!-(VLOOKUP(AC81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AC81-VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))#REF!-(VLOOKUP($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:$O81,1,TRUE)))#REF!#REF!#REF!IF(AG81>0,(VLOOKUP(AG81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AG81-VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))/AG81,0)#REF!#REF!B80+120607410011000.265722424378508290.2657224243785082910.26572242437850829100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AC82-VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))#REF!-(VLOOKUP($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:$O82,1,TRUE)))#REF!#REF!#REF!IF(AG82>0,(VLOOKUP(AG82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AG82-VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))/AG82,0)#REF!#REF!SUMPRODUCT($Z82:$Z83+$AA82:$AA83+$AD82:$AD83+$AE82:$AE83+$AI82:$AI83)#REF!IF($U82>0, -AJ82/$U82, 0)#REF!2060741002-1000.265722424378508290.2657224243785082910.265722424378508291000000000000#REF!#REF!-(VLOOKUP(AC83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AC83-VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))#REF!-(VLOOKUP($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:$O83,1,TRUE)))#REF!#REF!#REF!IF(AG83>0,(VLOOKUP(AG83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AG83-VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))/AG83,0)#REF!#REF!B82+120617410011000.256117999400971850.2561179994009718510.25611799940097185100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AC84-VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))#REF!-(VLOOKUP($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:$O84,1,TRUE)))#REF!#REF!#REF!IF(AG84>0,(VLOOKUP(AG84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AG84-VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))/AG84,0)#REF!#REF!SUMPRODUCT($Z84:$Z85+$AA84:$AA85+$AD84:$AD85+$AE84:$AE85+$AI84:$AI85)#REF!IF($U84>0, -AJ84/$U84, 0)#REF!2061741002-1000.256117999400971850.2561179994009718510.256117999400971851000000000000#REF!#REF!-(VLOOKUP(AC85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AC85-VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))#REF!-(VLOOKUP($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:$O85,1,TRUE)))#REF!#REF!#REF!IF(AG85>0,(VLOOKUP(AG85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AG85-VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))/AG85,0)#REF!#REF!B84+120627410011000.246860722314189730.2468607223141897310.24686072231418973100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AC86-VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))#REF!-(VLOOKUP($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:$O86,1,TRUE)))#REF!#REF!#REF!IF(AG86>0,(VLOOKUP(AG86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AG86-VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))/AG86,0)#REF!#REF!SUMPRODUCT($Z86:$Z87+$AA86:$AA87+$AD86:$AD87+$AE86:$AE87+$AI86:$AI87)#REF!IF($U86>0, -AJ86/$U86, 0)#REF!2062741002-1000.246860722314189730.2468607223141897310.246860722314189731000000000000#REF!#REF!-(VLOOKUP(AC87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AC87-VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))#REF!-(VLOOKUP($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:$O87,1,TRUE)))#REF!#REF!#REF!IF(AG87>0,(VLOOKUP(AG87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AG87-VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))/AG87,0)#REF!#REF!B86+120637410011000.237938045604038250.2379380456040382510.23793804560403825100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AC88-VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))#REF!-(VLOOKUP($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:$O88,1,TRUE)))#REF!#REF!#REF!IF(AG88>0,(VLOOKUP(AG88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AG88-VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))/AG88,0)#REF!#REF!SUMPRODUCT($Z88:$Z89+$AA88:$AA89+$AD88:$AD89+$AE88:$AE89+$AI88:$AI89)#REF!IF($U88>0, -AJ88/$U88, 0)#REF!2063741002-1000.237938045604038250.2379380456040382510.237938045604038251000000000000#REF!#REF!-(VLOOKUP(AC89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AC89-VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))#REF!-(VLOOKUP($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:$O89,1,TRUE)))#REF!#REF!#REF!IF(AG89>0,(VLOOKUP(AG89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AG89-VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))/AG89,0)#REF!#REF!B88+120647410011000.229337875281000720.2293378752810007210.22933787528100072100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AC90-VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))#REF!-(VLOOKUP($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:$O90,1,TRUE)))#REF!#REF!#REF!IF(AG90>0,(VLOOKUP(AG90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AG90-VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))/AG90,0)#REF!#REF!SUMPRODUCT($Z90:$Z91+$AA90:$AA91+$AD90:$AD91+$AE90:$AE91+$AI90:$AI91)#REF!IF($U90>0, -AJ90/$U90, 0)#REF!2064741002-1000.229337875281000720.2293378752810007210.229337875281000721000000000000#REF!#REF!-(VLOOKUP(AC91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AC91-VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))#REF!-(VLOOKUP($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:$O91,1,TRUE)))#REF!#REF!#REF!IF(AG91>0,(VLOOKUP(AG91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AG91-VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))/AG91,0)#REF!#REF!B90+120657410011000.221048554487711550.2210485544877115510.22104855448771155100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AC92-VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))#REF!-(VLOOKUP($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:$O92,1,TRUE)))#REF!#REF!#REF!IF(AG92>0,(VLOOKUP(AG92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AG92-VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))/AG92,0)#REF!#REF!SUMPRODUCT($Z92:$Z93+$AA92:$AA93+$AD92:$AD93+$AE92:$AE93+$AI92:$AI93)#REF!IF($U92>0, -AJ92/$U92, 0)#REF!2065741002-1000.221048554487711550.2210485544877115510.221048554487711551000000000000#REF!#REF!-(VLOOKUP(AC93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AC93-VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))#REF!-(VLOOKUP($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:$O93,1,TRUE)))#REF!#REF!#REF!IF(AG93>0,(VLOOKUP(AG93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AG93-VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))/AG93,0)#REF!#REF!B92+120667410011000.213058847698999050.2130588476989990510.21305884769899905100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AC94-VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))#REF!-(VLOOKUP($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:$O94,1,TRUE)))#REF!#REF!#REF!IF(AG94>0,(VLOOKUP(AG94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AG94-VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))/AG94,0)#REF!#REF!SUMPRODUCT($Z94:$Z95+$AA94:$AA95+$AD94:$AD95+$AE94:$AE95+$AI94:$AI95)#REF!IF($U94>0, -AJ94/$U94, 0)#REF!2066741002-1000.213058847698999050.2130588476989990510.213058847698999051000000000000#REF!#REF!-(VLOOKUP(AC95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AC95-VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))#REF!-(VLOOKUP($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:$O95,1,TRUE)))#REF!#REF!#REF!IF(AG95>0,(VLOOKUP(AG95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AG95-VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))/AG95,0)#REF!#REF!B94+120677410011000.205357925493011130.2053579254930111310.20535792549301113100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AC96-VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))#REF!-(VLOOKUP($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:$O96,1,TRUE)))#REF!#REF!#REF!IF(AG96>0,(VLOOKUP(AG96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AG96-VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))/AG96,0)#REF!#REF!SUMPRODUCT($Z96:$Z97+$AA96:$AA97+$AD96:$AD97+$AE96:$AE97+$AI96:$AI97)#REF!IF($U96>0, -AJ96/$U96, 0)#REF!2067741002-1000.205357925493011130.2053579254930111310.205357925493011131000000000000#REF!#REF!-(VLOOKUP(AC97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AC97-VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))#REF!-(VLOOKUP($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:$O97,1,TRUE)))#REF!#REF!#REF!IF(AG97>0,(VLOOKUP(AG97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AG97-VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))/AG97,0)#REF!#REF!B96+120687410011000.19793534987278180.197935349872781810.1979353498727818100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AC98-VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))#REF!-(VLOOKUP($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:$O98,1,TRUE)))#REF!#REF!#REF!IF(AG98>0,(VLOOKUP(AG98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AG98-VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))/AG98,0)#REF!#REF!SUMPRODUCT($Z98:$Z99+$AA98:$AA99+$AD98:$AD99+$AE98:$AE99+$AI98:$AI99)#REF!IF($U98>0, -AJ98/$U98, 0)#REF!2068741002-1000.19793534987278180.197935349872781810.19793534987278181000000000000#REF!#REF!-(VLOOKUP(AC99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AC99-VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))#REF!-(VLOOKUP($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:$O99,1,TRUE)))#REF!#REF!#REF!IF(AG99>0,(VLOOKUP(AG99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AG99-VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))/AG99,0)#REF!#REF!B98+120697410011000.190781060118343890.1907810601183438910.19078106011834389100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AC100-VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))#REF!-(VLOOKUP($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:$O100,1,TRUE)))#REF!#REF!#REF!IF(AG100>0,(VLOOKUP(AG100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AG100-VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))/AG100,0)#REF!#REF!SUMPRODUCT($Z100:$Z101+$AA100:$AA101+$AD100:$AD101+$AE100:$AE101+$AI100:$AI101)#REF!IF($U100>0, -AJ100/$U100, 0)#REF!2069741002-1000.190781060118343890.1907810601183438910.190781060118343891000000000000#REF!#REF!-(VLOOKUP(AC101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AC101-VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))#REF!-(VLOOKUP($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:$O101,1,TRUE)))#REF!#REF!#REF!IF(AG101>0,(VLOOKUP(AG101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AG101-VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))/AG101,0)#REF!#REF!B100+120707410011000.183885359150210950.1838853591502109510.18388535915021095100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AC102-VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))#REF!-(VLOOKUP($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:$O102,1,TRUE)))#REF!#REF!#REF!IF(AG102>0,(VLOOKUP(AG102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AG102-VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))/AG102,0)#REF!#REF!SUMPRODUCT($Z102:$Z103+$AA102:$AA103+$AD102:$AD103+$AE102:$AE103+$AI102:$AI103)#REF!IF($U102>0, -AJ102/$U102, 0)#REF!2070741002-1000.183885359150210950.1838853591502109510.183885359150210951000000000000#REF!#REF!-(VLOOKUP(AC103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AC103-VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))#REF!-(VLOOKUP($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:$O103,1,TRUE)))#REF!#REF!#REF!IF(AG103>0,(VLOOKUP(AG103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AG103-VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))/AG103,0)#REF!#REF!B102+12071741INDEX(SC_TaxIndex,$G104)0011000.17723890038574550.177238900385745510.1772389003857455100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z104:$Z105+$AA104:$AA105+$AD104:$AD105+$AE104:$AE105+$AI104:$AI105)#REF!IF($U104>0, -AJ104/$U104, 0)#REF!2071741002-1000.17723890038574550.177238900385745510.17723890038574551000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B104+12072741INDEX(SP_Initials,G106)0G106=E10601MOD($G106,2)-($G106-1)1IF(INDEX(SC_ShowRetireatee,$G106),IF($B106<YEAR(INDEX(SP_BirthDate,$G106)),0,$B106-YEAR(INDEX(SP_BirthDate,$G106))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G106)))),0)00.170832675070598040.1708326750705980410.170832675070598041SUMIF($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))0SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G106=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P106:$T106),0)#REF!P106+Q106+$S106/20MIN(VLOOKUP($V106, LT_SSBases, 2, TRUE)+VLOOKUP($V106,LT_SSBases,3,TRUE)*($V106-VLOOKUP($V106,LT_SSBases,1,TRUE)),$S106*0.85)0SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G106)+SUMIF(SC_TaxIndex,$G106,SP_Dependents)0-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))0-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))0SUMIF($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/$K106)#REF!MAX($P106+$Q106+$R106+$T106+$W106-$X106-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AB106,0)#REF!-(VLOOKUP(AC106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AC106-VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))#REF!-(VLOOKUP($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:$O106,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P106+$Q106+$R106+$T106+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W106,0)-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AF106,0)#REF!IF(AG106>0,(VLOOKUP(AG106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AG106-VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))/AG106,0)#REF!IF(AG106>0,AG106*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH106,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH106+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z106:$Z107+$AA106:$AA107+$AD106:$AD107+$AE106:$AE107+$AI106:$AI107)#REF!IF($U106>0, -AJ106/$U106, 0)#REF!2072741002-1000.170832675070598040.1708326750705980410.170832675070598041000000000000#REF!#REF!-(VLOOKUP(AC107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AC107-VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))#REF!-(VLOOKUP($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:$O107,1,TRUE)))#REF!#REF!#REF!IF(AG107>0,(VLOOKUP(AG107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AG107-VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))/AG107,0)#REF!#REF!B106+120737410011000.164658000068046290.1646580000680462910.16465800006804629100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AC108-VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))#REF!-(VLOOKUP($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:$O108,1,TRUE)))#REF!#REF!#REF!IF(AG108>0,(VLOOKUP(AG108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AG108-VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))/AG108,0)#REF!#REF!SUMPRODUCT($Z108:$Z109+$AA108:$AA109+$AD108:$AD109+$AE108:$AE109+$AI108:$AI109)#REF!IF($U108>0, -AJ108/$U108, 0)#REF!2073741002-1000.164658000068046290.1646580000680462910.164658000068046291000000000000#REF!#REF!-(VLOOKUP(AC109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AC109-VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))#REF!-(VLOOKUP($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:$O109,1,TRUE)))#REF!#REF!#REF!IF(AG109>0,(VLOOKUP(AG109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AG109-VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))/AG109,0)#REF!#REF!B108+120747410011000.158706506089683150.1587065060896831510.15870650608968315100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AC110-VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))#REF!-(VLOOKUP($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:$O110,1,TRUE)))#REF!#REF!#REF!IF(AG110>0,(VLOOKUP(AG110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AG110-VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))/AG110,0)#REF!#REF!SUMPRODUCT($Z110:$Z111+$AA110:$AA111+$AD110:$AD111+$AE110:$AE111+$AI110:$AI111)#REF!IF($U110>0, -AJ110/$U110, 0)#REF!2074741002-1000.158706506089683150.1587065060896831510.158706506089683151000000000000#REF!#REF!-(VLOOKUP(AC111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AC111-VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))#REF!-(VLOOKUP($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:$O111,1,TRUE)))#REF!#REF!#REF!IF(AG111>0,(VLOOKUP(AG111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AG111-VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))/AG111,0)#REF!#REF!B110+120757410011000.152970126351501810.1529701263515018110.15297012635150181100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AC112-VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))#REF!-(VLOOKUP($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:$O112,1,TRUE)))#REF!#REF!#REF!IF(AG112>0,(VLOOKUP(AG112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AG112-VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))/AG112,0)#REF!#REF!SUMPRODUCT($Z112:$Z113+$AA112:$AA113+$AD112:$AD113+$AE112:$AE113+$AI112:$AI113)#REF!IF($U112>0, -AJ112/$U112, 0)#REF!2075741002-1000.152970126351501810.1529701263515018110.152970126351501811000000000000#REF!#REF!-(VLOOKUP(AC113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AC113-VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))#REF!-(VLOOKUP($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:$O113,1,TRUE)))#REF!#REF!#REF!IF(AG113>0,(VLOOKUP(AG113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AG113-VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))/AG113,0)#REF!#REF!B112+120767410011000.147441085640001750.1474410856400017510.14744108564000175100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AC114-VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))#REF!-(VLOOKUP($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:$O114,1,TRUE)))#REF!#REF!#REF!IF(AG114>0,(VLOOKUP(AG114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AG114-VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))/AG114,0)#REF!#REF!SUMPRODUCT($Z114:$Z115+$AA114:$AA115+$AD114:$AD115+$AE114:$AE115+$AI114:$AI115)#REF!IF($U114>0, -AJ114/$U114, 0)#REF!2076741002-1000.147441085640001750.1474410856400017510.147441085640001751000000000000#REF!#REF!-(VLOOKUP(AC115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AC115-VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))#REF!-(VLOOKUP($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:$O115,1,TRUE)))#REF!#REF!#REF!IF(AG115>0,(VLOOKUP(AG115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AG115-VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))/AG115,0)#REF!#REF!B114+120777410011000.142111889773495680.1421118897734956810.14211188977349568100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AC116-VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))#REF!-(VLOOKUP($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:$O116,1,TRUE)))#REF!#REF!#REF!IF(AG116>0,(VLOOKUP(AG116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AG116-VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))/AG116,0)#REF!#REF!SUMPRODUCT($Z116:$Z117+$AA116:$AA117+$AD116:$AD117+$AE116:$AE117+$AI116:$AI117)#REF!IF($U116>0, -AJ116/$U116, 0)#REF!2077741002-1000.14211188977349568INDEX(SC_EA_InflationWageIdx,EAIDX)0.1421118897734956810.142111889773495681000000000000#REF!#REF!-(VLOOKUP(AC117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AC117-VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))#REF!-(VLOOKUP($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:$O117,1,TRUE)))#REF!#REF!#REF!IF(AG117>0,(VLOOKUP(AG117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AG117-VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))/AG117,0)#REF!#REF!B116+12078741001100INDEX(SC_EA_InflationWageIdx,EAIDX)0.136975315444333170.1369753154443331710.13697531544433317100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AC118-VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))#REF!-(VLOOKUP($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:$O118,1,TRUE)))#REF!#REF!#REF!IF(AG118>0,(VLOOKUP(AG118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AG118-VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))/AG118,0)#REF!#REF!SUMPRODUCT($Z118:$Z119+$AA118:$AA119+$AD118:$AD119+$AE118:$AE119+$AI118:$AI119)#REF!IF($U118>0, -AJ118/$U118, 0)#REF!2078741002-1000.136975315444333170.1369753154443331710.136975315444333171000000000000#REF!#REF!-(VLOOKUP(AC119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AC119-VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))#REF!-(VLOOKUP($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:$O119,1,TRUE)))#REF!#REF!#REF!IF(AG119>0,(VLOOKUP(AG119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AG119-VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))/AG119,0)#REF!#REF!B118+120797410011000.132024400428272930.1320244004282729310.13202440042827293100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AC120-VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))#REF!-(VLOOKUP($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:$O120,1,TRUE)))#REF!#REF!#REF!IF(AG120>0,(VLOOKUP(AG120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AG120-VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))/AG120,0)#REF!#REF!SUMPRODUCT($Z120:$Z121+$AA120:$AA121+$AD120:$AD121+$AE120:$AE121+$AI120:$AI121)#REF!IF($U120>0, -AJ120/$U120, 0)#REF!2079741002-1000.132024400428272930.1320244004282729310.132024400428272931000000000000#REF!#REF!-(VLOOKUP(AC121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AC121-VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))#REF!-(VLOOKUP($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:$O121,1,TRUE)))#REF!#REF!#REF!IF(AG121>0,(VLOOKUP(AG121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AG121-VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))/AG121,0)#REF!#REF!B120+120807410011000.127252434147732930.1272524341477329310.12725243414773293100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AC122-VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))#REF!-(VLOOKUP($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:$O122,1,TRUE)))#REF!#REF!#REF!IF(AG122>0,(VLOOKUP(AG122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AG122-VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))/AG122,0)#REF!#REF!SUMPRODUCT($Z122:$Z123+$AA122:$AA123+$AD122:$AD123+$AE122:$AE123+$AI122:$AI123)#REF!IF($U122>0, -AJ122/$U122, 0)#REF!2080741002-1000.127252434147732930.1272524341477329310.127252434147732931000000000000#REF!#REF!-(VLOOKUP(AC123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AC123-VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))#REF!-(VLOOKUP($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:$O123,1,TRUE)))#REF!#REF!#REF!IF(AG123>0,(VLOOKUP(AG123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AG123-VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))/AG123,0)#REF!#REF!B122+120817410011000.122652948576128120.1226529485761281210.12265294857612812100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AC124-VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))#REF!-(VLOOKUP($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:$O124,1,TRUE)))#REF!#REF!#REF!IF(AG124>0,(VLOOKUP(AG124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AG124-VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))/AG124,0)#REF!#REF!SUMPRODUCT($Z124:$Z125+$AA124:$AA125+$AD124:$AD125+$AE124:$AE125+$AI124:$AI125)#REF!IF($U124>0, -AJ124/$U124, 0)#REF!2081741002-1000.122652948576128120.1226529485761281210.122652948576128121000000000000#REF!#REF!-(VLOOKUP(AC125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AC125-VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))#REF!-(VLOOKUP($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:$O125,1,TRUE)))#REF!#REF!#REF!IF(AG125>0,(VLOOKUP(AG125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AG125-VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))/AG125,0)#REF!#REF!B124+120827410011000.118219709470966860.1182197094709668610.11821970947096686100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AC126-VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))#REF!-(VLOOKUP($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:$O126,1,TRUE)))#REF!#REF!#REF!IF(AG126>0,(VLOOKUP(AG126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AG126-VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))/AG126,0)#REF!#REF!SUMPRODUCT($Z126:$Z127+$AA126:$AA127+$AD126:$AD127+$AE126:$AE127+$AI126:$AI127)#REF!IF($U126>0, -AJ126/$U126, 0)#REF!2082741002-1000.118219709470966860.1182197094709668610.118219709470966861000000000000#REF!#REF!-(VLOOKUP(AC127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AC127-VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))#REF!-(VLOOKUP($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:$O127,1,TRUE)))#REF!#REF!#REF!IF(AG127>0,(VLOOKUP(AG127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AG127-VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))/AG127,0)#REF!#REF!B126+120837410011000.113946707923823470.1139467079238234710.11394670792382347100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AC128-VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))#REF!-(VLOOKUP($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:$O128,1,TRUE)))#REF!#REF!#REF!IF(AG128>0,(VLOOKUP(AG128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AG128-VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))/AG128,0)#REF!#REF!SUMPRODUCT($Z128:$Z129+$AA128:$AA129+$AD128:$AD129+$AE128:$AE129+$AI128:$AI129)#REF!IF($U128>0, -AJ128/$U128, 0)#REF!2083741002-1000.113946707923823470.1139467079238234710.113946707923823471000000000000#REF!#REF!-(VLOOKUP(AC129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AC129-VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))#REF!-(VLOOKUP($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:$O129,1,TRUE)))#REF!#REF!#REF!IF(AG129>0,(VLOOKUP(AG129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AG129-VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))/AG129,0)#REF!#REF!B128+120847410011000.109828152215733440.1098281522157334410.10982815221573344100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AC130-VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))#REF!-(VLOOKUP($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:$O130,1,TRUE)))#REF!#REF!#REF!IF(AG130>0,(VLOOKUP(AG130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AG130-VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))/AG130,0)#REF!#REF!SUMPRODUCT($Z130:$Z131+$AA130:$AA131+$AD130:$AD131+$AE130:$AE131+$AI130:$AI131)#REF!IF($U130>0, -AJ130/$U130, 0)#REF!2084741002-1000.109828152215733440.1098281522157334410.109828152215733441000000000000#REF!#REF!-(VLOOKUP(AC131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AC131-VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))#REF!-(VLOOKUP($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:$O131,1,TRUE)))#REF!#REF!#REF!IF(AG131>0,(VLOOKUP(AG131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AG131-VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))/AG131,0)#REF!#REF!B130+120857410011000.105858459966971990.1058584599669719910.10585845996697199100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AC132-VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))#REF!-(VLOOKUP($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:$O132,1,TRUE)))#REF!#REF!#REF!IF(AG132>0,(VLOOKUP(AG132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AG132-VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))/AG132,0)#REF!#REF!SUMPRODUCT($Z132:$Z133+$AA132:$AA133+$AD132:$AD133+$AE132:$AE133+$AI132:$AI133)#REF!IF($U132>0, -AJ132/$U132, 0)#REF!2085741002-1000.105858459966971990.1058584599669719910.105858459966971991000000000000#REF!#REF!-(VLOOKUP(AC133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AC133-VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))#REF!-(VLOOKUP($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:$O133,1,TRUE)))#REF!#REF!#REF!IF(AG133>0,(VLOOKUP(AG133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AG133-VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))/AG133,0)#REF!#REF!B132+120867410011000.10203225057057540.102032250570575410.1020322505705754100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AC134-VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))#REF!-(VLOOKUP($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:$O134,1,TRUE)))#REF!#REF!#REF!IF(AG134>0,(VLOOKUP(AG134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AG134-VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))/AG134,0)#REF!#REF!SUMPRODUCT($Z134:$Z135+$AA134:$AA135+$AD134:$AD135+$AE134:$AE135+$AI134:$AI135)#REF!IF($U134>0, -AJ134/$U134, 0)#REF!2086741002-1000.10203225057057540.102032250570575410.10203225057057541000000000000#REF!#REF!-(VLOOKUP(AC135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AC135-VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))#REF!-(VLOOKUP($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:$O135,1,TRUE)))#REF!#REF!#REF!IF(AG135>0,(VLOOKUP(AG135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AG135-VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))/AG135,0)#REF!#REF!B134+12087741INDEX(SC_TaxIndex,$G136)0011009.8344337899349779E-29.8344337899349779E-219.8344337899349779E-2100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z136:$Z137+$AA136:$AA137+$AD136:$AD137+$AE136:$AE137+$AI136:$AI137)#REF!IF($U136>0, -AJ136/$U136, 0)#REF!208774100MOD(ROW(),2)+12-1009.8344337899349779E-29.8344337899349779E-219.8344337899349779E-21000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B136+12088741INDEX(SP_Initials,G138)0G138=E13801MOD($G138,2)-($G138-1)1IF(INDEX(SC_ShowRetireatee,$G138),IF($B138<YEAR(INDEX(SP_BirthDate,$G138)),0,$B138-YEAR(INDEX(SP_BirthDate,$G138))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G138)))),0)09.4789723276481691E-29.4789723276481691E-219.4789723276481691E-21SUMIF($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))0SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G138=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P138:$T138),0)#REF!P138+Q138+$S138/20MIN(VLOOKUP($V138, LT_SSBases, 2, TRUE)+VLOOKUP($V138,LT_SSBases,3,TRUE)*($V138-VLOOKUP($V138,LT_SSBases,1,TRUE)),$S138*0.85)0SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G138)+SUMIF(SC_TaxIndex,$G138,SP_Dependents)0-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))0-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))0SUMIF($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/$K138)#REF!MAX($P138+$Q138+$R138+$T138+$W138-$X138-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AB138,0)#REF!-(VLOOKUP(AC138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AC138-VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))#REF!-(VLOOKUP($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:$O138,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P138+$Q138+$R138+$T138+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W138,0)-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AF138,0)#REF!IF(AG138>0,(VLOOKUP(AG138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AG138-VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))/AG138,0)#REF!IF(AG138>0,AG138*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH138,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH138+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z138:$Z139+$AA138:$AA139+$AD138:$AD139+$AE138:$AE139+$AI138:$AI139)#REF!IF($U138>0, -AJ138/$U138, 0)#REF!B137+12088741002-1009.4789723276481691E-29.4789723276481691E-219.4789723276481691E-21000000000000#REF!#REF!-(VLOOKUP(AC139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AC139-VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))#REF!-(VLOOKUP($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:$O139,1,TRUE)))#REF!#REF!#REF!IF(AG139>0,(VLOOKUP(AG139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AG139-VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))/AG139,0)#REF!#REF!B138+120897410011009.1363588700223319E-29.1363588700223319E-219.1363588700223319E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AC140-VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))#REF!-(VLOOKUP($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:$O140,1,TRUE)))#REF!#REF!#REF!IF(AG140>0,(VLOOKUP(AG140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AG140-VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))/AG140,0)#REF!#REF!SUMPRODUCT($Z140:$Z141+$AA140:$AA141+$AD140:$AD141+$AE140:$AE141+$AI140:$AI141)#REF!IF($U140>0, -AJ140/$U140, 0)#REF!2089741002-1009.1363588700223319E-29.1363588700223319E-219.1363588700223319E-21000000000000#REF!#REF!-(VLOOKUP(AC141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AC141-VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))#REF!-(VLOOKUP($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:$O141,1,TRUE)))#REF!#REF!#REF!IF(AG141>0,(VLOOKUP(AG141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AG141-VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))/AG141,0)#REF!#REF!B140+120907410011008.8061290313468252E-28.8061290313468252E-218.8061290313468252E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AC142-VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))#REF!-(VLOOKUP($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:$O142,1,TRUE)))#REF!#REF!#REF!IF(AG142>0,(VLOOKUP(AG142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AG142-VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))/AG142,0)#REF!#REF!SUMPRODUCT($Z142:$Z143+$AA142:$AA143+$AD142:$AD143+$AE142:$AE143+$AI142:$AI143)#REF!IF($U142>0, -AJ142/$U142, 0)#REF!2090741002-1008.8061290313468252E-28.8061290313468252E-218.8061290313468252E-21000000000000#REF!#REF!-(VLOOKUP(AC143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AC143-VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))#REF!-(VLOOKUP($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:$O143,1,TRUE)))#REF!#REF!#REF!IF(AG143>0,(VLOOKUP(AG143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AG143-VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))/AG143,0)#REF!#REF!B142+120917410011008.4878352109366964E-28.4878352109366964E-218.4878352109366964E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AC144-VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))#REF!-(VLOOKUP($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:$O144,1,TRUE)))#REF!#REF!#REF!IF(AG144>0,(VLOOKUP(AG144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AG144-VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))/AG144,0)#REF!#REF!SUMPRODUCT($Z144:$Z145+$AA144:$AA145+$AD144:$AD145+$AE144:$AE145+$AI144:$AI145)#REF!IF($U144>0, -AJ144/$U144, 0)#REF!2091741002-1008.4878352109366964E-28.4878352109366964E-218.4878352109366964E-21000000000000#REF!#REF!-(VLOOKUP(AC145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AC145-VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))#REF!-(VLOOKUP($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:$O145,1,TRUE)))#REF!#REF!#REF!IF(AG145>0,(VLOOKUP(AG145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AG145-VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))/AG145,0)#REF!#REF!B144+120927410011008.1810459864450069E-28.1810459864450069E-218.1810459864450069E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AC146-VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))#REF!-(VLOOKUP($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:$O146,1,TRUE)))#REF!#REF!#REF!IF(AG146>0,(VLOOKUP(AG146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AG146-VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))/AG146,0)#REF!#REF!SUMPRODUCT($Z146:$Z147+$AA146:$AA147+$AD146:$AD147+$AE146:$AE147+$AI146:$AI147)#REF!IF($U146>0, -AJ146/$U146, 0)#REF!2092741002-1008.1810459864450069E-28.1810459864450069E-218.1810459864450069E-21000000000000#REF!#REF!-(VLOOKUP(AC147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AC147-VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))#REF!-(VLOOKUP($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:$O147,1,TRUE)))#REF!#REF!#REF!IF(AG147>0,(VLOOKUP(AG147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AG147-VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))/AG147,0)#REF!#REF!B146+120937410011007.8853455291036198E-27.8853455291036198E-217.8853455291036198E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AC148-VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))#REF!-(VLOOKUP($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:$O148,1,TRUE)))#REF!#REF!#REF!IF(AG148>0,(VLOOKUP(AG148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AG148-VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))/AG148,0)#REF!#REF!SUMPRODUCT($Z148:$Z149+$AA148:$AA149+$AD148:$AD149+$AE148:$AE149+$AI148:$AI149)#REF!IF($U148>0, -AJ148/$U148, 0)#REF!2093741002-1007.8853455291036198E-27.8853455291036198E-217.8853455291036198E-21000000000000#REF!#REF!-(VLOOKUP(AC149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AC149-VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))#REF!-(VLOOKUP($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:$O149,1,TRUE)))#REF!#REF!#REF!IF(AG149>0,(VLOOKUP(AG149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AG149-VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))/AG149,0)#REF!#REF!B148+120947410011007.6003330400998742E-27.6003330400998742E-217.6003330400998742E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AC150-VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))#REF!-(VLOOKUP($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:$O150,1,TRUE)))#REF!#REF!#REF!IF(AG150>0,(VLOOKUP(AG150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AG150-VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))/AG150,0)#REF!#REF!SUMPRODUCT($Z150:$Z151+$AA150:$AA151+$AD150:$AD151+$AE150:$AE151+$AI150:$AI151)#REF!IF($U150>0, -AJ150/$U150, 0)#REF!2094741002-1007.6003330400998742E-27.6003330400998742E-217.6003330400998742E-21000000000000#REF!#REF!-(VLOOKUP(AC151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AC151-VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))#REF!-(VLOOKUP($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:$O151,1,TRUE)))#REF!#REF!#REF!IF(AG151>0,(VLOOKUP(AG151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AG151-VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))/AG151,0)#REF!#REF!B150+120957410011007.3256222073251789E-27.3256222073251789E-217.3256222073251789E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AC152-VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))#REF!-(VLOOKUP($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:$O152,1,TRUE)))#REF!#REF!#REF!IF(AG152>0,(VLOOKUP(AG152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AG152-VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))/AG152,0)#REF!#REF!SUMPRODUCT($Z152:$Z153+$AA152:$AA153+$AD152:$AD153+$AE152:$AE153+$AI152:$AI153)#REF!IF($U152>0, -AJ152/$U152, 0)#REF!2095741002-1007.3256222073251789E-27.3256222073251789E-217.3256222073251789E-21000000000000#REF!#REF!-(VLOOKUP(AC153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AC153-VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))#REF!-(VLOOKUP($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:$O153,1,TRUE)))#REF!#REF!#REF!IF(AG153>0,(VLOOKUP(AG153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AG153-VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))/AG153,0)#REF!#REF!B152+120967410011007.0608406817592076E-27.0608406817592076E-217.0608406817592076E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AC154-VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))#REF!-(VLOOKUP($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:$O154,1,TRUE)))#REF!#REF!#REF!IF(AG154>0,(VLOOKUP(AG154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AG154-VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))/AG154,0)#REF!#REF!SUMPRODUCT($Z154:$Z155+$AA154:$AA155+$AD154:$AD155+$AE154:$AE155+$AI154:$AI155)#REF!IF($U154>0, -AJ154/$U154, 0)#REF!2096741002-1007.0608406817592076E-27.0608406817592076E-217.0608406817592076E-21000000000000#REF!#REF!-(VLOOKUP(AC155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AC155-VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))#REF!-(VLOOKUP($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:$O155,1,TRUE)))#REF!#REF!#REF!IF(AG155>0,(VLOOKUP(AG155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AG155-VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))/AG155,0)#REF!#REF!B154+120977410011006.8056295727799587E-26.8056295727799587E-216.8056295727799587E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AC156-VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))#REF!-(VLOOKUP($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:$O156,1,TRUE)))#REF!#REF!#REF!IF(AG156>0,(VLOOKUP(AG156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AG156-VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))/AG156,0)#REF!#REF!SUMPRODUCT($Z156:$Z157+$AA156:$AA157+$AD156:$AD157+$AE156:$AE157+$AI156:$AI157)#REF!IF($U156>0, -AJ156/$U156, 0)#REF!2097741002-1006.8056295727799587E-26.8056295727799587E-216.8056295727799587E-21000000000000#REF!#REF!-(VLOOKUP(AC157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AC157-VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))#REF!-(VLOOKUP($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:$O157,1,TRUE)))#REF!#REF!#REF!IF(AG157>0,(VLOOKUP(AG157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AG157-VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))/AG157,0)#REF!#REF!B156+120987410011006.5596429617156227E-26.5596429617156227E-216.5596429617156227E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AC158-VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))#REF!-(VLOOKUP($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:$O158,1,TRUE)))#REF!#REF!#REF!IF(AG158>0,(VLOOKUP(AG158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AG158-VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))/AG158,0)#REF!#REF!SUMPRODUCT($Z158:$Z159+$AA158:$AA159+$AD158:$AD159+$AE158:$AE159+$AI158:$AI159)#REF!IF($U158>0, -AJ158/$U158, 0)#REF!2098741002-1006.5596429617156227E-26.5596429617156227E-216.5596429617156227E-21000000000000#REF!#REF!-(VLOOKUP(AC159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AC159-VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))#REF!-(VLOOKUP($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:$O159,1,TRUE)))#REF!#REF!#REF!IF(AG159>0,(VLOOKUP(AG159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AG159-VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))/AG159,0)#REF!#REF!B158+120997410011006.322547432978913E-26.322547432978913E-216.322547432978913E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AC160-VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))#REF!-(VLOOKUP($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:$O160,1,TRUE)))#REF!#REF!#REF!IF(AG160>0,(VLOOKUP(AG160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AG160-VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))/AG160,0)#REF!#REF!SUMPRODUCT($Z160:$Z161+$AA160:$AA161+$AD160:$AD161+$AE160:$AE161+$AI160:$AI161)#REF!IF($U160>0, -AJ160/$U160, 0)#REF!2099741002-1006.322547432978913E-26.322547432978913E-216.322547432978913E-21000000000000#REF!#REF!-(VLOOKUP(AC161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AC161-VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))#REF!-(VLOOKUP($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:$O161,1,TRUE)))#REF!#REF!#REF!IF(AG161>0,(VLOOKUP(AG161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AG161-VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))/AG161,0)#REF!#REF!B160+121007410011006.0940216221483497E-26.0940216221483497E-216.0940216221483497E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AC162-VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))#REF!-(VLOOKUP($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:$O162,1,TRUE)))#REF!#REF!#REF!IF(AG162>0,(VLOOKUP(AG162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AG162-VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))/AG162,0)#REF!#REF!SUMPRODUCT($Z162:$Z163+$AA162:$AA163+$AD162:$AD163+$AE162:$AE163+$AI162:$AI163)#REF!IF($U162>0, -AJ162/$U162, 0)#REF!2100741002-1006.0940216221483497E-26.0940216221483497E-216.0940216221483497E-21000000000000#REF!#REF!-(VLOOKUP(AC163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AC163-VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))#REF!-(VLOOKUP($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:$O163,1,TRUE)))#REF!#REF!#REF!IF(AG163>0,(VLOOKUP(AG163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AG163-VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))/AG163,0)#REF!#REF!B162+121017410011005.8737557803839512E-25.8737557803839512E-215.8737557803839512E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AC164-VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))#REF!-(VLOOKUP($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:$O164,1,TRUE)))#REF!#REF!#REF!IF(AG164>0,(VLOOKUP(AG164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AG164-VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))/AG164,0)#REF!#REF!SUMPRODUCT($Z164:$Z165+$AA164:$AA165+$AD164:$AD165+$AE164:$AE165+$AI164:$AI165)#REF!IF($U164>0, -AJ164/$U164, 0)#REF!2101741002-1005.8737557803839512E-25.8737557803839512E-215.8737557803839512E-21000000000000#REF!#REF!-(VLOOKUP(AC165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AC165-VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))#REF!-(VLOOKUP($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:$O165,1,TRUE)))#REF!#REF!#REF!IF(AG165>0,(VLOOKUP(AG165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AG165-VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))/AG165,0)#REF!#REF!B164+121027410011005.6614513545869397E-25.6614513545869397E-215.6614513545869397E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AC166-VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))#REF!-(VLOOKUP($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:$O166,1,TRUE)))#REF!#REF!#REF!IF(AG166>0,(VLOOKUP(AG166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AG166-VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))/AG166,0)#REF!#REF!SUMPRODUCT($Z166:$Z167+$AA166:$AA167+$AD166:$AD167+$AE166:$AE167+$AI166:$AI167)#REF!IF($U166>0, -AJ166/$U166, 0)#REF!2102741002-1005.6614513545869397E-25.6614513545869397E-215.6614513545869397E-21000000000000#REF!#REF!-(VLOOKUP(AC167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AC167-VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))#REF!-(VLOOKUP($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:$O167,1,TRUE)))#REF!#REF!#REF!IF(AG167>0,(VLOOKUP(AG167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AG167-VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))/AG167,0)#REF!#REF!B166+121037410011005.4568205827343993E-25.4568205827343993E-215.4568205827343993E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AC168-VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))#REF!-(VLOOKUP($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:$O168,1,TRUE)))#REF!#REF!#REF!IF(AG168>0,(VLOOKUP(AG168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AG168-VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))/AG168,0)#REF!#REF!SUMPRODUCT($Z168:$Z169+$AA168:$AA169+$AD168:$AD169+$AE168:$AE169+$AI168:$AI169)#REF!IF($U168>0, -AJ168/$U168, 0)#REF!2103741002-1005.4568205827343993E-25.4568205827343993E-215.4568205827343993E-21000000000000#REF!#REF!-(VLOOKUP(AC169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AC169-VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))#REF!-(VLOOKUP($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:$O169,1,TRUE)))#REF!#REF!#REF!IF(AG169>0,(VLOOKUP(AG169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AG169-VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))/AG169,0)#REF!#REF!($B10=SP_CurrentYear) \ No newline at end of file +0000SP_CurrentYear-12023INDEX(SC_TaxIndex,$G8)0MOD(ROW(),2)+1120230MOD(ROW(),2)+12B8+12024741INDEX(SP_Initials,G10)0G10=E1001MOD($G10,2)-($G10-1)1IF(INDEX(SC_ShowRetireatee,$G10),IF($B10<YEAR(INDEX(SP_BirthDate,$G10)),0,$B10-YEAR(INDEX(SP_BirthDate,$G10))),0)0IF(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)0INDEX(SC_EA_InflationWageIdx,EAIDX)111INDEX(SC_EA_InflationWageIdx,EAIDX)11SUMIF($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))0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G10=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P10:$T10),0)0P10+Q10+$S10/20MIN(VLOOKUP($V10, LT_SSBases, 2, TRUE)+VLOOKUP($V10,LT_SSBases,3,TRUE)*($V10-VLOOKUP($V10,LT_SSBases,1,TRUE)),$S10*0.85)0SUMIF($E$8:$E$9,$G10,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G10)+SUMIF(SC_TaxIndex,$G10,SP_Dependents)0-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))0-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))0SUMIF($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/$K10)-13850MAX($P10+$Q10+$R10+$T10+$W10-$X10-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AB10,0)0-(VLOOKUP(AC10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AC10-VLOOKUP(AC10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))0-(VLOOKUP($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:$O10,1,TRUE)))0SUMIF($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)-13850MAX($P10+$Q10+$R10+$T10+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W10,0)-$Y10*LT_PersonalExemptAmt/$K10+$AA10/2+$AF10,0)0IF(AG10>0,(VLOOKUP(AG10, LT_IncomeTaxFed/$K10:$O10, 2, TRUE)+VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,3,TRUE)*(AG10-VLOOKUP(AG10,LT_IncomeTaxFed/$K10:$O10,1,TRUE)))/AG10,0)0IF(AG10>0,AG10*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH10,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH10+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)0SUMPRODUCT($Z10:$Z11+$AA10:$AA11+$AD10:$AD11+$AE10:$AE11+$AI10:$AI11)0IF($U10>0, -AJ10/$U10, 0)0B9+12024741002-100INDEX(SC_EA_InflationWageIdx,EAIDX)111INDEX(SC_EA_InflationWageIdx,EAIDX)11000000000000-138500-(VLOOKUP(AC11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AC11-VLOOKUP(AC11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))0-(VLOOKUP($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:$O11,1,TRUE)))0-138500IF(AG11>0,(VLOOKUP(AG11, LT_IncomeTaxFed/$K11:$O11, 2, TRUE)+VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,3,TRUE)*(AG11-VLOOKUP(AG11,LT_IncomeTaxFed/$K11:$O11,1,TRUE)))/AG11,0)00B10+120257410011000.963855421686746870.9638554216867468710.96385542168674687100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AC12-VLOOKUP(AC12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))#REF!-(VLOOKUP($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:$O12,1,TRUE)))#REF!#REF!#REF!IF(AG12>0,(VLOOKUP(AG12, LT_IncomeTaxFed/$K12:$O12, 2, TRUE)+VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,3,TRUE)*(AG12-VLOOKUP(AG12,LT_IncomeTaxFed/$K12:$O12,1,TRUE)))/AG12,0)#REF!#REF!SUMPRODUCT($Z12:$Z13+$AA12:$AA13+$AD12:$AD13+$AE12:$AE13+$AI12:$AI13)#REF!IF($U12>0, -AJ12/$U12, 0)#REF!2025741002-1000.963855421686746870.9638554216867468710.963855421686746871000000000000#REF!#REF!-(VLOOKUP(AC13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AC13-VLOOKUP(AC13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))#REF!-(VLOOKUP($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:$O13,1,TRUE)))#REF!#REF!#REF!IF(AG13>0,(VLOOKUP(AG13, LT_IncomeTaxFed/$K13:$O13, 2, TRUE)+VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,3,TRUE)*(AG13-VLOOKUP(AG13,LT_IncomeTaxFed/$K13:$O13,1,TRUE)))/AG13,0)#REF!#REF!B12+120267410011000.92901727391493660.929017273914936610.9290172739149366100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AC14-VLOOKUP(AC14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))#REF!-(VLOOKUP($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:$O14,1,TRUE)))#REF!#REF!#REF!IF(AG14>0,(VLOOKUP(AG14, LT_IncomeTaxFed/$K14:$O14, 2, TRUE)+VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,3,TRUE)*(AG14-VLOOKUP(AG14,LT_IncomeTaxFed/$K14:$O14,1,TRUE)))/AG14,0)#REF!#REF!SUMPRODUCT($Z14:$Z15+$AA14:$AA15+$AD14:$AD15+$AE14:$AE15+$AI14:$AI15)#REF!IF($U14>0, -AJ14/$U14, 0)#REF!2026741002-1000.92901727391493660.929017273914936610.92901727391493661000000000000#REF!#REF!-(VLOOKUP(AC15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AC15-VLOOKUP(AC15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))#REF!-(VLOOKUP($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:$O15,1,TRUE)))#REF!#REF!#REF!IF(AG15>0,(VLOOKUP(AG15, LT_IncomeTaxFed/$K15:$O15, 2, TRUE)+VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,3,TRUE)*(AG15-VLOOKUP(AG15,LT_IncomeTaxFed/$K15:$O15,1,TRUE)))/AG15,0)#REF!#REF!B14+120277410011000.895438336303553410.8954383363035534110.89543833630355341100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AC16-VLOOKUP(AC16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))#REF!-(VLOOKUP($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:$O16,1,TRUE)))#REF!#REF!#REF!IF(AG16>0,(VLOOKUP(AG16, LT_IncomeTaxFed/$K16:$O16, 2, TRUE)+VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,3,TRUE)*(AG16-VLOOKUP(AG16,LT_IncomeTaxFed/$K16:$O16,1,TRUE)))/AG16,0)#REF!#REF!SUMPRODUCT($Z16:$Z17+$AA16:$AA17+$AD16:$AD17+$AE16:$AE17+$AI16:$AI17)#REF!IF($U16>0, -AJ16/$U16, 0)#REF!2027741002-1000.895438336303553410.8954383363035534110.895438336303553411000000000000#REF!#REF!-(VLOOKUP(AC17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AC17-VLOOKUP(AC17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))#REF!-(VLOOKUP($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:$O17,1,TRUE)))#REF!#REF!#REF!IF(AG17>0,(VLOOKUP(AG17, LT_IncomeTaxFed/$K17:$O17, 2, TRUE)+VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,3,TRUE)*(AG17-VLOOKUP(AG17,LT_IncomeTaxFed/$K17:$O17,1,TRUE)))/AG17,0)#REF!#REF!B16+120287410011000.863073095232340550.8630730952323405510.86307309523234055100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AC18-VLOOKUP(AC18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))#REF!-(VLOOKUP($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:$O18,1,TRUE)))#REF!#REF!#REF!IF(AG18>0,(VLOOKUP(AG18, LT_IncomeTaxFed/$K18:$O18, 2, TRUE)+VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,3,TRUE)*(AG18-VLOOKUP(AG18,LT_IncomeTaxFed/$K18:$O18,1,TRUE)))/AG18,0)#REF!#REF!SUMPRODUCT($Z18:$Z19+$AA18:$AA19+$AD18:$AD19+$AE18:$AE19+$AI18:$AI19)#REF!IF($U18>0, -AJ18/$U18, 0)#REF!2028741002-1000.863073095232340550.8630730952323405510.863073095232340551000000000000#REF!#REF!-(VLOOKUP(AC19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AC19-VLOOKUP(AC19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))#REF!-(VLOOKUP($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:$O19,1,TRUE)))#REF!#REF!#REF!IF(AG19>0,(VLOOKUP(AG19, LT_IncomeTaxFed/$K19:$O19, 2, TRUE)+VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,3,TRUE)*(AG19-VLOOKUP(AG19,LT_IncomeTaxFed/$K19:$O19,1,TRUE)))/AG19,0)#REF!#REF!B18+120297410011000.831877682151653470.8318776821516534710.83187768215165347100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AC20-VLOOKUP(AC20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))#REF!-(VLOOKUP($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:$O20,1,TRUE)))#REF!#REF!#REF!IF(AG20>0,(VLOOKUP(AG20, LT_IncomeTaxFed/$K20:$O20, 2, TRUE)+VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,3,TRUE)*(AG20-VLOOKUP(AG20,LT_IncomeTaxFed/$K20:$O20,1,TRUE)))/AG20,0)#REF!#REF!SUMPRODUCT($Z20:$Z21+$AA20:$AA21+$AD20:$AD21+$AE20:$AE21+$AI20:$AI21)#REF!IF($U20>0, -AJ20/$U20, 0)#REF!2029741002-1000.831877682151653470.8318776821516534710.831877682151653471000000000000#REF!#REF!-(VLOOKUP(AC21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AC21-VLOOKUP(AC21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))#REF!-(VLOOKUP($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:$O21,1,TRUE)))#REF!#REF!#REF!IF(AG21>0,(VLOOKUP(AG21, LT_IncomeTaxFed/$K21:$O21, 2, TRUE)+VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,3,TRUE)*(AG21-VLOOKUP(AG21,LT_IncomeTaxFed/$K21:$O21,1,TRUE)))/AG21,0)#REF!#REF!B20+120307410011000.801809814122075530.8018098141220755310.80180981412207553100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AC22-VLOOKUP(AC22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))#REF!-(VLOOKUP($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:$O22,1,TRUE)))#REF!#REF!#REF!IF(AG22>0,(VLOOKUP(AG22, LT_IncomeTaxFed/$K22:$O22, 2, TRUE)+VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,3,TRUE)*(AG22-VLOOKUP(AG22,LT_IncomeTaxFed/$K22:$O22,1,TRUE)))/AG22,0)#REF!#REF!SUMPRODUCT($Z22:$Z23+$AA22:$AA23+$AD22:$AD23+$AE22:$AE23+$AI22:$AI23)#REF!IF($U22>0, -AJ22/$U22, 0)#REF!2030741002-1000.801809814122075530.8018098141220755310.801809814122075531000000000000#REF!#REF!-(VLOOKUP(AC23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AC23-VLOOKUP(AC23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))#REF!-(VLOOKUP($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:$O23,1,TRUE)))#REF!#REF!#REF!IF(AG23>0,(VLOOKUP(AG23, LT_IncomeTaxFed/$K23:$O23, 2, TRUE)+VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,3,TRUE)*(AG23-VLOOKUP(AG23,LT_IncomeTaxFed/$K23:$O23,1,TRUE)))/AG23,0)#REF!#REF!B22+120317410011000.772828736503205380.7728287365032053810.77282873650320538100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AC24-VLOOKUP(AC24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))#REF!-(VLOOKUP($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:$O24,1,TRUE)))#REF!#REF!#REF!IF(AG24>0,(VLOOKUP(AG24, LT_IncomeTaxFed/$K24:$O24, 2, TRUE)+VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,3,TRUE)*(AG24-VLOOKUP(AG24,LT_IncomeTaxFed/$K24:$O24,1,TRUE)))/AG24,0)#REF!#REF!SUMPRODUCT($Z24:$Z25+$AA24:$AA25+$AD24:$AD25+$AE24:$AE25+$AI24:$AI25)#REF!IF($U24>0, -AJ24/$U24, 0)#REF!2031741002-1000.772828736503205380.7728287365032053810.772828736503205381000000000000#REF!#REF!-(VLOOKUP(AC25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AC25-VLOOKUP(AC25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))#REF!-(VLOOKUP($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:$O25,1,TRUE)))#REF!#REF!#REF!IF(AG25>0,(VLOOKUP(AG25, LT_IncomeTaxFed/$K25:$O25, 2, TRUE)+VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,3,TRUE)*(AG25-VLOOKUP(AG25,LT_IncomeTaxFed/$K25:$O25,1,TRUE)))/AG25,0)#REF!#REF!B24+120327410011000.744895167713932830.7448951677139328310.74489516771393283100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AC26-VLOOKUP(AC26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))#REF!-(VLOOKUP($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:$O26,1,TRUE)))#REF!#REF!#REF!IF(AG26>0,(VLOOKUP(AG26, LT_IncomeTaxFed/$K26:$O26, 2, TRUE)+VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,3,TRUE)*(AG26-VLOOKUP(AG26,LT_IncomeTaxFed/$K26:$O26,1,TRUE)))/AG26,0)#REF!#REF!SUMPRODUCT($Z26:$Z27+$AA26:$AA27+$AD26:$AD27+$AE26:$AE27+$AI26:$AI27)#REF!IF($U26>0, -AJ26/$U26, 0)#REF!2032741002-1000.744895167713932830.7448951677139328310.744895167713932831000000000000#REF!#REF!-(VLOOKUP(AC27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AC27-VLOOKUP(AC27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))#REF!-(VLOOKUP($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:$O27,1,TRUE)))#REF!#REF!#REF!IF(AG27>0,(VLOOKUP(AG27, LT_IncomeTaxFed/$K27:$O27, 2, TRUE)+VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,3,TRUE)*(AG27-VLOOKUP(AG27,LT_IncomeTaxFed/$K27:$O27,1,TRUE)))/AG27,0)#REF!#REF!B26+120337410011000.717971245989332710.7179712459893327110.71797124598933271100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AC28-VLOOKUP(AC28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))#REF!-(VLOOKUP($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:$O28,1,TRUE)))#REF!#REF!#REF!IF(AG28>0,(VLOOKUP(AG28, LT_IncomeTaxFed/$K28:$O28, 2, TRUE)+VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,3,TRUE)*(AG28-VLOOKUP(AG28,LT_IncomeTaxFed/$K28:$O28,1,TRUE)))/AG28,0)#REF!#REF!SUMPRODUCT($Z28:$Z29+$AA28:$AA29+$AD28:$AD29+$AE28:$AE29+$AI28:$AI29)#REF!IF($U28>0, -AJ28/$U28, 0)#REF!2033741002-1000.717971245989332710.7179712459893327110.717971245989332711000000000000#REF!#REF!-(VLOOKUP(AC29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AC29-VLOOKUP(AC29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))#REF!-(VLOOKUP($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:$O29,1,TRUE)))#REF!#REF!#REF!IF(AG29>0,(VLOOKUP(AG29, LT_IncomeTaxFed/$K29:$O29, 2, TRUE)+VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,3,TRUE)*(AG29-VLOOKUP(AG29,LT_IncomeTaxFed/$K29:$O29,1,TRUE)))/AG29,0)#REF!#REF!B28+120347410011000.692020478062007390.6920204780620073910.69202047806200739100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AC30-VLOOKUP(AC30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))#REF!-(VLOOKUP($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:$O30,1,TRUE)))#REF!#REF!#REF!IF(AG30>0,(VLOOKUP(AG30, LT_IncomeTaxFed/$K30:$O30, 2, TRUE)+VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,3,TRUE)*(AG30-VLOOKUP(AG30,LT_IncomeTaxFed/$K30:$O30,1,TRUE)))/AG30,0)#REF!#REF!SUMPRODUCT($Z30:$Z31+$AA30:$AA31+$AD30:$AD31+$AE30:$AE31+$AI30:$AI31)#REF!IF($U30>0, -AJ30/$U30, 0)#REF!2034741002-1000.692020478062007390.6920204780620073910.692020478062007391000000000000#REF!#REF!-(VLOOKUP(AC31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AC31-VLOOKUP(AC31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))#REF!-(VLOOKUP($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:$O31,1,TRUE)))#REF!#REF!#REF!IF(AG31>0,(VLOOKUP(AG31, LT_IncomeTaxFed/$K31:$O31, 2, TRUE)+VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,3,TRUE)*(AG31-VLOOKUP(AG31,LT_IncomeTaxFed/$K31:$O31,1,TRUE)))/AG31,0)#REF!#REF!B30+120357410011000.667007689698320360.6670076896983203610.66700768969832036100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AC32-VLOOKUP(AC32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))#REF!-(VLOOKUP($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:$O32,1,TRUE)))#REF!#REF!#REF!IF(AG32>0,(VLOOKUP(AG32, LT_IncomeTaxFed/$K32:$O32, 2, TRUE)+VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,3,TRUE)*(AG32-VLOOKUP(AG32,LT_IncomeTaxFed/$K32:$O32,1,TRUE)))/AG32,0)#REF!#REF!SUMPRODUCT($Z32:$Z33+$AA32:$AA33+$AD32:$AD33+$AE32:$AE33+$AI32:$AI33)#REF!IF($U32>0, -AJ32/$U32, 0)#REF!2035741002-1000.667007689698320360.6670076896983203610.667007689698320361000000000000#REF!#REF!-(VLOOKUP(AC33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AC33-VLOOKUP(AC33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))#REF!-(VLOOKUP($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:$O33,1,TRUE)))#REF!#REF!#REF!IF(AG33>0,(VLOOKUP(AG33, LT_IncomeTaxFed/$K33:$O33, 2, TRUE)+VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,3,TRUE)*(AG33-VLOOKUP(AG33,LT_IncomeTaxFed/$K33:$O33,1,TRUE)))/AG33,0)#REF!#REF!B32+120367410011000.642898978022477420.6428989780224774210.64289897802247742100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AC34-VLOOKUP(AC34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))#REF!-(VLOOKUP($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:$O34,1,TRUE)))#REF!#REF!#REF!IF(AG34>0,(VLOOKUP(AG34, LT_IncomeTaxFed/$K34:$O34, 2, TRUE)+VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,3,TRUE)*(AG34-VLOOKUP(AG34,LT_IncomeTaxFed/$K34:$O34,1,TRUE)))/AG34,0)#REF!#REF!SUMPRODUCT($Z34:$Z35+$AA34:$AA35+$AD34:$AD35+$AE34:$AE35+$AI34:$AI35)#REF!IF($U34>0, -AJ34/$U34, 0)#REF!2036741002-1000.642898978022477420.6428989780224774210.642898978022477421000000000000#REF!#REF!-(VLOOKUP(AC35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AC35-VLOOKUP(AC35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))#REF!-(VLOOKUP($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:$O35,1,TRUE)))#REF!#REF!#REF!IF(AG35>0,(VLOOKUP(AG35, LT_IncomeTaxFed/$K35:$O35, 2, TRUE)+VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,3,TRUE)*(AG35-VLOOKUP(AG35,LT_IncomeTaxFed/$K35:$O35,1,TRUE)))/AG35,0)#REF!#REF!B34+120377410011000.619661665563833620.6196616655638336210.61966166556383362100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AC36-VLOOKUP(AC36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))#REF!-(VLOOKUP($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:$O36,1,TRUE)))#REF!#REF!#REF!IF(AG36>0,(VLOOKUP(AG36, LT_IncomeTaxFed/$K36:$O36, 2, TRUE)+VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,3,TRUE)*(AG36-VLOOKUP(AG36,LT_IncomeTaxFed/$K36:$O36,1,TRUE)))/AG36,0)#REF!#REF!SUMPRODUCT($Z36:$Z37+$AA36:$AA37+$AD36:$AD37+$AE36:$AE37+$AI36:$AI37)#REF!IF($U36>0, -AJ36/$U36, 0)#REF!2037741002-1000.619661665563833620.6196616655638336210.619661665563833621000000000000#REF!#REF!-(VLOOKUP(AC37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AC37-VLOOKUP(AC37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))#REF!-(VLOOKUP($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:$O37,1,TRUE)))#REF!#REF!#REF!IF(AG37>0,(VLOOKUP(AG37, LT_IncomeTaxFed/$K37:$O37, 2, TRUE)+VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,3,TRUE)*(AG37-VLOOKUP(AG37,LT_IncomeTaxFed/$K37:$O37,1,TRUE)))/AG37,0)#REF!#REF!B36+120387410011000.597264255965140770.5972642559651407710.59726425596514077100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AC38-VLOOKUP(AC38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))#REF!-(VLOOKUP($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:$O38,1,TRUE)))#REF!#REF!#REF!IF(AG38>0,(VLOOKUP(AG38, LT_IncomeTaxFed/$K38:$O38, 2, TRUE)+VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,3,TRUE)*(AG38-VLOOKUP(AG38,LT_IncomeTaxFed/$K38:$O38,1,TRUE)))/AG38,0)#REF!#REF!SUMPRODUCT($Z38:$Z39+$AA38:$AA39+$AD38:$AD39+$AE38:$AE39+$AI38:$AI39)#REF!IF($U38>0, -AJ38/$U38, 0)#REF!2038741002-1000.597264255965140770.5972642559651407710.597264255965140771000000000000#REF!#REF!-(VLOOKUP(AC39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AC39-VLOOKUP(AC39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))#REF!-(VLOOKUP($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:$O39,1,TRUE)))#REF!#REF!#REF!IF(AG39>0,(VLOOKUP(AG39, LT_IncomeTaxFed/$K39:$O39, 2, TRUE)+VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,3,TRUE)*(AG39-VLOOKUP(AG39,LT_IncomeTaxFed/$K39:$O39,1,TRUE)))/AG39,0)#REF!#REF!B38+12039741INDEX(SC_TaxIndex,$G40)0011000.575676391291701890.5756763912917018910.57567639129170189100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z40:$Z41+$AA40:$AA41+$AD40:$AD41+$AE40:$AE41+$AI40:$AI41)#REF!IF($U40>0, -AJ40/$U40, 0)#REF!2039741002-1000.575676391291701890.5756763912917018910.575676391291701891000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B40+12040741INDEX(SP_Initials,G42)0G42=E4201MOD($G42,2)-($G42-1)1IF(INDEX(SC_ShowRetireatee,$G42),IF($B42<YEAR(INDEX(SP_BirthDate,$G42)),0,$B42-YEAR(INDEX(SP_BirthDate,$G42))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G42)))),0)00.55486881088356810.554868810883568110.55486881088356811SUMIF($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))0SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G42=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P42:$T42),0)#REF!P42+Q42+$S42/20MIN(VLOOKUP($V42, LT_SSBases, 2, TRUE)+VLOOKUP($V42,LT_SSBases,3,TRUE)*($V42-VLOOKUP($V42,LT_SSBases,1,TRUE)),$S42*0.85)0SUMIF($E$8:$E$9,$G42,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G42)+SUMIF(SC_TaxIndex,$G42,SP_Dependents)0-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))0-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))0SUMIF($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/$K42)#REF!MAX($P42+$Q42+$R42+$T42+$W42-$X42-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AB42,0)#REF!-(VLOOKUP(AC42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AC42-VLOOKUP(AC42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))#REF!-(VLOOKUP($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:$O42,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P42+$Q42+$R42+$T42+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W42,0)-$Y42*LT_PersonalExemptAmt/$K42+$AA42/2+$AF42,0)#REF!IF(AG42>0,(VLOOKUP(AG42, LT_IncomeTaxFed/$K42:$O42, 2, TRUE)+VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,3,TRUE)*(AG42-VLOOKUP(AG42,LT_IncomeTaxFed/$K42:$O42,1,TRUE)))/AG42,0)#REF!IF(AG42>0,AG42*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH42,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH42+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z42:$Z43+$AA42:$AA43+$AD42:$AD43+$AE42:$AE43+$AI42:$AI43)#REF!IF($U42>0, -AJ42/$U42, 0)#REF!2040741002-1000.55486881088356810.554868810883568110.55486881088356811000000000000#REF!#REF!-(VLOOKUP(AC43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AC43-VLOOKUP(AC43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))#REF!-(VLOOKUP($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:$O43,1,TRUE)))#REF!#REF!#REF!IF(AG43>0,(VLOOKUP(AG43, LT_IncomeTaxFed/$K43:$O43, 2, TRUE)+VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,3,TRUE)*(AG43-VLOOKUP(AG43,LT_IncomeTaxFed/$K43:$O43,1,TRUE)))/AG43,0)#REF!#REF!B42+120417410011000.534813311695005340.5348133116950053410.53481331169500534100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AC44-VLOOKUP(AC44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))#REF!-(VLOOKUP($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:$O44,1,TRUE)))#REF!#REF!#REF!IF(AG44>0,(VLOOKUP(AG44, LT_IncomeTaxFed/$K44:$O44, 2, TRUE)+VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,3,TRUE)*(AG44-VLOOKUP(AG44,LT_IncomeTaxFed/$K44:$O44,1,TRUE)))/AG44,0)#REF!#REF!SUMPRODUCT($Z44:$Z45+$AA44:$AA45+$AD44:$AD45+$AE44:$AE45+$AI44:$AI45)#REF!IF($U44>0, -AJ44/$U44, 0)#REF!2041741002-1000.534813311695005340.5348133116950053410.534813311695005341000000000000#REF!#REF!-(VLOOKUP(AC45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AC45-VLOOKUP(AC45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))#REF!-(VLOOKUP($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:$O45,1,TRUE)))#REF!#REF!#REF!IF(AG45>0,(VLOOKUP(AG45, LT_IncomeTaxFed/$K45:$O45, 2, TRUE)+VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,3,TRUE)*(AG45-VLOOKUP(AG45,LT_IncomeTaxFed/$K45:$O45,1,TRUE)))/AG45,0)#REF!#REF!B44+120427410011000.515482710067475040.5154827100674750410.51548271006747504100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AC46-VLOOKUP(AC46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))#REF!-(VLOOKUP($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:$O46,1,TRUE)))#REF!#REF!#REF!IF(AG46>0,(VLOOKUP(AG46, LT_IncomeTaxFed/$K46:$O46, 2, TRUE)+VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,3,TRUE)*(AG46-VLOOKUP(AG46,LT_IncomeTaxFed/$K46:$O46,1,TRUE)))/AG46,0)#REF!#REF!SUMPRODUCT($Z46:$Z47+$AA46:$AA47+$AD46:$AD47+$AE46:$AE47+$AI46:$AI47)#REF!IF($U46>0, -AJ46/$U46, 0)#REF!2042741002-1000.515482710067475040.5154827100674750410.515482710067475041000000000000#REF!#REF!-(VLOOKUP(AC47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AC47-VLOOKUP(AC47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))#REF!-(VLOOKUP($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:$O47,1,TRUE)))#REF!#REF!#REF!IF(AG47>0,(VLOOKUP(AG47, LT_IncomeTaxFed/$K47:$O47, 2, TRUE)+VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,3,TRUE)*(AG47-VLOOKUP(AG47,LT_IncomeTaxFed/$K47:$O47,1,TRUE)))/AG47,0)#REF!#REF!B46+120437410011000.496850804884313270.4968508048843132710.49685080488431327100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AC48-VLOOKUP(AC48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))#REF!-(VLOOKUP($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:$O48,1,TRUE)))#REF!#REF!#REF!IF(AG48>0,(VLOOKUP(AG48, LT_IncomeTaxFed/$K48:$O48, 2, TRUE)+VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,3,TRUE)*(AG48-VLOOKUP(AG48,LT_IncomeTaxFed/$K48:$O48,1,TRUE)))/AG48,0)#REF!#REF!SUMPRODUCT($Z48:$Z49+$AA48:$AA49+$AD48:$AD49+$AE48:$AE49+$AI48:$AI49)#REF!IF($U48>0, -AJ48/$U48, 0)#REF!2043741002-1000.496850804884313270.4968508048843132710.496850804884313271000000000000#REF!#REF!-(VLOOKUP(AC49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AC49-VLOOKUP(AC49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))#REF!-(VLOOKUP($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:$O49,1,TRUE)))#REF!#REF!#REF!IF(AG49>0,(VLOOKUP(AG49, LT_IncomeTaxFed/$K49:$O49, 2, TRUE)+VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,3,TRUE)*(AG49-VLOOKUP(AG49,LT_IncomeTaxFed/$K49:$O49,1,TRUE)))/AG49,0)#REF!#REF!B48+120447410011000.478892342057169350.4788923420571693510.47889234205716935100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AC50-VLOOKUP(AC50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))#REF!-(VLOOKUP($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:$O50,1,TRUE)))#REF!#REF!#REF!IF(AG50>0,(VLOOKUP(AG50, LT_IncomeTaxFed/$K50:$O50, 2, TRUE)+VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,3,TRUE)*(AG50-VLOOKUP(AG50,LT_IncomeTaxFed/$K50:$O50,1,TRUE)))/AG50,0)#REF!#REF!SUMPRODUCT($Z50:$Z51+$AA50:$AA51+$AD50:$AD51+$AE50:$AE51+$AI50:$AI51)#REF!IF($U50>0, -AJ50/$U50, 0)#REF!2044741002-1000.478892342057169350.4788923420571693510.478892342057169351000000000000#REF!#REF!-(VLOOKUP(AC51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AC51-VLOOKUP(AC51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))#REF!-(VLOOKUP($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:$O51,1,TRUE)))#REF!#REF!#REF!IF(AG51>0,(VLOOKUP(AG51, LT_IncomeTaxFed/$K51:$O51, 2, TRUE)+VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,3,TRUE)*(AG51-VLOOKUP(AG51,LT_IncomeTaxFed/$K51:$O51,1,TRUE)))/AG51,0)#REF!#REF!B50+120457410011000.461582980296066760.4615829802960667610.46158298029606676100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AC52-VLOOKUP(AC52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))#REF!-(VLOOKUP($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:$O52,1,TRUE)))#REF!#REF!#REF!IF(AG52>0,(VLOOKUP(AG52, LT_IncomeTaxFed/$K52:$O52, 2, TRUE)+VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,3,TRUE)*(AG52-VLOOKUP(AG52,LT_IncomeTaxFed/$K52:$O52,1,TRUE)))/AG52,0)#REF!#REF!SUMPRODUCT($Z52:$Z53+$AA52:$AA53+$AD52:$AD53+$AE52:$AE53+$AI52:$AI53)#REF!IF($U52>0, -AJ52/$U52, 0)#REF!2045741002-1000.461582980296066760.4615829802960667610.461582980296066761000000000000#REF!#REF!-(VLOOKUP(AC53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AC53-VLOOKUP(AC53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))#REF!-(VLOOKUP($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:$O53,1,TRUE)))#REF!#REF!#REF!IF(AG53>0,(VLOOKUP(AG53, LT_IncomeTaxFed/$K53:$O53, 2, TRUE)+VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,3,TRUE)*(AG53-VLOOKUP(AG53,LT_IncomeTaxFed/$K53:$O53,1,TRUE)))/AG53,0)#REF!#REF!B52+120467410011000.444899258116690790.4448992581166907910.44489925811669079100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AC54-VLOOKUP(AC54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))#REF!-(VLOOKUP($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:$O54,1,TRUE)))#REF!#REF!#REF!IF(AG54>0,(VLOOKUP(AG54, LT_IncomeTaxFed/$K54:$O54, 2, TRUE)+VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,3,TRUE)*(AG54-VLOOKUP(AG54,LT_IncomeTaxFed/$K54:$O54,1,TRUE)))/AG54,0)#REF!#REF!SUMPRODUCT($Z54:$Z55+$AA54:$AA55+$AD54:$AD55+$AE54:$AE55+$AI54:$AI55)#REF!IF($U54>0, -AJ54/$U54, 0)#REF!2046741002-1000.444899258116690790.4448992581166907910.444899258116690791000000000000#REF!#REF!-(VLOOKUP(AC55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AC55-VLOOKUP(AC55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))#REF!-(VLOOKUP($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:$O55,1,TRUE)))#REF!#REF!#REF!IF(AG55>0,(VLOOKUP(AG55, LT_IncomeTaxFed/$K55:$O55, 2, TRUE)+VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,3,TRUE)*(AG55-VLOOKUP(AG55,LT_IncomeTaxFed/$K55:$O55,1,TRUE)))/AG55,0)#REF!#REF!B54+120477410011000.428818562040183870.4288185620401838710.42881856204018387100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AC56-VLOOKUP(AC56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))#REF!-(VLOOKUP($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:$O56,1,TRUE)))#REF!#REF!#REF!IF(AG56>0,(VLOOKUP(AG56, LT_IncomeTaxFed/$K56:$O56, 2, TRUE)+VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,3,TRUE)*(AG56-VLOOKUP(AG56,LT_IncomeTaxFed/$K56:$O56,1,TRUE)))/AG56,0)#REF!#REF!SUMPRODUCT($Z56:$Z57+$AA56:$AA57+$AD56:$AD57+$AE56:$AE57+$AI56:$AI57)#REF!IF($U56>0, -AJ56/$U56, 0)#REF!2047741002-1000.428818562040183870.4288185620401838710.428818562040183871000000000000#REF!#REF!-(VLOOKUP(AC57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AC57-VLOOKUP(AC57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))#REF!-(VLOOKUP($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:$O57,1,TRUE)))#REF!#REF!#REF!IF(AG57>0,(VLOOKUP(AG57, LT_IncomeTaxFed/$K57:$O57, 2, TRUE)+VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,3,TRUE)*(AG57-VLOOKUP(AG57,LT_IncomeTaxFed/$K57:$O57,1,TRUE)))/AG57,0)#REF!#REF!B56+120487410011000.413319095942345840.4133190959423458410.41331909594234584100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AC58-VLOOKUP(AC58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))#REF!-(VLOOKUP($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:$O58,1,TRUE)))#REF!#REF!#REF!IF(AG58>0,(VLOOKUP(AG58, LT_IncomeTaxFed/$K58:$O58, 2, TRUE)+VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,3,TRUE)*(AG58-VLOOKUP(AG58,LT_IncomeTaxFed/$K58:$O58,1,TRUE)))/AG58,0)#REF!#REF!SUMPRODUCT($Z58:$Z59+$AA58:$AA59+$AD58:$AD59+$AE58:$AE59+$AI58:$AI59)#REF!IF($U58>0, -AJ58/$U58, 0)#REF!2048741002-1000.413319095942345840.4133190959423458410.413319095942345841000000000000#REF!#REF!-(VLOOKUP(AC59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AC59-VLOOKUP(AC59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))#REF!-(VLOOKUP($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:$O59,1,TRUE)))#REF!#REF!#REF!IF(AG59>0,(VLOOKUP(AG59, LT_IncomeTaxFed/$K59:$O59, 2, TRUE)+VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,3,TRUE)*(AG59-VLOOKUP(AG59,LT_IncomeTaxFed/$K59:$O59,1,TRUE)))/AG59,0)#REF!#REF!B58+120497410011000.398379851510694770.3983798515106947710.39837985151069477100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AC60-VLOOKUP(AC60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))#REF!-(VLOOKUP($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:$O60,1,TRUE)))#REF!#REF!#REF!IF(AG60>0,(VLOOKUP(AG60, LT_IncomeTaxFed/$K60:$O60, 2, TRUE)+VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,3,TRUE)*(AG60-VLOOKUP(AG60,LT_IncomeTaxFed/$K60:$O60,1,TRUE)))/AG60,0)#REF!#REF!SUMPRODUCT($Z60:$Z61+$AA60:$AA61+$AD60:$AD61+$AE60:$AE61+$AI60:$AI61)#REF!IF($U60>0, -AJ60/$U60, 0)#REF!2049741002-1000.398379851510694770.3983798515106947710.398379851510694771000000000000#REF!#REF!-(VLOOKUP(AC61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AC61-VLOOKUP(AC61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))#REF!-(VLOOKUP($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:$O61,1,TRUE)))#REF!#REF!#REF!IF(AG61>0,(VLOOKUP(AG61, LT_IncomeTaxFed/$K61:$O61, 2, TRUE)+VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,3,TRUE)*(AG61-VLOOKUP(AG61,LT_IncomeTaxFed/$K61:$O61,1,TRUE)))/AG61,0)#REF!#REF!B60+120507410011000.383980579769344350.3839805797693443510.38398057976934435100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AC62-VLOOKUP(AC62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))#REF!-(VLOOKUP($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:$O62,1,TRUE)))#REF!#REF!#REF!IF(AG62>0,(VLOOKUP(AG62, LT_IncomeTaxFed/$K62:$O62, 2, TRUE)+VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,3,TRUE)*(AG62-VLOOKUP(AG62,LT_IncomeTaxFed/$K62:$O62,1,TRUE)))/AG62,0)#REF!#REF!SUMPRODUCT($Z62:$Z63+$AA62:$AA63+$AD62:$AD63+$AE62:$AE63+$AI62:$AI63)#REF!IF($U62>0, -AJ62/$U62, 0)#REF!2050741002-1000.383980579769344350.3839805797693443510.383980579769344351000000000000#REF!#REF!-(VLOOKUP(AC63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AC63-VLOOKUP(AC63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))#REF!-(VLOOKUP($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:$O63,1,TRUE)))#REF!#REF!#REF!IF(AG63>0,(VLOOKUP(AG63, LT_IncomeTaxFed/$K63:$O63, 2, TRUE)+VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,3,TRUE)*(AG63-VLOOKUP(AG63,LT_IncomeTaxFed/$K63:$O63,1,TRUE)))/AG63,0)#REF!#REF!B62+120517410011000.370101763633102930.3701017636331029310.37010176363310293100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AC64-VLOOKUP(AC64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))#REF!-(VLOOKUP($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:$O64,1,TRUE)))#REF!#REF!#REF!IF(AG64>0,(VLOOKUP(AG64, LT_IncomeTaxFed/$K64:$O64, 2, TRUE)+VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,3,TRUE)*(AG64-VLOOKUP(AG64,LT_IncomeTaxFed/$K64:$O64,1,TRUE)))/AG64,0)#REF!#REF!SUMPRODUCT($Z64:$Z65+$AA64:$AA65+$AD64:$AD65+$AE64:$AE65+$AI64:$AI65)#REF!IF($U64>0, -AJ64/$U64, 0)#REF!2051741002-1000.370101763633102930.3701017636331029310.370101763633102931000000000000#REF!#REF!-(VLOOKUP(AC65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AC65-VLOOKUP(AC65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))#REF!-(VLOOKUP($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:$O65,1,TRUE)))#REF!#REF!#REF!IF(AG65>0,(VLOOKUP(AG65, LT_IncomeTaxFed/$K65:$O65, 2, TRUE)+VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,3,TRUE)*(AG65-VLOOKUP(AG65,LT_IncomeTaxFed/$K65:$O65,1,TRUE)))/AG65,0)#REF!#REF!B64+120527410011000.35672459145359320.356724591453593210.3567245914535932100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AC66-VLOOKUP(AC66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))#REF!-(VLOOKUP($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:$O66,1,TRUE)))#REF!#REF!#REF!IF(AG66>0,(VLOOKUP(AG66, LT_IncomeTaxFed/$K66:$O66, 2, TRUE)+VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,3,TRUE)*(AG66-VLOOKUP(AG66,LT_IncomeTaxFed/$K66:$O66,1,TRUE)))/AG66,0)#REF!#REF!SUMPRODUCT($Z66:$Z67+$AA66:$AA67+$AD66:$AD67+$AE66:$AE67+$AI66:$AI67)#REF!IF($U66>0, -AJ66/$U66, 0)#REF!2052741002-1000.35672459145359320.356724591453593210.35672459145359321000000000000#REF!#REF!-(VLOOKUP(AC67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AC67-VLOOKUP(AC67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))#REF!-(VLOOKUP($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:$O67,1,TRUE)))#REF!#REF!#REF!IF(AG67>0,(VLOOKUP(AG67, LT_IncomeTaxFed/$K67:$O67, 2, TRUE)+VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,3,TRUE)*(AG67-VLOOKUP(AG67,LT_IncomeTaxFed/$K67:$O67,1,TRUE)))/AG67,0)#REF!#REF!B66+120537410011000.343830931521535540.3438309315215355410.34383093152153554100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AC68-VLOOKUP(AC68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))#REF!-(VLOOKUP($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:$O68,1,TRUE)))#REF!#REF!#REF!IF(AG68>0,(VLOOKUP(AG68, LT_IncomeTaxFed/$K68:$O68, 2, TRUE)+VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,3,TRUE)*(AG68-VLOOKUP(AG68,LT_IncomeTaxFed/$K68:$O68,1,TRUE)))/AG68,0)#REF!#REF!SUMPRODUCT($Z68:$Z69+$AA68:$AA69+$AD68:$AD69+$AE68:$AE69+$AI68:$AI69)#REF!IF($U68>0, -AJ68/$U68, 0)#REF!2053741002-1000.343830931521535540.3438309315215355410.343830931521535541000000000000#REF!#REF!-(VLOOKUP(AC69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AC69-VLOOKUP(AC69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))#REF!-(VLOOKUP($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:$O69,1,TRUE)))#REF!#REF!#REF!IF(AG69>0,(VLOOKUP(AG69, LT_IncomeTaxFed/$K69:$O69, 2, TRUE)+VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,3,TRUE)*(AG69-VLOOKUP(AG69,LT_IncomeTaxFed/$K69:$O69,1,TRUE)))/AG69,0)#REF!#REF!B68+120547410011000.331403307490636680.3314033074906366810.33140330749063668100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AC70-VLOOKUP(AC70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))#REF!-(VLOOKUP($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:$O70,1,TRUE)))#REF!#REF!#REF!IF(AG70>0,(VLOOKUP(AG70, LT_IncomeTaxFed/$K70:$O70, 2, TRUE)+VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,3,TRUE)*(AG70-VLOOKUP(AG70,LT_IncomeTaxFed/$K70:$O70,1,TRUE)))/AG70,0)#REF!#REF!SUMPRODUCT($Z70:$Z71+$AA70:$AA71+$AD70:$AD71+$AE70:$AE71+$AI70:$AI71)#REF!IF($U70>0, -AJ70/$U70, 0)#REF!2054741002-1000.331403307490636680.3314033074906366810.331403307490636681000000000000#REF!#REF!-(VLOOKUP(AC71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AC71-VLOOKUP(AC71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))#REF!-(VLOOKUP($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:$O71,1,TRUE)))#REF!#REF!#REF!IF(AG71>0,(VLOOKUP(AG71, LT_IncomeTaxFed/$K71:$O71, 2, TRUE)+VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,3,TRUE)*(AG71-VLOOKUP(AG71,LT_IncomeTaxFed/$K71:$O71,1,TRUE)))/AG71,0)#REF!#REF!B70+12055741INDEX(SC_TaxIndex,$G72)0011000.319424874689770210.3194248746897702110.31942487468977021100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z72:$Z73+$AA72:$AA73+$AD72:$AD73+$AE72:$AE73+$AI72:$AI73)#REF!IF($U72>0, -AJ72/$U72, 0)#REF!205574100MOD(ROW(),2)+12-1000.319424874689770210.3194248746897702110.319424874689770211000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B72+12056741INDEX(SP_Initials,G74)0G74=E7401MOD($G74,2)-($G74-1)1IF(INDEX(SC_ShowRetireatee,$G74),IF($B74<YEAR(INDEX(SP_BirthDate,$G74)),0,$B74-YEAR(INDEX(SP_BirthDate,$G74))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G74)))),0)00.307879397291344730.3078793972913447310.307879397291344731SUMIF($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))0SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G74=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P74:$T74),0)#REF!P74+Q74+$S74/20MIN(VLOOKUP($V74, LT_SSBases, 2, TRUE)+VLOOKUP($V74,LT_SSBases,3,TRUE)*($V74-VLOOKUP($V74,LT_SSBases,1,TRUE)),$S74*0.85)0SUMIF($E$8:$E$9,$G74,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G74)+SUMIF(SC_TaxIndex,$G74,SP_Dependents)0-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))0-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))0SUMIF($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/$K74)#REF!MAX($P74+$Q74+$R74+$T74+$W74-$X74-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AB74,0)#REF!-(VLOOKUP(AC74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AC74-VLOOKUP(AC74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))#REF!-(VLOOKUP($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:$O74,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P74+$Q74+$R74+$T74+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W74,0)-$Y74*LT_PersonalExemptAmt/$K74+$AA74/2+$AF74,0)#REF!IF(AG74>0,(VLOOKUP(AG74, LT_IncomeTaxFed/$K74:$O74, 2, TRUE)+VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,3,TRUE)*(AG74-VLOOKUP(AG74,LT_IncomeTaxFed/$K74:$O74,1,TRUE)))/AG74,0)#REF!IF(AG74>0,AG74*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH74,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH74+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z74:$Z75+$AA74:$AA75+$AD74:$AD75+$AE74:$AE75+$AI74:$AI75)#REF!IF($U74>0, -AJ74/$U74, 0)#REF!B73+12056741002-1000.307879397291344730.3078793972913447310.307879397291344731000000000000#REF!#REF!-(VLOOKUP(AC75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AC75-VLOOKUP(AC75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))#REF!-(VLOOKUP($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:$O75,1,TRUE)))#REF!#REF!#REF!IF(AG75>0,(VLOOKUP(AG75, LT_IncomeTaxFed/$K75:$O75, 2, TRUE)+VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,3,TRUE)*(AG75-VLOOKUP(AG75,LT_IncomeTaxFed/$K75:$O75,1,TRUE)))/AG75,0)#REF!#REF!B74+120577410011000.296751226304910520.2967512263049105210.29675122630491052100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AC76-VLOOKUP(AC76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))#REF!-(VLOOKUP($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:$O76,1,TRUE)))#REF!#REF!#REF!IF(AG76>0,(VLOOKUP(AG76, LT_IncomeTaxFed/$K76:$O76, 2, TRUE)+VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,3,TRUE)*(AG76-VLOOKUP(AG76,LT_IncomeTaxFed/$K76:$O76,1,TRUE)))/AG76,0)#REF!#REF!SUMPRODUCT($Z76:$Z77+$AA76:$AA77+$AD76:$AD77+$AE76:$AE77+$AI76:$AI77)#REF!IF($U76>0, -AJ76/$U76, 0)#REF!2057741002-1000.296751226304910520.2967512263049105210.296751226304910521000000000000#REF!#REF!-(VLOOKUP(AC77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AC77-VLOOKUP(AC77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))#REF!-(VLOOKUP($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:$O77,1,TRUE)))#REF!#REF!#REF!IF(AG77>0,(VLOOKUP(AG77, LT_IncomeTaxFed/$K77:$O77, 2, TRUE)+VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,3,TRUE)*(AG77-VLOOKUP(AG77,LT_IncomeTaxFed/$K77:$O77,1,TRUE)))/AG77,0)#REF!#REF!B76+120587410011000.286025278366178750.2860252783661787510.28602527836617875100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AC78-VLOOKUP(AC78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))#REF!-(VLOOKUP($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:$O78,1,TRUE)))#REF!#REF!#REF!IF(AG78>0,(VLOOKUP(AG78, LT_IncomeTaxFed/$K78:$O78, 2, TRUE)+VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,3,TRUE)*(AG78-VLOOKUP(AG78,LT_IncomeTaxFed/$K78:$O78,1,TRUE)))/AG78,0)#REF!#REF!SUMPRODUCT($Z78:$Z79+$AA78:$AA79+$AD78:$AD79+$AE78:$AE79+$AI78:$AI79)#REF!IF($U78>0, -AJ78/$U78, 0)#REF!2058741002-1000.286025278366178750.2860252783661787510.286025278366178751000000000000#REF!#REF!-(VLOOKUP(AC79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AC79-VLOOKUP(AC79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))#REF!-(VLOOKUP($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:$O79,1,TRUE)))#REF!#REF!#REF!IF(AG79>0,(VLOOKUP(AG79, LT_IncomeTaxFed/$K79:$O79, 2, TRUE)+VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,3,TRUE)*(AG79-VLOOKUP(AG79,LT_IncomeTaxFed/$K79:$O79,1,TRUE)))/AG79,0)#REF!#REF!B78+120597410011000.27568701529270240.275687015292702410.2756870152927024100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AC80-VLOOKUP(AC80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))#REF!-(VLOOKUP($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:$O80,1,TRUE)))#REF!#REF!#REF!IF(AG80>0,(VLOOKUP(AG80, LT_IncomeTaxFed/$K80:$O80, 2, TRUE)+VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,3,TRUE)*(AG80-VLOOKUP(AG80,LT_IncomeTaxFed/$K80:$O80,1,TRUE)))/AG80,0)#REF!#REF!SUMPRODUCT($Z80:$Z81+$AA80:$AA81+$AD80:$AD81+$AE80:$AE81+$AI80:$AI81)#REF!IF($U80>0, -AJ80/$U80, 0)#REF!2059741002-1000.27568701529270240.275687015292702410.27568701529270241000000000000#REF!#REF!-(VLOOKUP(AC81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AC81-VLOOKUP(AC81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))#REF!-(VLOOKUP($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:$O81,1,TRUE)))#REF!#REF!#REF!IF(AG81>0,(VLOOKUP(AG81, LT_IncomeTaxFed/$K81:$O81, 2, TRUE)+VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,3,TRUE)*(AG81-VLOOKUP(AG81,LT_IncomeTaxFed/$K81:$O81,1,TRUE)))/AG81,0)#REF!#REF!B80+120607410011000.265722424378508290.2657224243785082910.26572242437850829100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AC82-VLOOKUP(AC82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))#REF!-(VLOOKUP($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:$O82,1,TRUE)))#REF!#REF!#REF!IF(AG82>0,(VLOOKUP(AG82, LT_IncomeTaxFed/$K82:$O82, 2, TRUE)+VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,3,TRUE)*(AG82-VLOOKUP(AG82,LT_IncomeTaxFed/$K82:$O82,1,TRUE)))/AG82,0)#REF!#REF!SUMPRODUCT($Z82:$Z83+$AA82:$AA83+$AD82:$AD83+$AE82:$AE83+$AI82:$AI83)#REF!IF($U82>0, -AJ82/$U82, 0)#REF!2060741002-1000.265722424378508290.2657224243785082910.265722424378508291000000000000#REF!#REF!-(VLOOKUP(AC83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AC83-VLOOKUP(AC83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))#REF!-(VLOOKUP($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:$O83,1,TRUE)))#REF!#REF!#REF!IF(AG83>0,(VLOOKUP(AG83, LT_IncomeTaxFed/$K83:$O83, 2, TRUE)+VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,3,TRUE)*(AG83-VLOOKUP(AG83,LT_IncomeTaxFed/$K83:$O83,1,TRUE)))/AG83,0)#REF!#REF!B82+120617410011000.256117999400971850.2561179994009718510.25611799940097185100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AC84-VLOOKUP(AC84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))#REF!-(VLOOKUP($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:$O84,1,TRUE)))#REF!#REF!#REF!IF(AG84>0,(VLOOKUP(AG84, LT_IncomeTaxFed/$K84:$O84, 2, TRUE)+VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,3,TRUE)*(AG84-VLOOKUP(AG84,LT_IncomeTaxFed/$K84:$O84,1,TRUE)))/AG84,0)#REF!#REF!SUMPRODUCT($Z84:$Z85+$AA84:$AA85+$AD84:$AD85+$AE84:$AE85+$AI84:$AI85)#REF!IF($U84>0, -AJ84/$U84, 0)#REF!2061741002-1000.256117999400971850.2561179994009718510.256117999400971851000000000000#REF!#REF!-(VLOOKUP(AC85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AC85-VLOOKUP(AC85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))#REF!-(VLOOKUP($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:$O85,1,TRUE)))#REF!#REF!#REF!IF(AG85>0,(VLOOKUP(AG85, LT_IncomeTaxFed/$K85:$O85, 2, TRUE)+VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,3,TRUE)*(AG85-VLOOKUP(AG85,LT_IncomeTaxFed/$K85:$O85,1,TRUE)))/AG85,0)#REF!#REF!B84+120627410011000.246860722314189730.2468607223141897310.24686072231418973100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AC86-VLOOKUP(AC86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))#REF!-(VLOOKUP($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:$O86,1,TRUE)))#REF!#REF!#REF!IF(AG86>0,(VLOOKUP(AG86, LT_IncomeTaxFed/$K86:$O86, 2, TRUE)+VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,3,TRUE)*(AG86-VLOOKUP(AG86,LT_IncomeTaxFed/$K86:$O86,1,TRUE)))/AG86,0)#REF!#REF!SUMPRODUCT($Z86:$Z87+$AA86:$AA87+$AD86:$AD87+$AE86:$AE87+$AI86:$AI87)#REF!IF($U86>0, -AJ86/$U86, 0)#REF!2062741002-1000.246860722314189730.2468607223141897310.246860722314189731000000000000#REF!#REF!-(VLOOKUP(AC87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AC87-VLOOKUP(AC87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))#REF!-(VLOOKUP($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:$O87,1,TRUE)))#REF!#REF!#REF!IF(AG87>0,(VLOOKUP(AG87, LT_IncomeTaxFed/$K87:$O87, 2, TRUE)+VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,3,TRUE)*(AG87-VLOOKUP(AG87,LT_IncomeTaxFed/$K87:$O87,1,TRUE)))/AG87,0)#REF!#REF!B86+120637410011000.237938045604038250.2379380456040382510.23793804560403825100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AC88-VLOOKUP(AC88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))#REF!-(VLOOKUP($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:$O88,1,TRUE)))#REF!#REF!#REF!IF(AG88>0,(VLOOKUP(AG88, LT_IncomeTaxFed/$K88:$O88, 2, TRUE)+VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,3,TRUE)*(AG88-VLOOKUP(AG88,LT_IncomeTaxFed/$K88:$O88,1,TRUE)))/AG88,0)#REF!#REF!SUMPRODUCT($Z88:$Z89+$AA88:$AA89+$AD88:$AD89+$AE88:$AE89+$AI88:$AI89)#REF!IF($U88>0, -AJ88/$U88, 0)#REF!2063741002-1000.237938045604038250.2379380456040382510.237938045604038251000000000000#REF!#REF!-(VLOOKUP(AC89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AC89-VLOOKUP(AC89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))#REF!-(VLOOKUP($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:$O89,1,TRUE)))#REF!#REF!#REF!IF(AG89>0,(VLOOKUP(AG89, LT_IncomeTaxFed/$K89:$O89, 2, TRUE)+VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,3,TRUE)*(AG89-VLOOKUP(AG89,LT_IncomeTaxFed/$K89:$O89,1,TRUE)))/AG89,0)#REF!#REF!B88+120647410011000.229337875281000720.2293378752810007210.22933787528100072100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AC90-VLOOKUP(AC90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))#REF!-(VLOOKUP($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:$O90,1,TRUE)))#REF!#REF!#REF!IF(AG90>0,(VLOOKUP(AG90, LT_IncomeTaxFed/$K90:$O90, 2, TRUE)+VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,3,TRUE)*(AG90-VLOOKUP(AG90,LT_IncomeTaxFed/$K90:$O90,1,TRUE)))/AG90,0)#REF!#REF!SUMPRODUCT($Z90:$Z91+$AA90:$AA91+$AD90:$AD91+$AE90:$AE91+$AI90:$AI91)#REF!IF($U90>0, -AJ90/$U90, 0)#REF!2064741002-1000.229337875281000720.2293378752810007210.229337875281000721000000000000#REF!#REF!-(VLOOKUP(AC91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AC91-VLOOKUP(AC91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))#REF!-(VLOOKUP($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:$O91,1,TRUE)))#REF!#REF!#REF!IF(AG91>0,(VLOOKUP(AG91, LT_IncomeTaxFed/$K91:$O91, 2, TRUE)+VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,3,TRUE)*(AG91-VLOOKUP(AG91,LT_IncomeTaxFed/$K91:$O91,1,TRUE)))/AG91,0)#REF!#REF!B90+120657410011000.221048554487711550.2210485544877115510.22104855448771155100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AC92-VLOOKUP(AC92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))#REF!-(VLOOKUP($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:$O92,1,TRUE)))#REF!#REF!#REF!IF(AG92>0,(VLOOKUP(AG92, LT_IncomeTaxFed/$K92:$O92, 2, TRUE)+VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,3,TRUE)*(AG92-VLOOKUP(AG92,LT_IncomeTaxFed/$K92:$O92,1,TRUE)))/AG92,0)#REF!#REF!SUMPRODUCT($Z92:$Z93+$AA92:$AA93+$AD92:$AD93+$AE92:$AE93+$AI92:$AI93)#REF!IF($U92>0, -AJ92/$U92, 0)#REF!2065741002-1000.221048554487711550.2210485544877115510.221048554487711551000000000000#REF!#REF!-(VLOOKUP(AC93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AC93-VLOOKUP(AC93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))#REF!-(VLOOKUP($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:$O93,1,TRUE)))#REF!#REF!#REF!IF(AG93>0,(VLOOKUP(AG93, LT_IncomeTaxFed/$K93:$O93, 2, TRUE)+VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,3,TRUE)*(AG93-VLOOKUP(AG93,LT_IncomeTaxFed/$K93:$O93,1,TRUE)))/AG93,0)#REF!#REF!B92+120667410011000.213058847698999050.2130588476989990510.21305884769899905100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AC94-VLOOKUP(AC94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))#REF!-(VLOOKUP($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:$O94,1,TRUE)))#REF!#REF!#REF!IF(AG94>0,(VLOOKUP(AG94, LT_IncomeTaxFed/$K94:$O94, 2, TRUE)+VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,3,TRUE)*(AG94-VLOOKUP(AG94,LT_IncomeTaxFed/$K94:$O94,1,TRUE)))/AG94,0)#REF!#REF!SUMPRODUCT($Z94:$Z95+$AA94:$AA95+$AD94:$AD95+$AE94:$AE95+$AI94:$AI95)#REF!IF($U94>0, -AJ94/$U94, 0)#REF!2066741002-1000.213058847698999050.2130588476989990510.213058847698999051000000000000#REF!#REF!-(VLOOKUP(AC95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AC95-VLOOKUP(AC95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))#REF!-(VLOOKUP($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:$O95,1,TRUE)))#REF!#REF!#REF!IF(AG95>0,(VLOOKUP(AG95, LT_IncomeTaxFed/$K95:$O95, 2, TRUE)+VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,3,TRUE)*(AG95-VLOOKUP(AG95,LT_IncomeTaxFed/$K95:$O95,1,TRUE)))/AG95,0)#REF!#REF!B94+120677410011000.205357925493011130.2053579254930111310.20535792549301113100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AC96-VLOOKUP(AC96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))#REF!-(VLOOKUP($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:$O96,1,TRUE)))#REF!#REF!#REF!IF(AG96>0,(VLOOKUP(AG96, LT_IncomeTaxFed/$K96:$O96, 2, TRUE)+VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,3,TRUE)*(AG96-VLOOKUP(AG96,LT_IncomeTaxFed/$K96:$O96,1,TRUE)))/AG96,0)#REF!#REF!SUMPRODUCT($Z96:$Z97+$AA96:$AA97+$AD96:$AD97+$AE96:$AE97+$AI96:$AI97)#REF!IF($U96>0, -AJ96/$U96, 0)#REF!2067741002-1000.205357925493011130.2053579254930111310.205357925493011131000000000000#REF!#REF!-(VLOOKUP(AC97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AC97-VLOOKUP(AC97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))#REF!-(VLOOKUP($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:$O97,1,TRUE)))#REF!#REF!#REF!IF(AG97>0,(VLOOKUP(AG97, LT_IncomeTaxFed/$K97:$O97, 2, TRUE)+VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,3,TRUE)*(AG97-VLOOKUP(AG97,LT_IncomeTaxFed/$K97:$O97,1,TRUE)))/AG97,0)#REF!#REF!B96+120687410011000.19793534987278180.197935349872781810.1979353498727818100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AC98-VLOOKUP(AC98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))#REF!-(VLOOKUP($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:$O98,1,TRUE)))#REF!#REF!#REF!IF(AG98>0,(VLOOKUP(AG98, LT_IncomeTaxFed/$K98:$O98, 2, TRUE)+VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,3,TRUE)*(AG98-VLOOKUP(AG98,LT_IncomeTaxFed/$K98:$O98,1,TRUE)))/AG98,0)#REF!#REF!SUMPRODUCT($Z98:$Z99+$AA98:$AA99+$AD98:$AD99+$AE98:$AE99+$AI98:$AI99)#REF!IF($U98>0, -AJ98/$U98, 0)#REF!2068741002-1000.19793534987278180.197935349872781810.19793534987278181000000000000#REF!#REF!-(VLOOKUP(AC99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AC99-VLOOKUP(AC99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))#REF!-(VLOOKUP($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:$O99,1,TRUE)))#REF!#REF!#REF!IF(AG99>0,(VLOOKUP(AG99, LT_IncomeTaxFed/$K99:$O99, 2, TRUE)+VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,3,TRUE)*(AG99-VLOOKUP(AG99,LT_IncomeTaxFed/$K99:$O99,1,TRUE)))/AG99,0)#REF!#REF!B98+120697410011000.190781060118343890.1907810601183438910.19078106011834389100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AC100-VLOOKUP(AC100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))#REF!-(VLOOKUP($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:$O100,1,TRUE)))#REF!#REF!#REF!IF(AG100>0,(VLOOKUP(AG100, LT_IncomeTaxFed/$K100:$O100, 2, TRUE)+VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,3,TRUE)*(AG100-VLOOKUP(AG100,LT_IncomeTaxFed/$K100:$O100,1,TRUE)))/AG100,0)#REF!#REF!SUMPRODUCT($Z100:$Z101+$AA100:$AA101+$AD100:$AD101+$AE100:$AE101+$AI100:$AI101)#REF!IF($U100>0, -AJ100/$U100, 0)#REF!2069741002-1000.190781060118343890.1907810601183438910.190781060118343891000000000000#REF!#REF!-(VLOOKUP(AC101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AC101-VLOOKUP(AC101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))#REF!-(VLOOKUP($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:$O101,1,TRUE)))#REF!#REF!#REF!IF(AG101>0,(VLOOKUP(AG101, LT_IncomeTaxFed/$K101:$O101, 2, TRUE)+VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,3,TRUE)*(AG101-VLOOKUP(AG101,LT_IncomeTaxFed/$K101:$O101,1,TRUE)))/AG101,0)#REF!#REF!B100+120707410011000.183885359150210950.1838853591502109510.18388535915021095100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AC102-VLOOKUP(AC102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))#REF!-(VLOOKUP($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:$O102,1,TRUE)))#REF!#REF!#REF!IF(AG102>0,(VLOOKUP(AG102, LT_IncomeTaxFed/$K102:$O102, 2, TRUE)+VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,3,TRUE)*(AG102-VLOOKUP(AG102,LT_IncomeTaxFed/$K102:$O102,1,TRUE)))/AG102,0)#REF!#REF!SUMPRODUCT($Z102:$Z103+$AA102:$AA103+$AD102:$AD103+$AE102:$AE103+$AI102:$AI103)#REF!IF($U102>0, -AJ102/$U102, 0)#REF!2070741002-1000.183885359150210950.1838853591502109510.183885359150210951000000000000#REF!#REF!-(VLOOKUP(AC103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AC103-VLOOKUP(AC103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))#REF!-(VLOOKUP($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:$O103,1,TRUE)))#REF!#REF!#REF!IF(AG103>0,(VLOOKUP(AG103, LT_IncomeTaxFed/$K103:$O103, 2, TRUE)+VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,3,TRUE)*(AG103-VLOOKUP(AG103,LT_IncomeTaxFed/$K103:$O103,1,TRUE)))/AG103,0)#REF!#REF!B102+12071741INDEX(SC_TaxIndex,$G104)0011000.17723890038574550.177238900385745510.1772389003857455100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z104:$Z105+$AA104:$AA105+$AD104:$AD105+$AE104:$AE105+$AI104:$AI105)#REF!IF($U104>0, -AJ104/$U104, 0)#REF!2071741002-1000.17723890038574550.177238900385745510.17723890038574551000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B104+12072741INDEX(SP_Initials,G106)0G106=E10601MOD($G106,2)-($G106-1)1IF(INDEX(SC_ShowRetireatee,$G106),IF($B106<YEAR(INDEX(SP_BirthDate,$G106)),0,$B106-YEAR(INDEX(SP_BirthDate,$G106))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G106)))),0)00.170832675070598040.1708326750705980410.170832675070598041SUMIF($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))0SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G106=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P106:$T106),0)#REF!P106+Q106+$S106/20MIN(VLOOKUP($V106, LT_SSBases, 2, TRUE)+VLOOKUP($V106,LT_SSBases,3,TRUE)*($V106-VLOOKUP($V106,LT_SSBases,1,TRUE)),$S106*0.85)0SUMIF($E$8:$E$9,$G106,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G106)+SUMIF(SC_TaxIndex,$G106,SP_Dependents)0-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))0-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))0SUMIF($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/$K106)#REF!MAX($P106+$Q106+$R106+$T106+$W106-$X106-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AB106,0)#REF!-(VLOOKUP(AC106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AC106-VLOOKUP(AC106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))#REF!-(VLOOKUP($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:$O106,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P106+$Q106+$R106+$T106+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W106,0)-$Y106*LT_PersonalExemptAmt/$K106+$AA106/2+$AF106,0)#REF!IF(AG106>0,(VLOOKUP(AG106, LT_IncomeTaxFed/$K106:$O106, 2, TRUE)+VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,3,TRUE)*(AG106-VLOOKUP(AG106,LT_IncomeTaxFed/$K106:$O106,1,TRUE)))/AG106,0)#REF!IF(AG106>0,AG106*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH106,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH106+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z106:$Z107+$AA106:$AA107+$AD106:$AD107+$AE106:$AE107+$AI106:$AI107)#REF!IF($U106>0, -AJ106/$U106, 0)#REF!2072741002-1000.170832675070598040.1708326750705980410.170832675070598041000000000000#REF!#REF!-(VLOOKUP(AC107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AC107-VLOOKUP(AC107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))#REF!-(VLOOKUP($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:$O107,1,TRUE)))#REF!#REF!#REF!IF(AG107>0,(VLOOKUP(AG107, LT_IncomeTaxFed/$K107:$O107, 2, TRUE)+VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,3,TRUE)*(AG107-VLOOKUP(AG107,LT_IncomeTaxFed/$K107:$O107,1,TRUE)))/AG107,0)#REF!#REF!B106+120737410011000.164658000068046290.1646580000680462910.16465800006804629100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AC108-VLOOKUP(AC108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))#REF!-(VLOOKUP($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:$O108,1,TRUE)))#REF!#REF!#REF!IF(AG108>0,(VLOOKUP(AG108, LT_IncomeTaxFed/$K108:$O108, 2, TRUE)+VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,3,TRUE)*(AG108-VLOOKUP(AG108,LT_IncomeTaxFed/$K108:$O108,1,TRUE)))/AG108,0)#REF!#REF!SUMPRODUCT($Z108:$Z109+$AA108:$AA109+$AD108:$AD109+$AE108:$AE109+$AI108:$AI109)#REF!IF($U108>0, -AJ108/$U108, 0)#REF!2073741002-1000.164658000068046290.1646580000680462910.164658000068046291000000000000#REF!#REF!-(VLOOKUP(AC109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AC109-VLOOKUP(AC109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))#REF!-(VLOOKUP($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:$O109,1,TRUE)))#REF!#REF!#REF!IF(AG109>0,(VLOOKUP(AG109, LT_IncomeTaxFed/$K109:$O109, 2, TRUE)+VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,3,TRUE)*(AG109-VLOOKUP(AG109,LT_IncomeTaxFed/$K109:$O109,1,TRUE)))/AG109,0)#REF!#REF!B108+120747410011000.158706506089683150.1587065060896831510.15870650608968315100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AC110-VLOOKUP(AC110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))#REF!-(VLOOKUP($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:$O110,1,TRUE)))#REF!#REF!#REF!IF(AG110>0,(VLOOKUP(AG110, LT_IncomeTaxFed/$K110:$O110, 2, TRUE)+VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,3,TRUE)*(AG110-VLOOKUP(AG110,LT_IncomeTaxFed/$K110:$O110,1,TRUE)))/AG110,0)#REF!#REF!SUMPRODUCT($Z110:$Z111+$AA110:$AA111+$AD110:$AD111+$AE110:$AE111+$AI110:$AI111)#REF!IF($U110>0, -AJ110/$U110, 0)#REF!2074741002-1000.158706506089683150.1587065060896831510.158706506089683151000000000000#REF!#REF!-(VLOOKUP(AC111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AC111-VLOOKUP(AC111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))#REF!-(VLOOKUP($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:$O111,1,TRUE)))#REF!#REF!#REF!IF(AG111>0,(VLOOKUP(AG111, LT_IncomeTaxFed/$K111:$O111, 2, TRUE)+VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,3,TRUE)*(AG111-VLOOKUP(AG111,LT_IncomeTaxFed/$K111:$O111,1,TRUE)))/AG111,0)#REF!#REF!B110+120757410011000.152970126351501810.1529701263515018110.15297012635150181100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AC112-VLOOKUP(AC112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))#REF!-(VLOOKUP($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:$O112,1,TRUE)))#REF!#REF!#REF!IF(AG112>0,(VLOOKUP(AG112, LT_IncomeTaxFed/$K112:$O112, 2, TRUE)+VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,3,TRUE)*(AG112-VLOOKUP(AG112,LT_IncomeTaxFed/$K112:$O112,1,TRUE)))/AG112,0)#REF!#REF!SUMPRODUCT($Z112:$Z113+$AA112:$AA113+$AD112:$AD113+$AE112:$AE113+$AI112:$AI113)#REF!IF($U112>0, -AJ112/$U112, 0)#REF!2075741002-1000.152970126351501810.1529701263515018110.152970126351501811000000000000#REF!#REF!-(VLOOKUP(AC113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AC113-VLOOKUP(AC113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))#REF!-(VLOOKUP($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:$O113,1,TRUE)))#REF!#REF!#REF!IF(AG113>0,(VLOOKUP(AG113, LT_IncomeTaxFed/$K113:$O113, 2, TRUE)+VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,3,TRUE)*(AG113-VLOOKUP(AG113,LT_IncomeTaxFed/$K113:$O113,1,TRUE)))/AG113,0)#REF!#REF!B112+120767410011000.147441085640001750.1474410856400017510.14744108564000175100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AC114-VLOOKUP(AC114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))#REF!-(VLOOKUP($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:$O114,1,TRUE)))#REF!#REF!#REF!IF(AG114>0,(VLOOKUP(AG114, LT_IncomeTaxFed/$K114:$O114, 2, TRUE)+VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,3,TRUE)*(AG114-VLOOKUP(AG114,LT_IncomeTaxFed/$K114:$O114,1,TRUE)))/AG114,0)#REF!#REF!SUMPRODUCT($Z114:$Z115+$AA114:$AA115+$AD114:$AD115+$AE114:$AE115+$AI114:$AI115)#REF!IF($U114>0, -AJ114/$U114, 0)#REF!2076741002-1000.147441085640001750.1474410856400017510.147441085640001751000000000000#REF!#REF!-(VLOOKUP(AC115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AC115-VLOOKUP(AC115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))#REF!-(VLOOKUP($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:$O115,1,TRUE)))#REF!#REF!#REF!IF(AG115>0,(VLOOKUP(AG115, LT_IncomeTaxFed/$K115:$O115, 2, TRUE)+VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,3,TRUE)*(AG115-VLOOKUP(AG115,LT_IncomeTaxFed/$K115:$O115,1,TRUE)))/AG115,0)#REF!#REF!B114+120777410011000.142111889773495680.1421118897734956810.14211188977349568100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AC116-VLOOKUP(AC116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))#REF!-(VLOOKUP($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:$O116,1,TRUE)))#REF!#REF!#REF!IF(AG116>0,(VLOOKUP(AG116, LT_IncomeTaxFed/$K116:$O116, 2, TRUE)+VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,3,TRUE)*(AG116-VLOOKUP(AG116,LT_IncomeTaxFed/$K116:$O116,1,TRUE)))/AG116,0)#REF!#REF!SUMPRODUCT($Z116:$Z117+$AA116:$AA117+$AD116:$AD117+$AE116:$AE117+$AI116:$AI117)#REF!IF($U116>0, -AJ116/$U116, 0)#REF!2077741002-1000.14211188977349568INDEX(SC_EA_InflationWageIdx,EAIDX)0.1421118897734956810.142111889773495681000000000000#REF!#REF!-(VLOOKUP(AC117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AC117-VLOOKUP(AC117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))#REF!-(VLOOKUP($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:$O117,1,TRUE)))#REF!#REF!#REF!IF(AG117>0,(VLOOKUP(AG117, LT_IncomeTaxFed/$K117:$O117, 2, TRUE)+VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,3,TRUE)*(AG117-VLOOKUP(AG117,LT_IncomeTaxFed/$K117:$O117,1,TRUE)))/AG117,0)#REF!#REF!B116+12078741001100INDEX(SC_EA_InflationWageIdx,EAIDX)0.136975315444333170.1369753154443331710.13697531544433317100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AC118-VLOOKUP(AC118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))#REF!-(VLOOKUP($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:$O118,1,TRUE)))#REF!#REF!#REF!IF(AG118>0,(VLOOKUP(AG118, LT_IncomeTaxFed/$K118:$O118, 2, TRUE)+VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,3,TRUE)*(AG118-VLOOKUP(AG118,LT_IncomeTaxFed/$K118:$O118,1,TRUE)))/AG118,0)#REF!#REF!SUMPRODUCT($Z118:$Z119+$AA118:$AA119+$AD118:$AD119+$AE118:$AE119+$AI118:$AI119)#REF!IF($U118>0, -AJ118/$U118, 0)#REF!2078741002-1000.136975315444333170.1369753154443331710.136975315444333171000000000000#REF!#REF!-(VLOOKUP(AC119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AC119-VLOOKUP(AC119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))#REF!-(VLOOKUP($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:$O119,1,TRUE)))#REF!#REF!#REF!IF(AG119>0,(VLOOKUP(AG119, LT_IncomeTaxFed/$K119:$O119, 2, TRUE)+VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,3,TRUE)*(AG119-VLOOKUP(AG119,LT_IncomeTaxFed/$K119:$O119,1,TRUE)))/AG119,0)#REF!#REF!B118+120797410011000.132024400428272930.1320244004282729310.13202440042827293100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AC120-VLOOKUP(AC120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))#REF!-(VLOOKUP($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:$O120,1,TRUE)))#REF!#REF!#REF!IF(AG120>0,(VLOOKUP(AG120, LT_IncomeTaxFed/$K120:$O120, 2, TRUE)+VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,3,TRUE)*(AG120-VLOOKUP(AG120,LT_IncomeTaxFed/$K120:$O120,1,TRUE)))/AG120,0)#REF!#REF!SUMPRODUCT($Z120:$Z121+$AA120:$AA121+$AD120:$AD121+$AE120:$AE121+$AI120:$AI121)#REF!IF($U120>0, -AJ120/$U120, 0)#REF!2079741002-1000.132024400428272930.1320244004282729310.132024400428272931000000000000#REF!#REF!-(VLOOKUP(AC121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AC121-VLOOKUP(AC121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))#REF!-(VLOOKUP($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:$O121,1,TRUE)))#REF!#REF!#REF!IF(AG121>0,(VLOOKUP(AG121, LT_IncomeTaxFed/$K121:$O121, 2, TRUE)+VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,3,TRUE)*(AG121-VLOOKUP(AG121,LT_IncomeTaxFed/$K121:$O121,1,TRUE)))/AG121,0)#REF!#REF!B120+120807410011000.127252434147732930.1272524341477329310.12725243414773293100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AC122-VLOOKUP(AC122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))#REF!-(VLOOKUP($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:$O122,1,TRUE)))#REF!#REF!#REF!IF(AG122>0,(VLOOKUP(AG122, LT_IncomeTaxFed/$K122:$O122, 2, TRUE)+VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,3,TRUE)*(AG122-VLOOKUP(AG122,LT_IncomeTaxFed/$K122:$O122,1,TRUE)))/AG122,0)#REF!#REF!SUMPRODUCT($Z122:$Z123+$AA122:$AA123+$AD122:$AD123+$AE122:$AE123+$AI122:$AI123)#REF!IF($U122>0, -AJ122/$U122, 0)#REF!2080741002-1000.127252434147732930.1272524341477329310.127252434147732931000000000000#REF!#REF!-(VLOOKUP(AC123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AC123-VLOOKUP(AC123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))#REF!-(VLOOKUP($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:$O123,1,TRUE)))#REF!#REF!#REF!IF(AG123>0,(VLOOKUP(AG123, LT_IncomeTaxFed/$K123:$O123, 2, TRUE)+VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,3,TRUE)*(AG123-VLOOKUP(AG123,LT_IncomeTaxFed/$K123:$O123,1,TRUE)))/AG123,0)#REF!#REF!B122+120817410011000.122652948576128120.1226529485761281210.12265294857612812100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AC124-VLOOKUP(AC124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))#REF!-(VLOOKUP($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:$O124,1,TRUE)))#REF!#REF!#REF!IF(AG124>0,(VLOOKUP(AG124, LT_IncomeTaxFed/$K124:$O124, 2, TRUE)+VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,3,TRUE)*(AG124-VLOOKUP(AG124,LT_IncomeTaxFed/$K124:$O124,1,TRUE)))/AG124,0)#REF!#REF!SUMPRODUCT($Z124:$Z125+$AA124:$AA125+$AD124:$AD125+$AE124:$AE125+$AI124:$AI125)#REF!IF($U124>0, -AJ124/$U124, 0)#REF!2081741002-1000.122652948576128120.1226529485761281210.122652948576128121000000000000#REF!#REF!-(VLOOKUP(AC125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AC125-VLOOKUP(AC125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))#REF!-(VLOOKUP($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:$O125,1,TRUE)))#REF!#REF!#REF!IF(AG125>0,(VLOOKUP(AG125, LT_IncomeTaxFed/$K125:$O125, 2, TRUE)+VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,3,TRUE)*(AG125-VLOOKUP(AG125,LT_IncomeTaxFed/$K125:$O125,1,TRUE)))/AG125,0)#REF!#REF!B124+120827410011000.118219709470966860.1182197094709668610.11821970947096686100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AC126-VLOOKUP(AC126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))#REF!-(VLOOKUP($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:$O126,1,TRUE)))#REF!#REF!#REF!IF(AG126>0,(VLOOKUP(AG126, LT_IncomeTaxFed/$K126:$O126, 2, TRUE)+VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,3,TRUE)*(AG126-VLOOKUP(AG126,LT_IncomeTaxFed/$K126:$O126,1,TRUE)))/AG126,0)#REF!#REF!SUMPRODUCT($Z126:$Z127+$AA126:$AA127+$AD126:$AD127+$AE126:$AE127+$AI126:$AI127)#REF!IF($U126>0, -AJ126/$U126, 0)#REF!2082741002-1000.118219709470966860.1182197094709668610.118219709470966861000000000000#REF!#REF!-(VLOOKUP(AC127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AC127-VLOOKUP(AC127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))#REF!-(VLOOKUP($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:$O127,1,TRUE)))#REF!#REF!#REF!IF(AG127>0,(VLOOKUP(AG127, LT_IncomeTaxFed/$K127:$O127, 2, TRUE)+VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,3,TRUE)*(AG127-VLOOKUP(AG127,LT_IncomeTaxFed/$K127:$O127,1,TRUE)))/AG127,0)#REF!#REF!B126+120837410011000.113946707923823470.1139467079238234710.11394670792382347100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AC128-VLOOKUP(AC128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))#REF!-(VLOOKUP($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:$O128,1,TRUE)))#REF!#REF!#REF!IF(AG128>0,(VLOOKUP(AG128, LT_IncomeTaxFed/$K128:$O128, 2, TRUE)+VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,3,TRUE)*(AG128-VLOOKUP(AG128,LT_IncomeTaxFed/$K128:$O128,1,TRUE)))/AG128,0)#REF!#REF!SUMPRODUCT($Z128:$Z129+$AA128:$AA129+$AD128:$AD129+$AE128:$AE129+$AI128:$AI129)#REF!IF($U128>0, -AJ128/$U128, 0)#REF!2083741002-1000.113946707923823470.1139467079238234710.113946707923823471000000000000#REF!#REF!-(VLOOKUP(AC129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AC129-VLOOKUP(AC129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))#REF!-(VLOOKUP($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:$O129,1,TRUE)))#REF!#REF!#REF!IF(AG129>0,(VLOOKUP(AG129, LT_IncomeTaxFed/$K129:$O129, 2, TRUE)+VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,3,TRUE)*(AG129-VLOOKUP(AG129,LT_IncomeTaxFed/$K129:$O129,1,TRUE)))/AG129,0)#REF!#REF!B128+120847410011000.109828152215733440.1098281522157334410.10982815221573344100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AC130-VLOOKUP(AC130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))#REF!-(VLOOKUP($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:$O130,1,TRUE)))#REF!#REF!#REF!IF(AG130>0,(VLOOKUP(AG130, LT_IncomeTaxFed/$K130:$O130, 2, TRUE)+VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,3,TRUE)*(AG130-VLOOKUP(AG130,LT_IncomeTaxFed/$K130:$O130,1,TRUE)))/AG130,0)#REF!#REF!SUMPRODUCT($Z130:$Z131+$AA130:$AA131+$AD130:$AD131+$AE130:$AE131+$AI130:$AI131)#REF!IF($U130>0, -AJ130/$U130, 0)#REF!2084741002-1000.109828152215733440.1098281522157334410.109828152215733441000000000000#REF!#REF!-(VLOOKUP(AC131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AC131-VLOOKUP(AC131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))#REF!-(VLOOKUP($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:$O131,1,TRUE)))#REF!#REF!#REF!IF(AG131>0,(VLOOKUP(AG131, LT_IncomeTaxFed/$K131:$O131, 2, TRUE)+VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,3,TRUE)*(AG131-VLOOKUP(AG131,LT_IncomeTaxFed/$K131:$O131,1,TRUE)))/AG131,0)#REF!#REF!B130+120857410011000.105858459966971990.1058584599669719910.10585845996697199100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AC132-VLOOKUP(AC132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))#REF!-(VLOOKUP($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:$O132,1,TRUE)))#REF!#REF!#REF!IF(AG132>0,(VLOOKUP(AG132, LT_IncomeTaxFed/$K132:$O132, 2, TRUE)+VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,3,TRUE)*(AG132-VLOOKUP(AG132,LT_IncomeTaxFed/$K132:$O132,1,TRUE)))/AG132,0)#REF!#REF!SUMPRODUCT($Z132:$Z133+$AA132:$AA133+$AD132:$AD133+$AE132:$AE133+$AI132:$AI133)#REF!IF($U132>0, -AJ132/$U132, 0)#REF!2085741002-1000.105858459966971990.1058584599669719910.105858459966971991000000000000#REF!#REF!-(VLOOKUP(AC133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AC133-VLOOKUP(AC133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))#REF!-(VLOOKUP($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:$O133,1,TRUE)))#REF!#REF!#REF!IF(AG133>0,(VLOOKUP(AG133, LT_IncomeTaxFed/$K133:$O133, 2, TRUE)+VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,3,TRUE)*(AG133-VLOOKUP(AG133,LT_IncomeTaxFed/$K133:$O133,1,TRUE)))/AG133,0)#REF!#REF!B132+120867410011000.10203225057057540.102032250570575410.1020322505705754100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AC134-VLOOKUP(AC134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))#REF!-(VLOOKUP($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:$O134,1,TRUE)))#REF!#REF!#REF!IF(AG134>0,(VLOOKUP(AG134, LT_IncomeTaxFed/$K134:$O134, 2, TRUE)+VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,3,TRUE)*(AG134-VLOOKUP(AG134,LT_IncomeTaxFed/$K134:$O134,1,TRUE)))/AG134,0)#REF!#REF!SUMPRODUCT($Z134:$Z135+$AA134:$AA135+$AD134:$AD135+$AE134:$AE135+$AI134:$AI135)#REF!IF($U134>0, -AJ134/$U134, 0)#REF!2086741002-1000.10203225057057540.102032250570575410.10203225057057541000000000000#REF!#REF!-(VLOOKUP(AC135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AC135-VLOOKUP(AC135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))#REF!-(VLOOKUP($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:$O135,1,TRUE)))#REF!#REF!#REF!IF(AG135>0,(VLOOKUP(AG135, LT_IncomeTaxFed/$K135:$O135, 2, TRUE)+VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,3,TRUE)*(AG135-VLOOKUP(AG135,LT_IncomeTaxFed/$K135:$O135,1,TRUE)))/AG135,0)#REF!#REF!B134+12087741INDEX(SC_TaxIndex,$G136)0011009.8344337899349779E-29.8344337899349779E-219.8344337899349779E-2100#REF!00#REF!000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!SUMPRODUCT($Z136:$Z137+$AA136:$AA137+$AD136:$AD137+$AE136:$AE137+$AI136:$AI137)#REF!IF($U136>0, -AJ136/$U136, 0)#REF!208774100MOD(ROW(),2)+12-1009.8344337899349779E-29.8344337899349779E-219.8344337899349779E-21000000000000#REF!#REF!-(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)))#REF!-(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)))#REF!#REF!#REF!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)#REF!#REF!B136+12088741INDEX(SP_Initials,G138)0G138=E13801MOD($G138,2)-($G138-1)1IF(INDEX(SC_ShowRetireatee,$G138),IF($B138<YEAR(INDEX(SP_BirthDate,$G138)),0,$B138-YEAR(INDEX(SP_BirthDate,$G138))),0)0IF(INDEX(SC_ShowRetireatee,$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,$G138)))),0)09.4789723276481691E-29.4789723276481691E-219.4789723276481691E-21SUMIF($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))0SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IncomeCapitalT,ZXIDX1-1,0,2,1))0IF($G138=1,INDEX(SC_ZA_IncomeAnnyT,ZAIDX),0)#REF!SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_SSRIB,ZXIDX1-1,0,2,1))0SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_IRAContribD,ZXIDX1-1,0,2,1))0MAX(SUM($P138:$T138),0)#REF!P138+Q138+$S138/20MIN(VLOOKUP($V138, LT_SSBases, 2, TRUE)+VLOOKUP($V138,LT_SSBases,3,TRUE)*($V138-VLOOKUP($V138,LT_SSBases,1,TRUE)),$S138*0.85)0SUMIF($E$8:$E$9,$G138,OFFSET(SC_ZX_LTCapitalGains,ZXIDX1-1,0,2,1))0COUNTIF(SC_TaxIndex,$G138)+SUMIF(SC_TaxIndex,$G138,SP_Dependents)0-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))0-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))0SUMIF($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/$K138)#REF!MAX($P138+$Q138+$R138+$T138+$W138-$X138-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AB138,0)#REF!-(VLOOKUP(AC138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AC138-VLOOKUP(AC138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))#REF!-(VLOOKUP($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:$O138,1,TRUE)))#REF!SUMIF($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)#REF!MAX($P138+$Q138+$R138+$T138+IF(VLOOKUP(SP_Taxes, LT_StateTax, 5, FALSE),$W138,0)-$Y138*LT_PersonalExemptAmt/$K138+$AA138/2+$AF138,0)#REF!IF(AG138>0,(VLOOKUP(AG138, LT_IncomeTaxFed/$K138:$O138, 2, TRUE)+VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,3,TRUE)*(AG138-VLOOKUP(AG138,LT_IncomeTaxFed/$K138:$O138,1,TRUE)))/AG138,0)#REF!IF(AG138>0,AG138*-(VLOOKUP(SP_Taxes, LT_StateTax, 2, FALSE)*POWER(AH138,2)+VLOOKUP(SP_Taxes, LT_StateTax, 3, FALSE)*AH138+VLOOKUP(SP_Taxes, LT_StateTax, 4, FALSE)),0)#REF!SUMPRODUCT($Z138:$Z139+$AA138:$AA139+$AD138:$AD139+$AE138:$AE139+$AI138:$AI139)#REF!IF($U138>0, -AJ138/$U138, 0)#REF!B137+12088741002-1009.4789723276481691E-29.4789723276481691E-219.4789723276481691E-21000000000000#REF!#REF!-(VLOOKUP(AC139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AC139-VLOOKUP(AC139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))#REF!-(VLOOKUP($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:$O139,1,TRUE)))#REF!#REF!#REF!IF(AG139>0,(VLOOKUP(AG139, LT_IncomeTaxFed/$K139:$O139, 2, TRUE)+VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,3,TRUE)*(AG139-VLOOKUP(AG139,LT_IncomeTaxFed/$K139:$O139,1,TRUE)))/AG139,0)#REF!#REF!B138+120897410011009.1363588700223319E-29.1363588700223319E-219.1363588700223319E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AC140-VLOOKUP(AC140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))#REF!-(VLOOKUP($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:$O140,1,TRUE)))#REF!#REF!#REF!IF(AG140>0,(VLOOKUP(AG140, LT_IncomeTaxFed/$K140:$O140, 2, TRUE)+VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,3,TRUE)*(AG140-VLOOKUP(AG140,LT_IncomeTaxFed/$K140:$O140,1,TRUE)))/AG140,0)#REF!#REF!SUMPRODUCT($Z140:$Z141+$AA140:$AA141+$AD140:$AD141+$AE140:$AE141+$AI140:$AI141)#REF!IF($U140>0, -AJ140/$U140, 0)#REF!2089741002-1009.1363588700223319E-29.1363588700223319E-219.1363588700223319E-21000000000000#REF!#REF!-(VLOOKUP(AC141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AC141-VLOOKUP(AC141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))#REF!-(VLOOKUP($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:$O141,1,TRUE)))#REF!#REF!#REF!IF(AG141>0,(VLOOKUP(AG141, LT_IncomeTaxFed/$K141:$O141, 2, TRUE)+VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,3,TRUE)*(AG141-VLOOKUP(AG141,LT_IncomeTaxFed/$K141:$O141,1,TRUE)))/AG141,0)#REF!#REF!B140+120907410011008.8061290313468252E-28.8061290313468252E-218.8061290313468252E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AC142-VLOOKUP(AC142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))#REF!-(VLOOKUP($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:$O142,1,TRUE)))#REF!#REF!#REF!IF(AG142>0,(VLOOKUP(AG142, LT_IncomeTaxFed/$K142:$O142, 2, TRUE)+VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,3,TRUE)*(AG142-VLOOKUP(AG142,LT_IncomeTaxFed/$K142:$O142,1,TRUE)))/AG142,0)#REF!#REF!SUMPRODUCT($Z142:$Z143+$AA142:$AA143+$AD142:$AD143+$AE142:$AE143+$AI142:$AI143)#REF!IF($U142>0, -AJ142/$U142, 0)#REF!2090741002-1008.8061290313468252E-28.8061290313468252E-218.8061290313468252E-21000000000000#REF!#REF!-(VLOOKUP(AC143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AC143-VLOOKUP(AC143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))#REF!-(VLOOKUP($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:$O143,1,TRUE)))#REF!#REF!#REF!IF(AG143>0,(VLOOKUP(AG143, LT_IncomeTaxFed/$K143:$O143, 2, TRUE)+VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,3,TRUE)*(AG143-VLOOKUP(AG143,LT_IncomeTaxFed/$K143:$O143,1,TRUE)))/AG143,0)#REF!#REF!B142+120917410011008.4878352109366964E-28.4878352109366964E-218.4878352109366964E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AC144-VLOOKUP(AC144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))#REF!-(VLOOKUP($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:$O144,1,TRUE)))#REF!#REF!#REF!IF(AG144>0,(VLOOKUP(AG144, LT_IncomeTaxFed/$K144:$O144, 2, TRUE)+VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,3,TRUE)*(AG144-VLOOKUP(AG144,LT_IncomeTaxFed/$K144:$O144,1,TRUE)))/AG144,0)#REF!#REF!SUMPRODUCT($Z144:$Z145+$AA144:$AA145+$AD144:$AD145+$AE144:$AE145+$AI144:$AI145)#REF!IF($U144>0, -AJ144/$U144, 0)#REF!2091741002-1008.4878352109366964E-28.4878352109366964E-218.4878352109366964E-21000000000000#REF!#REF!-(VLOOKUP(AC145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AC145-VLOOKUP(AC145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))#REF!-(VLOOKUP($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:$O145,1,TRUE)))#REF!#REF!#REF!IF(AG145>0,(VLOOKUP(AG145, LT_IncomeTaxFed/$K145:$O145, 2, TRUE)+VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,3,TRUE)*(AG145-VLOOKUP(AG145,LT_IncomeTaxFed/$K145:$O145,1,TRUE)))/AG145,0)#REF!#REF!B144+120927410011008.1810459864450069E-28.1810459864450069E-218.1810459864450069E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AC146-VLOOKUP(AC146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))#REF!-(VLOOKUP($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:$O146,1,TRUE)))#REF!#REF!#REF!IF(AG146>0,(VLOOKUP(AG146, LT_IncomeTaxFed/$K146:$O146, 2, TRUE)+VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,3,TRUE)*(AG146-VLOOKUP(AG146,LT_IncomeTaxFed/$K146:$O146,1,TRUE)))/AG146,0)#REF!#REF!SUMPRODUCT($Z146:$Z147+$AA146:$AA147+$AD146:$AD147+$AE146:$AE147+$AI146:$AI147)#REF!IF($U146>0, -AJ146/$U146, 0)#REF!2092741002-1008.1810459864450069E-28.1810459864450069E-218.1810459864450069E-21000000000000#REF!#REF!-(VLOOKUP(AC147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AC147-VLOOKUP(AC147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))#REF!-(VLOOKUP($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:$O147,1,TRUE)))#REF!#REF!#REF!IF(AG147>0,(VLOOKUP(AG147, LT_IncomeTaxFed/$K147:$O147, 2, TRUE)+VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,3,TRUE)*(AG147-VLOOKUP(AG147,LT_IncomeTaxFed/$K147:$O147,1,TRUE)))/AG147,0)#REF!#REF!B146+120937410011007.8853455291036198E-27.8853455291036198E-217.8853455291036198E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AC148-VLOOKUP(AC148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))#REF!-(VLOOKUP($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:$O148,1,TRUE)))#REF!#REF!#REF!IF(AG148>0,(VLOOKUP(AG148, LT_IncomeTaxFed/$K148:$O148, 2, TRUE)+VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,3,TRUE)*(AG148-VLOOKUP(AG148,LT_IncomeTaxFed/$K148:$O148,1,TRUE)))/AG148,0)#REF!#REF!SUMPRODUCT($Z148:$Z149+$AA148:$AA149+$AD148:$AD149+$AE148:$AE149+$AI148:$AI149)#REF!IF($U148>0, -AJ148/$U148, 0)#REF!2093741002-1007.8853455291036198E-27.8853455291036198E-217.8853455291036198E-21000000000000#REF!#REF!-(VLOOKUP(AC149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AC149-VLOOKUP(AC149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))#REF!-(VLOOKUP($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:$O149,1,TRUE)))#REF!#REF!#REF!IF(AG149>0,(VLOOKUP(AG149, LT_IncomeTaxFed/$K149:$O149, 2, TRUE)+VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,3,TRUE)*(AG149-VLOOKUP(AG149,LT_IncomeTaxFed/$K149:$O149,1,TRUE)))/AG149,0)#REF!#REF!B148+120947410011007.6003330400998742E-27.6003330400998742E-217.6003330400998742E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AC150-VLOOKUP(AC150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))#REF!-(VLOOKUP($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:$O150,1,TRUE)))#REF!#REF!#REF!IF(AG150>0,(VLOOKUP(AG150, LT_IncomeTaxFed/$K150:$O150, 2, TRUE)+VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,3,TRUE)*(AG150-VLOOKUP(AG150,LT_IncomeTaxFed/$K150:$O150,1,TRUE)))/AG150,0)#REF!#REF!SUMPRODUCT($Z150:$Z151+$AA150:$AA151+$AD150:$AD151+$AE150:$AE151+$AI150:$AI151)#REF!IF($U150>0, -AJ150/$U150, 0)#REF!2094741002-1007.6003330400998742E-27.6003330400998742E-217.6003330400998742E-21000000000000#REF!#REF!-(VLOOKUP(AC151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AC151-VLOOKUP(AC151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))#REF!-(VLOOKUP($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:$O151,1,TRUE)))#REF!#REF!#REF!IF(AG151>0,(VLOOKUP(AG151, LT_IncomeTaxFed/$K151:$O151, 2, TRUE)+VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,3,TRUE)*(AG151-VLOOKUP(AG151,LT_IncomeTaxFed/$K151:$O151,1,TRUE)))/AG151,0)#REF!#REF!B150+120957410011007.3256222073251789E-27.3256222073251789E-217.3256222073251789E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AC152-VLOOKUP(AC152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))#REF!-(VLOOKUP($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:$O152,1,TRUE)))#REF!#REF!#REF!IF(AG152>0,(VLOOKUP(AG152, LT_IncomeTaxFed/$K152:$O152, 2, TRUE)+VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,3,TRUE)*(AG152-VLOOKUP(AG152,LT_IncomeTaxFed/$K152:$O152,1,TRUE)))/AG152,0)#REF!#REF!SUMPRODUCT($Z152:$Z153+$AA152:$AA153+$AD152:$AD153+$AE152:$AE153+$AI152:$AI153)#REF!IF($U152>0, -AJ152/$U152, 0)#REF!2095741002-1007.3256222073251789E-27.3256222073251789E-217.3256222073251789E-21000000000000#REF!#REF!-(VLOOKUP(AC153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AC153-VLOOKUP(AC153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))#REF!-(VLOOKUP($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:$O153,1,TRUE)))#REF!#REF!#REF!IF(AG153>0,(VLOOKUP(AG153, LT_IncomeTaxFed/$K153:$O153, 2, TRUE)+VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,3,TRUE)*(AG153-VLOOKUP(AG153,LT_IncomeTaxFed/$K153:$O153,1,TRUE)))/AG153,0)#REF!#REF!B152+120967410011007.0608406817592076E-27.0608406817592076E-217.0608406817592076E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AC154-VLOOKUP(AC154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))#REF!-(VLOOKUP($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:$O154,1,TRUE)))#REF!#REF!#REF!IF(AG154>0,(VLOOKUP(AG154, LT_IncomeTaxFed/$K154:$O154, 2, TRUE)+VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,3,TRUE)*(AG154-VLOOKUP(AG154,LT_IncomeTaxFed/$K154:$O154,1,TRUE)))/AG154,0)#REF!#REF!SUMPRODUCT($Z154:$Z155+$AA154:$AA155+$AD154:$AD155+$AE154:$AE155+$AI154:$AI155)#REF!IF($U154>0, -AJ154/$U154, 0)#REF!2096741002-1007.0608406817592076E-27.0608406817592076E-217.0608406817592076E-21000000000000#REF!#REF!-(VLOOKUP(AC155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AC155-VLOOKUP(AC155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))#REF!-(VLOOKUP($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:$O155,1,TRUE)))#REF!#REF!#REF!IF(AG155>0,(VLOOKUP(AG155, LT_IncomeTaxFed/$K155:$O155, 2, TRUE)+VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,3,TRUE)*(AG155-VLOOKUP(AG155,LT_IncomeTaxFed/$K155:$O155,1,TRUE)))/AG155,0)#REF!#REF!B154+120977410011006.8056295727799587E-26.8056295727799587E-216.8056295727799587E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AC156-VLOOKUP(AC156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))#REF!-(VLOOKUP($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:$O156,1,TRUE)))#REF!#REF!#REF!IF(AG156>0,(VLOOKUP(AG156, LT_IncomeTaxFed/$K156:$O156, 2, TRUE)+VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,3,TRUE)*(AG156-VLOOKUP(AG156,LT_IncomeTaxFed/$K156:$O156,1,TRUE)))/AG156,0)#REF!#REF!SUMPRODUCT($Z156:$Z157+$AA156:$AA157+$AD156:$AD157+$AE156:$AE157+$AI156:$AI157)#REF!IF($U156>0, -AJ156/$U156, 0)#REF!2097741002-1006.8056295727799587E-26.8056295727799587E-216.8056295727799587E-21000000000000#REF!#REF!-(VLOOKUP(AC157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AC157-VLOOKUP(AC157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))#REF!-(VLOOKUP($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:$O157,1,TRUE)))#REF!#REF!#REF!IF(AG157>0,(VLOOKUP(AG157, LT_IncomeTaxFed/$K157:$O157, 2, TRUE)+VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,3,TRUE)*(AG157-VLOOKUP(AG157,LT_IncomeTaxFed/$K157:$O157,1,TRUE)))/AG157,0)#REF!#REF!B156+120987410011006.5596429617156227E-26.5596429617156227E-216.5596429617156227E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AC158-VLOOKUP(AC158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))#REF!-(VLOOKUP($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:$O158,1,TRUE)))#REF!#REF!#REF!IF(AG158>0,(VLOOKUP(AG158, LT_IncomeTaxFed/$K158:$O158, 2, TRUE)+VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,3,TRUE)*(AG158-VLOOKUP(AG158,LT_IncomeTaxFed/$K158:$O158,1,TRUE)))/AG158,0)#REF!#REF!SUMPRODUCT($Z158:$Z159+$AA158:$AA159+$AD158:$AD159+$AE158:$AE159+$AI158:$AI159)#REF!IF($U158>0, -AJ158/$U158, 0)#REF!2098741002-1006.5596429617156227E-26.5596429617156227E-216.5596429617156227E-21000000000000#REF!#REF!-(VLOOKUP(AC159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AC159-VLOOKUP(AC159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))#REF!-(VLOOKUP($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:$O159,1,TRUE)))#REF!#REF!#REF!IF(AG159>0,(VLOOKUP(AG159, LT_IncomeTaxFed/$K159:$O159, 2, TRUE)+VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,3,TRUE)*(AG159-VLOOKUP(AG159,LT_IncomeTaxFed/$K159:$O159,1,TRUE)))/AG159,0)#REF!#REF!B158+120997410011006.322547432978913E-26.322547432978913E-216.322547432978913E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AC160-VLOOKUP(AC160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))#REF!-(VLOOKUP($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:$O160,1,TRUE)))#REF!#REF!#REF!IF(AG160>0,(VLOOKUP(AG160, LT_IncomeTaxFed/$K160:$O160, 2, TRUE)+VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,3,TRUE)*(AG160-VLOOKUP(AG160,LT_IncomeTaxFed/$K160:$O160,1,TRUE)))/AG160,0)#REF!#REF!SUMPRODUCT($Z160:$Z161+$AA160:$AA161+$AD160:$AD161+$AE160:$AE161+$AI160:$AI161)#REF!IF($U160>0, -AJ160/$U160, 0)#REF!2099741002-1006.322547432978913E-26.322547432978913E-216.322547432978913E-21000000000000#REF!#REF!-(VLOOKUP(AC161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AC161-VLOOKUP(AC161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))#REF!-(VLOOKUP($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:$O161,1,TRUE)))#REF!#REF!#REF!IF(AG161>0,(VLOOKUP(AG161, LT_IncomeTaxFed/$K161:$O161, 2, TRUE)+VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,3,TRUE)*(AG161-VLOOKUP(AG161,LT_IncomeTaxFed/$K161:$O161,1,TRUE)))/AG161,0)#REF!#REF!B160+121007410011006.0940216221483497E-26.0940216221483497E-216.0940216221483497E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AC162-VLOOKUP(AC162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))#REF!-(VLOOKUP($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:$O162,1,TRUE)))#REF!#REF!#REF!IF(AG162>0,(VLOOKUP(AG162, LT_IncomeTaxFed/$K162:$O162, 2, TRUE)+VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,3,TRUE)*(AG162-VLOOKUP(AG162,LT_IncomeTaxFed/$K162:$O162,1,TRUE)))/AG162,0)#REF!#REF!SUMPRODUCT($Z162:$Z163+$AA162:$AA163+$AD162:$AD163+$AE162:$AE163+$AI162:$AI163)#REF!IF($U162>0, -AJ162/$U162, 0)#REF!2100741002-1006.0940216221483497E-26.0940216221483497E-216.0940216221483497E-21000000000000#REF!#REF!-(VLOOKUP(AC163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AC163-VLOOKUP(AC163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))#REF!-(VLOOKUP($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:$O163,1,TRUE)))#REF!#REF!#REF!IF(AG163>0,(VLOOKUP(AG163, LT_IncomeTaxFed/$K163:$O163, 2, TRUE)+VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,3,TRUE)*(AG163-VLOOKUP(AG163,LT_IncomeTaxFed/$K163:$O163,1,TRUE)))/AG163,0)#REF!#REF!B162+121017410011005.8737557803839512E-25.8737557803839512E-215.8737557803839512E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AC164-VLOOKUP(AC164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))#REF!-(VLOOKUP($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:$O164,1,TRUE)))#REF!#REF!#REF!IF(AG164>0,(VLOOKUP(AG164, LT_IncomeTaxFed/$K164:$O164, 2, TRUE)+VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,3,TRUE)*(AG164-VLOOKUP(AG164,LT_IncomeTaxFed/$K164:$O164,1,TRUE)))/AG164,0)#REF!#REF!SUMPRODUCT($Z164:$Z165+$AA164:$AA165+$AD164:$AD165+$AE164:$AE165+$AI164:$AI165)#REF!IF($U164>0, -AJ164/$U164, 0)#REF!2101741002-1005.8737557803839512E-25.8737557803839512E-215.8737557803839512E-21000000000000#REF!#REF!-(VLOOKUP(AC165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AC165-VLOOKUP(AC165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))#REF!-(VLOOKUP($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:$O165,1,TRUE)))#REF!#REF!#REF!IF(AG165>0,(VLOOKUP(AG165, LT_IncomeTaxFed/$K165:$O165, 2, TRUE)+VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,3,TRUE)*(AG165-VLOOKUP(AG165,LT_IncomeTaxFed/$K165:$O165,1,TRUE)))/AG165,0)#REF!#REF!B164+121027410011005.6614513545869397E-25.6614513545869397E-215.6614513545869397E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AC166-VLOOKUP(AC166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))#REF!-(VLOOKUP($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:$O166,1,TRUE)))#REF!#REF!#REF!IF(AG166>0,(VLOOKUP(AG166, LT_IncomeTaxFed/$K166:$O166, 2, TRUE)+VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,3,TRUE)*(AG166-VLOOKUP(AG166,LT_IncomeTaxFed/$K166:$O166,1,TRUE)))/AG166,0)#REF!#REF!SUMPRODUCT($Z166:$Z167+$AA166:$AA167+$AD166:$AD167+$AE166:$AE167+$AI166:$AI167)#REF!IF($U166>0, -AJ166/$U166, 0)#REF!2102741002-1005.6614513545869397E-25.6614513545869397E-215.6614513545869397E-21000000000000#REF!#REF!-(VLOOKUP(AC167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AC167-VLOOKUP(AC167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))#REF!-(VLOOKUP($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:$O167,1,TRUE)))#REF!#REF!#REF!IF(AG167>0,(VLOOKUP(AG167, LT_IncomeTaxFed/$K167:$O167, 2, TRUE)+VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,3,TRUE)*(AG167-VLOOKUP(AG167,LT_IncomeTaxFed/$K167:$O167,1,TRUE)))/AG167,0)#REF!#REF!B166+121037410011005.4568205827343993E-25.4568205827343993E-215.4568205827343993E-2100#REF!00#REF!000000#REF!#REF!-(VLOOKUP(AC168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AC168-VLOOKUP(AC168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))#REF!-(VLOOKUP($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:$O168,1,TRUE)))#REF!#REF!#REF!IF(AG168>0,(VLOOKUP(AG168, LT_IncomeTaxFed/$K168:$O168, 2, TRUE)+VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,3,TRUE)*(AG168-VLOOKUP(AG168,LT_IncomeTaxFed/$K168:$O168,1,TRUE)))/AG168,0)#REF!#REF!SUMPRODUCT($Z168:$Z169+$AA168:$AA169+$AD168:$AD169+$AE168:$AE169+$AI168:$AI169)#REF!IF($U168>0, -AJ168/$U168, 0)#REF!2103741002-1005.4568205827343993E-25.4568205827343993E-215.4568205827343993E-21000000000000#REF!#REF!-(VLOOKUP(AC169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AC169-VLOOKUP(AC169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))#REF!-(VLOOKUP($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:$O169,1,TRUE)))#REF!#REF!#REF!IF(AG169>0,(VLOOKUP(AG169, LT_IncomeTaxFed/$K169:$O169, 2, TRUE)+VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,3,TRUE)*(AG169-VLOOKUP(AG169,LT_IncomeTaxFed/$K169:$O169,1,TRUE)))/AG169,0)#REF!#REF!($B10=SP_CurrentYear) \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet11.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet11.xml index 43a320b..b8fb534 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet11.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet11.xml @@ -1,2 +1,2 @@ -0000SP_CurrentYear-12023D101E1012023D111E111B8+12024CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)1CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B10<YEAR(INDEX(SP_BirthDate,1)),0,$B10-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B10<YEAR(INDEX(SP_BirthDate,2)),0,$B10-YEAR(INDEX(SP_BirthDate,2))),0)0AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B10)*2))0INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D100INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D100INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D100INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D100$I10*(1-$H10)+$J100$K10*(1-$H10)+$L100INDEX(SC_ZX_SSPVA,ZXIDX1)*$D10*(1-$H10)0((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D100SC_ZX_Debt0SUM($M10:$Q10)0B9+12024N110000000$I11*(1-$H11)+$J110$K11*(1-$H11)+$L110000SUM($M11:$Q11)02025R0.96852300242130751100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2025N10.9685230024213075100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2026R0.93803680621918406100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2026N10.9380368062191840600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2027R0.90851022394109848100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2027N10.9085102239410984800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2028R0.87991304982188723100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2028N10.8799130498218872300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2029R0.85221602888318382100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2029N10.8522160288831838200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2030R0.82539082700550503100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2030N10.8253908270055050300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2031R0.79941000194237766100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2031N10.7994100019423776600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2032R0.77424697524685493100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2032N10.7742469752468549300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2033R0.74987600508169971100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2033N10.7498760050816997100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2034R0.72627215988542349100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2034N10.7262721598854234900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2035R0.70341129286723825100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2035N10.7034112928672382500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2036R0.68127001730483117100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2036N10.6812700173048311700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2037R0.6598256826196911100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2037N10.659825682619691100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2038R0.63905635120551196100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2038N10.6390563512055119600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2039R0.61894077598596808100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2039N10.6189407759859680800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2040R0.59945837867890361CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))100AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B42)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D42#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D42#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D42#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D42#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D42*(1-$H42)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D42#REF!#VALUE!#REF!2040N10.5994583786789036100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2041R0.58058922874470087100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2041N10.5805892287447008700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2042R0.56231402299728894100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2042N10.5623140229972889400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2043R0.5446140658569385100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2043N10.544614065856938500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2044R0.52747125022463781100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2044N10.5274712502246378100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2045R0.51086803895848698100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2045N10.5108680389584869800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2046R0.49478744693315935100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2046N10.4947874469331593500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2047R0.47921302366407681100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2047N10.4792130236640768100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2048R0.46412883647852476100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2048N10.4641288364785247600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2049R0.44951945421648892100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2049N10.4495194542164889200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2050R0.43536993144454134100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2050N10.4353699314445413400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2051R0.421665793166626100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2051N10.42166579316662600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2052R0.40839302001610273100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2052N10.4083930200161027300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2053R0.39553803391390091100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2053N10.3955380339139009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2054R0.38308768417811223100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2054N10.3830876841781122300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2055R0.3710292340708109100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2055N10.371029234070810900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2056CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.35935034776833985CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B74<YEAR(INDEX(SP_BirthDate,1)),0,$B74-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B74<YEAR(INDEX(SP_BirthDate,2)),0,$B74-YEAR(INDEX(SP_BirthDate,2))),0)0AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B74)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D74#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D74#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D74#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D74#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D74*(1-$H74)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D74#REF!SC_ZX_Debt#VALUE!#REF!B73+12056N10.3593503477683398500#REF!#REF!#REF!#REF!#REF!$I75*(1-$H75)+$J75#REF!$K75*(1-$H75)+$L75#REF!#REF!#REF!#VALUE!SUM($M75:$Q75)#REF!2057R0.34803907774173354100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2057N10.3480390777417335400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2058R0.33708385253436662100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2058N10.3370838525343666200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2059R0.32647346492432605100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2059N10.3264734649243260500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2060R0.31619706045939572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2060N10.3161970604593957200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2061R0.30624412635292564100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2061N10.3062441263529256400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2062R0.29660448072922579100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2062N10.2966044807292257900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2063R0.28726826220748264100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2063N10.2872682622074826400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2064R0.2782259198135425100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2064N10.278225919813542500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2065R0.26946820320924214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2065N10.2694682032092421400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2066R0.2609861532292902100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2066N10.260986153229290200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2067R0.25277109271601955100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2067N10.2527710927160195500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2068R0.24481461764263396100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2068N10.2448146176426339600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2069R0.23710858851586822100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2069N10.2371085885158682200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2070R0.22964512204926707100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2070N10.2296451220492670700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2071R0.22241658309856374100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2071N10.2224165830985637400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2072R0.21541557685090923CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))100AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B106)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D106#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D106#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D106#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D106#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D106*(1-$H106)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D106#REF!#VALUE!#REF!2072N10.2154155768509092300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2073R0.20863494125996052100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2073N10.2086349412599605200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2074R0.20206773971909009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2074N10.2020677397190900900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2075R0.19570725396522043100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2075N10.1957072539652204300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2076R0.18954697720602465100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2076N10.1895469772060246500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2077R0.18358060746346214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2077N10.1835806074634621400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2078R0.17780204112683984100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2078N10.1778020411268398400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2079R0.17220536670880371100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2079N10.1722053667088037100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2080R0.16678485879787283100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2080N10.1667848587978728300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2081R0.16153497220132962100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2081N10.1615349722013296200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2082R0.15645033627247421100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2082N10.1564503362724742100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2083R0.15152574941643993100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2083N10.1515257494164399300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2084R0.14675617376894909100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2084N10.1467561737689490900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2085R0.14213673004256572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2085N10.1421367300425657200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2086R0.1376626925351726100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2086N10.137662692535172600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2087R0.13332948429556668100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2087N10.1333294842955666800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2088CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.12913267244122681CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B138<YEAR(INDEX(SP_BirthDate,1)),0,$B138-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B138<YEAR(INDEX(SP_BirthDate,2)),0,$B138-YEAR(INDEX(SP_BirthDate,2))),0)0AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B138)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D138#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D138#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D138#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D138#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D138*(1-$H138)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D138#REF!SC_ZX_Debt#VALUE!#REF!B137+12088N10.1291326724412268100#REF!#REF!#REF!#REF!#REF!$I139*(1-$H139)+$J139#REF!$K139*(1-$H139)+$L139#REF!#REF!#REF!#VALUE!SUM($M139:$Q139)#REF!2089R0.12506796362346423100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2089N10.1250679636234642300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2090R0.12113119963531643100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2090N10.1211311996353164300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2091R0.11731835315769147100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2091N10.1173183531576914700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2092R0.11362552363941063100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2092N10.1136255236394106300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2093R0.11004893330693523100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2093N10.1100489333069352300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2094R0.10658492329969514100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2094N10.1065849232996951400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2095R0.10322994992706552100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2095N10.1032299499270655200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2096R9.9980581043162736E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2096N19.9980581043162736E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2097R9.683349253575084E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2097N19.683349253575084E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2098R9.3785464925666667E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2098N19.3785464925666667E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2099R9.0833380073284911E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2099N19.0833380073284911E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2100R8.797421798865368E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2100N18.797421798865368E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2101R8.5205053742037462E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2101N18.5205053742037462E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2102R8.2523054471706977E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2102N18.2523054471706977E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2103R7.9925476485914748E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2103N17.9925476485914748E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!($B10=SP_CurrentYear) \ No newline at end of file +0000SP_CurrentYear-12023D101E1012023D111E111B8+12024CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)1CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B10<YEAR(INDEX(SP_BirthDate,1)),0,$B10-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B10<YEAR(INDEX(SP_BirthDate,2)),0,$B10-YEAR(INDEX(SP_BirthDate,2))),0)0AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B10)*2))0INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D100INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D100INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D100INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D100$I10*(1-$H10)+$J100$K10*(1-$H10)+$L100INDEX(SC_ZX_SSPVA,ZXIDX1)*$D10*(1-$H10)0((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D100SC_ZX_Debt0SUM($M10:$Q10)0B9+12024N110000000$I11*(1-$H11)+$J110$K11*(1-$H11)+$L110000SUM($M11:$Q11)02025R0.96852300242130751100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2025N10.9685230024213075100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2026R0.93803680621918406100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2026N10.9380368062191840600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2027R0.90851022394109848100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2027N10.9085102239410984800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2028R0.87991304982188723100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2028N10.8799130498218872300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2029R0.85221602888318382100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2029N10.8522160288831838200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2030R0.82539082700550503100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2030N10.8253908270055050300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2031R0.79941000194237766100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2031N10.7994100019423776600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2032R0.77424697524685493100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2032N10.7742469752468549300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2033R0.74987600508169971100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2033N10.7498760050816997100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2034R0.72627215988542349100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2034N10.7262721598854234900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2035R0.70341129286723825100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2035N10.7034112928672382500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2036R0.68127001730483117100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2036N10.6812700173048311700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2037R0.6598256826196911100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2037N10.659825682619691100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2038R0.63905635120551196100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2038N10.6390563512055119600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2039R0.61894077598596808100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2039N10.6189407759859680800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2040R0.59945837867890361CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))100AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B42)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D42#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D42#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D42#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D42#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D42*(1-$H42)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D42#REF!#VALUE!#REF!2040N10.5994583786789036100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2041R0.58058922874470087100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2041N10.5805892287447008700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2042R0.56231402299728894100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2042N10.5623140229972889400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2043R0.5446140658569385100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2043N10.544614065856938500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2044R0.52747125022463781100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2044N10.5274712502246378100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2045R0.51086803895848698100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2045N10.5108680389584869800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2046R0.49478744693315935100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2046N10.4947874469331593500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2047R0.47921302366407681100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2047N10.4792130236640768100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2048R0.46412883647852476100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2048N10.4641288364785247600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2049R0.44951945421648892100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2049N10.4495194542164889200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2050R0.43536993144454134100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2050N10.4353699314445413400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2051R0.421665793166626100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2051N10.42166579316662600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2052R0.40839302001610273100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2052N10.4083930200161027300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2053R0.39553803391390091100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2053N10.3955380339139009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2054R0.38308768417811223100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2054N10.3830876841781122300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2055R0.3710292340708109100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2055N10.371029234070810900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2056CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.35935034776833985CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B74<YEAR(INDEX(SP_BirthDate,1)),0,$B74-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B74<YEAR(INDEX(SP_BirthDate,2)),0,$B74-YEAR(INDEX(SP_BirthDate,2))),0)0AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B74)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D74#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D74#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D74#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D74#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D74*(1-$H74)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D74#REF!SC_ZX_Debt#VALUE!#REF!B73+12056N10.3593503477683398500#REF!#REF!#REF!#REF!#REF!$I75*(1-$H75)+$J75#REF!$K75*(1-$H75)+$L75#REF!#REF!#REF!#VALUE!SUM($M75:$Q75)#REF!2057R0.34803907774173354100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2057N10.3480390777417335400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2058R0.33708385253436662100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2058N10.3370838525343666200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2059R0.32647346492432605100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2059N10.3264734649243260500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2060R0.31619706045939572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2060N10.3161970604593957200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2061R0.30624412635292564100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2061N10.3062441263529256400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2062R0.29660448072922579100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2062N10.2966044807292257900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2063R0.28726826220748264100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2063N10.2872682622074826400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2064R0.2782259198135425100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2064N10.278225919813542500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2065R0.26946820320924214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2065N10.2694682032092421400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2066R0.2609861532292902100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2066N10.260986153229290200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2067R0.25277109271601955100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2067N10.2527710927160195500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2068R0.24481461764263396100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2068N10.2448146176426339600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2069R0.23710858851586822100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2069N10.2371085885158682200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2070R0.22964512204926707100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2070N10.2296451220492670700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2071R0.22241658309856374100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2071N10.2224165830985637400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2072R0.21541557685090923CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))100AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B106)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D106#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D106#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D106#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D106#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D106*(1-$H106)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D106#REF!#VALUE!#REF!2072N10.2154155768509092300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2073R0.20863494125996052100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2073N10.2086349412599605200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2074R0.20206773971909009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2074N10.2020677397190900900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2075R0.19570725396522043100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2075N10.1957072539652204300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2076R0.18954697720602465100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2076N10.1895469772060246500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2077R0.18358060746346214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2077N10.1835806074634621400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2078R0.17780204112683984100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2078N10.1778020411268398400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2079R0.17220536670880371100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2079N10.1722053667088037100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2080R0.16678485879787283100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2080N10.1667848587978728300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2081R0.16153497220132962100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2081N10.1615349722013296200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2082R0.15645033627247421100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2082N10.1564503362724742100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2083R0.15152574941643993100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2083N10.1515257494164399300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2084R0.14675617376894909100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2084N10.1467561737689490900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2085R0.14213673004256572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2085N10.1421367300425657200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2086R0.1376626925351726100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2086N10.137662692535172600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2087R0.13332948429556668100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2087N10.1333294842955666800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2088CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.12913267244122681CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B138<YEAR(INDEX(SP_BirthDate,1)),0,$B138-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B138<YEAR(INDEX(SP_BirthDate,2)),0,$B138-YEAR(INDEX(SP_BirthDate,2))),0)0AVERAGE(OFFSET(SC_ZX_EffectiveTaxRateA,ZXIDX1-1,0,(SC_YearStop-$B138)*2))#REF!INDEX(SC_ZX_BalanceBTA,ZXIDX1)*$D138#REF!INDEX(SC_ZX_BalanceATA,ZXIDX1)*$D138#REF!INDEX(SC_ZA_AnnyBalanceBT,ZAIDX)*$D138#REF!INDEX(SC_ZA_AnnyBalanceAT,ZAIDX)*$D138#REF!#REF!#REF!INDEX(SC_ZX_SSPVA,ZXIDX1)*$D138*(1-$H138)#REF!((INDEX(SC_ZA_HomeEquity,ZAIDX)*(1-LT_RealtorFees))+SP_OtherAssets/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D138#REF!SC_ZX_Debt#VALUE!#REF!B137+12088N10.1291326724412268100#REF!#REF!#REF!#REF!#REF!$I139*(1-$H139)+$J139#REF!$K139*(1-$H139)+$L139#REF!#REF!#REF!#VALUE!SUM($M139:$Q139)#REF!2089R0.12506796362346423100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2089N10.1250679636234642300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2090R0.12113119963531643100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2090N10.1211311996353164300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2091R0.11731835315769147100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2091N10.1173183531576914700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2092R0.11362552363941063100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2092N10.1136255236394106300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2093R0.11004893330693523100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2093N10.1100489333069352300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2094R0.10658492329969514100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2094N10.1065849232996951400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2095R0.10322994992706552100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2095N10.1032299499270655200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2096R9.9980581043162736E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2096N19.9980581043162736E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2097R9.683349253575084E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2097N19.683349253575084E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2098R9.3785464925666667E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2098N19.3785464925666667E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2099R9.0833380073284911E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2099N19.0833380073284911E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2100R8.797421798865368E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2100N18.797421798865368E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2101R8.5205053742037462E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2101N18.5205053742037462E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2102R8.2523054471706977E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2102N18.2523054471706977E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2103R7.9925476485914748E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!2103N17.9925476485914748E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#VALUE!#REF!($B10=SP_CurrentYear) \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet12.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet12.xml index af1ff99..8bc9e52 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet12.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet12.xml @@ -1,2 +1,2 @@ -000(YEAR(SP_AdjustedDate)-SP_CurrentYear)*20IF(INDEX(SC_ZX_CodeA,1)="X",0,-OFFSET(I$10,$H6,0))00SP_CurrentYear-12023D101E1010-SP_DebtBalance/E8002023D111E1111-SP_DebtBalance/E900B8+12024CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)1CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B10<YEAR(INDEX(SP_BirthDate,1)),0,$B10-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B10<YEAR(INDEX(SP_BirthDate,2)),0,$B10-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I8+$X8)/$D8*$D10,0)0INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D100INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D100INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D100INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D100INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D100SUM(J10:N10)0(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D100((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D100(SUMIF(SP_LumpSumYears,$B10,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D100$I10*SP_DebtRate0INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D100(1-IF($O10>0,-$T10/$O10,0))1MAX(-($I10+$P10+$Q10+$R10+$S10)/$U10,0)0MAX($V10-(SUM($J10:$M10)),0)0SUM(O10:T10)0IF(SC_DataMode=FALSE, 0, IF($B10=SC_YearStop-1,0,($Y12/$D12*$D10)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N10)0IF(ISERROR($X10),"X",IF(-ROUNDDOWN($I10,0)>(SP_DebtLimit/$E10),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))A2024N1100000000SUM(J11:N11)0000001MAX(-($I11+$P11+$Q11+$R11+$S11)/$U11,0)0MAX($V11-(SUM($J11:$M11)),0)0002025R0.968523002421307511000#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!00#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X12),"X",IF(-ROUNDDOWN($I12,0)>(SP_DebtLimit/$E12),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2025N10.96852300242130751000#REF!#REF!#REF!#REF!#REF!SUM(J13:N13)#REF!#REF!#REF!00#REF!#REF!#REF!#REF!#REF!02026R0.93803680621918406100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X14),"X",IF(-ROUNDDOWN($I14,0)>(SP_DebtLimit/$E14),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2026N10.9380368062191840600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02027R0.90851022394109848100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X16),"X",IF(-ROUNDDOWN($I16,0)>(SP_DebtLimit/$E16),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2027N10.9085102239410984800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02028R0.87991304982188723100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X18),"X",IF(-ROUNDDOWN($I18,0)>(SP_DebtLimit/$E18),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2028N10.8799130498218872300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02029R0.85221602888318382100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X20),"X",IF(-ROUNDDOWN($I20,0)>(SP_DebtLimit/$E20),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2029N10.8522160288831838200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02030R0.82539082700550503100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X22),"X",IF(-ROUNDDOWN($I22,0)>(SP_DebtLimit/$E22),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2030N10.8253908270055050300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02031R0.79941000194237766100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X24),"X",IF(-ROUNDDOWN($I24,0)>(SP_DebtLimit/$E24),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2031N10.7994100019423776600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02032R0.77424697524685493100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X26),"X",IF(-ROUNDDOWN($I26,0)>(SP_DebtLimit/$E26),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2032N10.7742469752468549300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02033R0.74987600508169971100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X28),"X",IF(-ROUNDDOWN($I28,0)>(SP_DebtLimit/$E28),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2033N10.7498760050816997100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02034R0.72627215988542349100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X30),"X",IF(-ROUNDDOWN($I30,0)>(SP_DebtLimit/$E30),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2034N10.7262721598854234900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02035R0.70341129286723825100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X32),"X",IF(-ROUNDDOWN($I32,0)>(SP_DebtLimit/$E32),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2035N10.7034112928672382500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02036R0.68127001730483117100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X34),"X",IF(-ROUNDDOWN($I34,0)>(SP_DebtLimit/$E34),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2036N10.6812700173048311700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02037R0.6598256826196911100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X36),"X",IF(-ROUNDDOWN($I36,0)>(SP_DebtLimit/$E36),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2037N10.659825682619691100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02038R0.63905635120551196100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X38),"X",IF(-ROUNDDOWN($I38,0)>(SP_DebtLimit/$E38),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2038N10.6390563512055119600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02039R0.61894077598596808100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X40),"X",IF(-ROUNDDOWN($I40,0)>(SP_DebtLimit/$E40),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2039N10.6189407759859680800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B40+12040R0.59945837867890361CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B42<YEAR(INDEX(SP_BirthDate,1)),0,$B42-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B42<YEAR(INDEX(SP_BirthDate,2)),0,$B42-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I40+$X40)/$D40*$D42,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D42#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D42#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D42#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D42#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D42#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D42#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D42#REF!(SUMIF(SP_LumpSumYears,$B42,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D420$I42*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D42#REF!(1-IF($O42>0,-$T42/$O42,0))#REF!#REF!#REF!SUM(O42:T42)#REF!IF(SC_DataMode=FALSE, 0, IF($B42=SC_YearStop-1,0,($Y44/$D44*$D42)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N42)0IF(ISERROR($X42),"X",IF(-ROUNDDOWN($I42,0)>(SP_DebtLimit/$E42),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2040N10.5994583786789036100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02041R0.58058922874470087100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X44),"X",IF(-ROUNDDOWN($I44,0)>(SP_DebtLimit/$E44),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2041N10.5805892287447008700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02042R0.56231402299728894100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X46),"X",IF(-ROUNDDOWN($I46,0)>(SP_DebtLimit/$E46),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2042N10.5623140229972889400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02043R0.5446140658569385100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X48),"X",IF(-ROUNDDOWN($I48,0)>(SP_DebtLimit/$E48),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2043N10.544614065856938500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02044R0.52747125022463781100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X50),"X",IF(-ROUNDDOWN($I50,0)>(SP_DebtLimit/$E50),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2044N10.5274712502246378100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02045R0.51086803895848698100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X52),"X",IF(-ROUNDDOWN($I52,0)>(SP_DebtLimit/$E52),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2045N10.5108680389584869800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02046R0.49478744693315935100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X54),"X",IF(-ROUNDDOWN($I54,0)>(SP_DebtLimit/$E54),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2046N10.4947874469331593500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02047R0.47921302366407681100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X56),"X",IF(-ROUNDDOWN($I56,0)>(SP_DebtLimit/$E56),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2047N10.4792130236640768100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02048R0.46412883647852476100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X58),"X",IF(-ROUNDDOWN($I58,0)>(SP_DebtLimit/$E58),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2048N10.4641288364785247600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02049R0.44951945421648892100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X60),"X",IF(-ROUNDDOWN($I60,0)>(SP_DebtLimit/$E60),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2049N10.4495194542164889200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02050R0.43536993144454134100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X62),"X",IF(-ROUNDDOWN($I62,0)>(SP_DebtLimit/$E62),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2050N10.4353699314445413400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02051R0.421665793166626100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X64),"X",IF(-ROUNDDOWN($I64,0)>(SP_DebtLimit/$E64),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2051N10.42166579316662600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02052R0.40839302001610273100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X66),"X",IF(-ROUNDDOWN($I66,0)>(SP_DebtLimit/$E66),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2052N10.4083930200161027300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02053R0.39553803391390091100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X68),"X",IF(-ROUNDDOWN($I68,0)>(SP_DebtLimit/$E68),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2053N10.3955380339139009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02054R0.38308768417811223100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X70),"X",IF(-ROUNDDOWN($I70,0)>(SP_DebtLimit/$E70),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2054N10.3830876841781122300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02055CHOOSE(MOD(ROW(),2)+1,"R","N")R0.3710292340708109100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X72),"X",IF(-ROUNDDOWN($I72,0)>(SP_DebtLimit/$E72),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2055N10.371029234070810900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B72+12056RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.35935034776833985CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B74<YEAR(INDEX(SP_BirthDate,1)),0,$B74-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B74<YEAR(INDEX(SP_BirthDate,2)),0,$B74-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I72+$X72)/$D72*$D74,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D74#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D74#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D74#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D74#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D74#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D74#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D74#REF!(SUMIF(SP_LumpSumYears,$B74,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D740$I74*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D74#REF!(1-IF($O74>0,-$T74/$O74,0))#REF!#REF!#REF!SUM(O74:T74)#REF!IF(SC_DataMode=FALSE, 0, IF($B74=SC_YearStop-1,0,($Y76/$D76*$D74)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N74)0IF(ISERROR($X74),"X",IF(-ROUNDDOWN($I74,0)>(SP_DebtLimit/$E74),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2056N10.3593503477683398500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!MAX(-($I75+$P75+$Q75+$R75+$S75)/$U75,0)#REF!MAX($V75-(SUM($J75:$M75)),0)#REF!#REF!02057R0.34803907774173354100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X76),"X",IF(-ROUNDDOWN($I76,0)>(SP_DebtLimit/$E76),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2057N10.3480390777417335400#REF!#REF!#REF!#REF!#REF!#REF!SUM(J77:N77)#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02058R0.33708385253436662100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X78),"X",IF(-ROUNDDOWN($I78,0)>(SP_DebtLimit/$E78),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2058N10.3370838525343666200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02059R0.32647346492432605100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X80),"X",IF(-ROUNDDOWN($I80,0)>(SP_DebtLimit/$E80),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2059N10.3264734649243260500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02060R0.31619706045939572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X82),"X",IF(-ROUNDDOWN($I82,0)>(SP_DebtLimit/$E82),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2060N10.3161970604593957200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02061R0.30624412635292564100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X84),"X",IF(-ROUNDDOWN($I84,0)>(SP_DebtLimit/$E84),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2061N10.3062441263529256400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02062R0.29660448072922579100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X86),"X",IF(-ROUNDDOWN($I86,0)>(SP_DebtLimit/$E86),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2062N10.2966044807292257900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02063R0.28726826220748264100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X88),"X",IF(-ROUNDDOWN($I88,0)>(SP_DebtLimit/$E88),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2063N10.2872682622074826400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02064R0.2782259198135425100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X90),"X",IF(-ROUNDDOWN($I90,0)>(SP_DebtLimit/$E90),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2064N10.278225919813542500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02065R0.26946820320924214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X92),"X",IF(-ROUNDDOWN($I92,0)>(SP_DebtLimit/$E92),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2065N10.2694682032092421400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02066R0.2609861532292902100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X94),"X",IF(-ROUNDDOWN($I94,0)>(SP_DebtLimit/$E94),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2066N10.260986153229290200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02067R0.25277109271601955100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X96),"X",IF(-ROUNDDOWN($I96,0)>(SP_DebtLimit/$E96),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2067N10.2527710927160195500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02068R0.24481461764263396100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X98),"X",IF(-ROUNDDOWN($I98,0)>(SP_DebtLimit/$E98),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2068N10.2448146176426339600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02069R0.23710858851586822100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X100),"X",IF(-ROUNDDOWN($I100,0)>(SP_DebtLimit/$E100),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2069N10.2371085885158682200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02070R0.22964512204926707100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X102),"X",IF(-ROUNDDOWN($I102,0)>(SP_DebtLimit/$E102),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2070N10.2296451220492670700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02071R0.22241658309856374100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X104),"X",IF(-ROUNDDOWN($I104,0)>(SP_DebtLimit/$E104),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2071N10.2224165830985637400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B104+12072R0.21541557685090923CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B106<YEAR(INDEX(SP_BirthDate,1)),0,$B106-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B106<YEAR(INDEX(SP_BirthDate,2)),0,$B106-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I104+$X104)/$D104*$D106,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D106#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D106#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D106#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D106#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D106#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D106#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D106#REF!(SUMIF(SP_LumpSumYears,$B106,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D1060$I106*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D106#REF!(1-IF($O106>0,-$T106/$O106,0))#REF!#REF!#REF!SUM(O106:T106)#REF!IF(SC_DataMode=FALSE, 0, IF($B106=SC_YearStop-1,0,($Y108/$D108*$D106)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N106)0IF(ISERROR($X106),"X",IF(-ROUNDDOWN($I106,0)>(SP_DebtLimit/$E106),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2072N10.2154155768509092300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02073R0.20863494125996052100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X108),"X",IF(-ROUNDDOWN($I108,0)>(SP_DebtLimit/$E108),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2073N10.2086349412599605200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02074R0.20206773971909009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X110),"X",IF(-ROUNDDOWN($I110,0)>(SP_DebtLimit/$E110),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2074N10.2020677397190900900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02075R0.19570725396522043100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X112),"X",IF(-ROUNDDOWN($I112,0)>(SP_DebtLimit/$E112),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2075N10.1957072539652204300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02076R0.18954697720602465100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X114),"X",IF(-ROUNDDOWN($I114,0)>(SP_DebtLimit/$E114),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2076N10.1895469772060246500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02077R0.18358060746346214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X116),"X",IF(-ROUNDDOWN($I116,0)>(SP_DebtLimit/$E116),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2077N10.1835806074634621400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02078R0.17780204112683984100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X118),"X",IF(-ROUNDDOWN($I118,0)>(SP_DebtLimit/$E118),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2078N10.1778020411268398400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02079R0.17220536670880371100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X120),"X",IF(-ROUNDDOWN($I120,0)>(SP_DebtLimit/$E120),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2079N10.1722053667088037100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02080R0.16678485879787283100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X122),"X",IF(-ROUNDDOWN($I122,0)>(SP_DebtLimit/$E122),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2080N10.1667848587978728300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02081R0.16153497220132962100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X124),"X",IF(-ROUNDDOWN($I124,0)>(SP_DebtLimit/$E124),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2081N10.1615349722013296200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02082R0.15645033627247421100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X126),"X",IF(-ROUNDDOWN($I126,0)>(SP_DebtLimit/$E126),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2082N10.1564503362724742100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02083R0.15152574941643993100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X128),"X",IF(-ROUNDDOWN($I128,0)>(SP_DebtLimit/$E128),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2083N10.1515257494164399300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02084R0.14675617376894909100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X130),"X",IF(-ROUNDDOWN($I130,0)>(SP_DebtLimit/$E130),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2084N10.1467561737689490900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02085R0.14213673004256572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X132),"X",IF(-ROUNDDOWN($I132,0)>(SP_DebtLimit/$E132),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2085N10.1421367300425657200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02086R0.1376626925351726100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X134),"X",IF(-ROUNDDOWN($I134,0)>(SP_DebtLimit/$E134),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2086N10.137662692535172600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02087CHOOSE(MOD(ROW(),2)+1,"R","N")R0.13332948429556668100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X136),"X",IF(-ROUNDDOWN($I136,0)>(SP_DebtLimit/$E136),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2087N10.1333294842955666800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B136+12088RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.12913267244122681CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B138<YEAR(INDEX(SP_BirthDate,1)),0,$B138-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B138<YEAR(INDEX(SP_BirthDate,2)),0,$B138-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I136+$X136)/$D136*$D138,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D138#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D138#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D138#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D138#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D138#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D138#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D138#REF!(SUMIF(SP_LumpSumYears,$B138,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D1380$I138*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D138#REF!(1-IF($O138>0,-$T138/$O138,0))#REF!#REF!#REF!SUM(O138:T138)#REF!IF(SC_DataMode=FALSE, 0, IF($B138=SC_YearStop-1,0,($Y140/$D140*$D138)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N138)0IF(ISERROR($X138),"X",IF(-ROUNDDOWN($I138,0)>(SP_DebtLimit/$E138),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2088N10.1291326724412268100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!MAX(-($I139+$P139+$Q139+$R139+$S139)/$U139,0)#REF!MAX($V139-(SUM($J139:$M139)),0)#REF!#REF!02089R0.12506796362346423100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X140),"X",IF(-ROUNDDOWN($I140,0)>(SP_DebtLimit/$E140),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2089N10.1250679636234642300#REF!#REF!#REF!#REF!#REF!#REF!SUM(J141:N141)#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02090R0.12113119963531643100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X142),"X",IF(-ROUNDDOWN($I142,0)>(SP_DebtLimit/$E142),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2090N10.1211311996353164300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02091R0.11731835315769147100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X144),"X",IF(-ROUNDDOWN($I144,0)>(SP_DebtLimit/$E144),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2091N10.1173183531576914700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02092R0.11362552363941063100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X146),"X",IF(-ROUNDDOWN($I146,0)>(SP_DebtLimit/$E146),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2092N10.1136255236394106300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02093R0.11004893330693523100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X148),"X",IF(-ROUNDDOWN($I148,0)>(SP_DebtLimit/$E148),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2093N10.1100489333069352300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02094R0.10658492329969514100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X150),"X",IF(-ROUNDDOWN($I150,0)>(SP_DebtLimit/$E150),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2094N10.1065849232996951400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02095R0.10322994992706552100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X152),"X",IF(-ROUNDDOWN($I152,0)>(SP_DebtLimit/$E152),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2095N10.1032299499270655200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02096R9.9980581043162736E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X154),"X",IF(-ROUNDDOWN($I154,0)>(SP_DebtLimit/$E154),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2096N19.9980581043162736E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02097R9.683349253575084E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X156),"X",IF(-ROUNDDOWN($I156,0)>(SP_DebtLimit/$E156),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2097N19.683349253575084E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02098R9.3785464925666667E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X158),"X",IF(-ROUNDDOWN($I158,0)>(SP_DebtLimit/$E158),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2098N19.3785464925666667E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02099R9.0833380073284911E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X160),"X",IF(-ROUNDDOWN($I160,0)>(SP_DebtLimit/$E160),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2099N19.0833380073284911E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02100R8.797421798865368E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X162),"X",IF(-ROUNDDOWN($I162,0)>(SP_DebtLimit/$E162),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2100N18.797421798865368E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02101R8.5205053742037462E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X164),"X",IF(-ROUNDDOWN($I164,0)>(SP_DebtLimit/$E164),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2101N18.5205053742037462E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02102R8.2523054471706977E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X166),"X",IF(-ROUNDDOWN($I166,0)>(SP_DebtLimit/$E166),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2102N18.2523054471706977E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02103R7.9925476485914748E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X168),"X",IF(-ROUNDDOWN($I168,0)>(SP_DebtLimit/$E168),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2103N17.9925476485914748E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0($B10=SP_CurrentYear) \ No newline at end of file +000(YEAR(SP_AdjustedDate)-SP_CurrentYear)*20IF(INDEX(SC_ZX_CodeA,1)="X",0,-OFFSET(I$10,$H6,0))00SP_CurrentYear-12023D101E1010-SP_DebtBalance/E8002023D111E1111-SP_DebtBalance/E900B8+12024CHOOSE(MOD(ROW(),2)+1,"R","N")RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)1CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B10<YEAR(INDEX(SP_BirthDate,1)),0,$B10-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B10<YEAR(INDEX(SP_BirthDate,2)),0,$B10-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I8+$X8)/$D8*$D10,0)0INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D100INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D100INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D100INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D100INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D100SUM(J10:N10)0(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D100((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D100(SUMIF(SP_LumpSumYears,$B10,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D100$I10*SP_DebtRate0INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D100(1-IF($O10>0,-$T10/$O10,0))1MAX(-($I10+$P10+$Q10+$R10+$S10)/$U10,0)0MAX($V10-(SUM($J10:$M10)),0)0SUM(O10:T10)0IF(SC_DataMode=FALSE, 0, IF($B10=SC_YearStop-1,0,($Y12/$D12*$D10)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N10)0IF(ISERROR($X10),"X",IF(-ROUNDDOWN($I10,0)>(SP_DebtLimit/$E10),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))A2024N1100000000SUM(J11:N11)0000001MAX(-($I11+$P11+$Q11+$R11+$S11)/$U11,0)0MAX($V11-(SUM($J11:$M11)),0)0002025R0.968523002421307511000#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!00#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X12),"X",IF(-ROUNDDOWN($I12,0)>(SP_DebtLimit/$E12),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2025N10.96852300242130751000#REF!#REF!#REF!#REF!#REF!SUM(J13:N13)#REF!#REF!#REF!00#REF!#REF!#REF!#REF!#REF!02026R0.93803680621918406100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X14),"X",IF(-ROUNDDOWN($I14,0)>(SP_DebtLimit/$E14),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2026N10.9380368062191840600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02027R0.90851022394109848100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X16),"X",IF(-ROUNDDOWN($I16,0)>(SP_DebtLimit/$E16),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2027N10.9085102239410984800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02028R0.87991304982188723100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X18),"X",IF(-ROUNDDOWN($I18,0)>(SP_DebtLimit/$E18),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2028N10.8799130498218872300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02029R0.85221602888318382100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X20),"X",IF(-ROUNDDOWN($I20,0)>(SP_DebtLimit/$E20),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2029N10.8522160288831838200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02030R0.82539082700550503100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X22),"X",IF(-ROUNDDOWN($I22,0)>(SP_DebtLimit/$E22),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2030N10.8253908270055050300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02031R0.79941000194237766100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X24),"X",IF(-ROUNDDOWN($I24,0)>(SP_DebtLimit/$E24),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2031N10.7994100019423776600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02032R0.77424697524685493100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X26),"X",IF(-ROUNDDOWN($I26,0)>(SP_DebtLimit/$E26),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2032N10.7742469752468549300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02033R0.74987600508169971100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X28),"X",IF(-ROUNDDOWN($I28,0)>(SP_DebtLimit/$E28),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2033N10.7498760050816997100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02034R0.72627215988542349100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X30),"X",IF(-ROUNDDOWN($I30,0)>(SP_DebtLimit/$E30),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2034N10.7262721598854234900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02035R0.70341129286723825100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X32),"X",IF(-ROUNDDOWN($I32,0)>(SP_DebtLimit/$E32),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2035N10.7034112928672382500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02036R0.68127001730483117100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X34),"X",IF(-ROUNDDOWN($I34,0)>(SP_DebtLimit/$E34),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2036N10.6812700173048311700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02037R0.6598256826196911100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X36),"X",IF(-ROUNDDOWN($I36,0)>(SP_DebtLimit/$E36),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2037N10.659825682619691100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02038R0.63905635120551196100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X38),"X",IF(-ROUNDDOWN($I38,0)>(SP_DebtLimit/$E38),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2038N10.6390563512055119600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02039R0.61894077598596808100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X40),"X",IF(-ROUNDDOWN($I40,0)>(SP_DebtLimit/$E40),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2039N10.6189407759859680800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B40+12040R0.59945837867890361CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B42<YEAR(INDEX(SP_BirthDate,1)),0,$B42-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B42<YEAR(INDEX(SP_BirthDate,2)),0,$B42-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I40+$X40)/$D40*$D42,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D42#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D42#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D42#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D42#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D42#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D42#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D42#REF!(SUMIF(SP_LumpSumYears,$B42,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D420$I42*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D42#REF!(1-IF($O42>0,-$T42/$O42,0))#REF!#REF!#REF!SUM(O42:T42)#REF!IF(SC_DataMode=FALSE, 0, IF($B42=SC_YearStop-1,0,($Y44/$D44*$D42)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N42)0IF(ISERROR($X42),"X",IF(-ROUNDDOWN($I42,0)>(SP_DebtLimit/$E42),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2040N10.5994583786789036100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02041R0.58058922874470087100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X44),"X",IF(-ROUNDDOWN($I44,0)>(SP_DebtLimit/$E44),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2041N10.5805892287447008700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02042R0.56231402299728894100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X46),"X",IF(-ROUNDDOWN($I46,0)>(SP_DebtLimit/$E46),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2042N10.5623140229972889400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02043R0.5446140658569385100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X48),"X",IF(-ROUNDDOWN($I48,0)>(SP_DebtLimit/$E48),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2043N10.544614065856938500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02044R0.52747125022463781100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X50),"X",IF(-ROUNDDOWN($I50,0)>(SP_DebtLimit/$E50),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2044N10.5274712502246378100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02045R0.51086803895848698100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X52),"X",IF(-ROUNDDOWN($I52,0)>(SP_DebtLimit/$E52),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2045N10.5108680389584869800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02046R0.49478744693315935100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X54),"X",IF(-ROUNDDOWN($I54,0)>(SP_DebtLimit/$E54),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2046N10.4947874469331593500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02047R0.47921302366407681100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X56),"X",IF(-ROUNDDOWN($I56,0)>(SP_DebtLimit/$E56),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2047N10.4792130236640768100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02048R0.46412883647852476100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X58),"X",IF(-ROUNDDOWN($I58,0)>(SP_DebtLimit/$E58),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2048N10.4641288364785247600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02049R0.44951945421648892100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X60),"X",IF(-ROUNDDOWN($I60,0)>(SP_DebtLimit/$E60),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2049N10.4495194542164889200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02050R0.43536993144454134100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X62),"X",IF(-ROUNDDOWN($I62,0)>(SP_DebtLimit/$E62),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2050N10.4353699314445413400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02051R0.421665793166626100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X64),"X",IF(-ROUNDDOWN($I64,0)>(SP_DebtLimit/$E64),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2051N10.42166579316662600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02052R0.40839302001610273100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X66),"X",IF(-ROUNDDOWN($I66,0)>(SP_DebtLimit/$E66),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2052N10.4083930200161027300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02053R0.39553803391390091100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X68),"X",IF(-ROUNDDOWN($I68,0)>(SP_DebtLimit/$E68),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2053N10.3955380339139009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02054R0.38308768417811223100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X70),"X",IF(-ROUNDDOWN($I70,0)>(SP_DebtLimit/$E70),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2054N10.3830876841781122300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02055CHOOSE(MOD(ROW(),2)+1,"R","N")R0.3710292340708109100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X72),"X",IF(-ROUNDDOWN($I72,0)>(SP_DebtLimit/$E72),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2055N10.371029234070810900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B72+12056RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.35935034776833985CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B74<YEAR(INDEX(SP_BirthDate,1)),0,$B74-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B74<YEAR(INDEX(SP_BirthDate,2)),0,$B74-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I72+$X72)/$D72*$D74,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D74#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D74#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D74#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D74#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D74#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D74#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D74#REF!(SUMIF(SP_LumpSumYears,$B74,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D740$I74*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D74#REF!(1-IF($O74>0,-$T74/$O74,0))#REF!#REF!#REF!SUM(O74:T74)#REF!IF(SC_DataMode=FALSE, 0, IF($B74=SC_YearStop-1,0,($Y76/$D76*$D74)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N74)0IF(ISERROR($X74),"X",IF(-ROUNDDOWN($I74,0)>(SP_DebtLimit/$E74),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2056N10.3593503477683398500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!MAX(-($I75+$P75+$Q75+$R75+$S75)/$U75,0)#REF!MAX($V75-(SUM($J75:$M75)),0)#REF!#REF!02057R0.34803907774173354100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X76),"X",IF(-ROUNDDOWN($I76,0)>(SP_DebtLimit/$E76),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2057N10.3480390777417335400#REF!#REF!#REF!#REF!#REF!#REF!SUM(J77:N77)#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02058R0.33708385253436662100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X78),"X",IF(-ROUNDDOWN($I78,0)>(SP_DebtLimit/$E78),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2058N10.3370838525343666200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02059R0.32647346492432605100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X80),"X",IF(-ROUNDDOWN($I80,0)>(SP_DebtLimit/$E80),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2059N10.3264734649243260500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02060R0.31619706045939572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X82),"X",IF(-ROUNDDOWN($I82,0)>(SP_DebtLimit/$E82),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2060N10.3161970604593957200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02061R0.30624412635292564100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X84),"X",IF(-ROUNDDOWN($I84,0)>(SP_DebtLimit/$E84),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2061N10.3062441263529256400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02062R0.29660448072922579100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X86),"X",IF(-ROUNDDOWN($I86,0)>(SP_DebtLimit/$E86),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2062N10.2966044807292257900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02063R0.28726826220748264100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X88),"X",IF(-ROUNDDOWN($I88,0)>(SP_DebtLimit/$E88),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2063N10.2872682622074826400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02064R0.2782259198135425100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X90),"X",IF(-ROUNDDOWN($I90,0)>(SP_DebtLimit/$E90),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2064N10.278225919813542500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02065R0.26946820320924214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X92),"X",IF(-ROUNDDOWN($I92,0)>(SP_DebtLimit/$E92),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2065N10.2694682032092421400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02066R0.2609861532292902100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X94),"X",IF(-ROUNDDOWN($I94,0)>(SP_DebtLimit/$E94),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2066N10.260986153229290200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02067R0.25277109271601955100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X96),"X",IF(-ROUNDDOWN($I96,0)>(SP_DebtLimit/$E96),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2067N10.2527710927160195500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02068R0.24481461764263396100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X98),"X",IF(-ROUNDDOWN($I98,0)>(SP_DebtLimit/$E98),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2068N10.2448146176426339600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02069R0.23710858851586822100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X100),"X",IF(-ROUNDDOWN($I100,0)>(SP_DebtLimit/$E100),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2069N10.2371085885158682200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02070R0.22964512204926707100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X102),"X",IF(-ROUNDDOWN($I102,0)>(SP_DebtLimit/$E102),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2070N10.2296451220492670700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02071R0.22241658309856374100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X104),"X",IF(-ROUNDDOWN($I104,0)>(SP_DebtLimit/$E104),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2071N10.2224165830985637400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B104+12072R0.21541557685090923CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B106<YEAR(INDEX(SP_BirthDate,1)),0,$B106-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B106<YEAR(INDEX(SP_BirthDate,2)),0,$B106-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I104+$X104)/$D104*$D106,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D106#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D106#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D106#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D106#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D106#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D106#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D106#REF!(SUMIF(SP_LumpSumYears,$B106,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D1060$I106*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D106#REF!(1-IF($O106>0,-$T106/$O106,0))#REF!#REF!#REF!SUM(O106:T106)#REF!IF(SC_DataMode=FALSE, 0, IF($B106=SC_YearStop-1,0,($Y108/$D108*$D106)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N106)0IF(ISERROR($X106),"X",IF(-ROUNDDOWN($I106,0)>(SP_DebtLimit/$E106),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2072N10.2154155768509092300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02073R0.20863494125996052100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X108),"X",IF(-ROUNDDOWN($I108,0)>(SP_DebtLimit/$E108),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2073N10.2086349412599605200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02074R0.20206773971909009100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X110),"X",IF(-ROUNDDOWN($I110,0)>(SP_DebtLimit/$E110),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2074N10.2020677397190900900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02075R0.19570725396522043100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X112),"X",IF(-ROUNDDOWN($I112,0)>(SP_DebtLimit/$E112),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2075N10.1957072539652204300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02076R0.18954697720602465100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X114),"X",IF(-ROUNDDOWN($I114,0)>(SP_DebtLimit/$E114),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2076N10.1895469772060246500#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02077R0.18358060746346214100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X116),"X",IF(-ROUNDDOWN($I116,0)>(SP_DebtLimit/$E116),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2077N10.1835806074634621400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02078R0.17780204112683984100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X118),"X",IF(-ROUNDDOWN($I118,0)>(SP_DebtLimit/$E118),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2078N10.1778020411268398400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02079R0.17220536670880371100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X120),"X",IF(-ROUNDDOWN($I120,0)>(SP_DebtLimit/$E120),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2079N10.1722053667088037100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02080R0.16678485879787283100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X122),"X",IF(-ROUNDDOWN($I122,0)>(SP_DebtLimit/$E122),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2080N10.1667848587978728300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02081R0.16153497220132962100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X124),"X",IF(-ROUNDDOWN($I124,0)>(SP_DebtLimit/$E124),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2081N10.1615349722013296200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02082R0.15645033627247421100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X126),"X",IF(-ROUNDDOWN($I126,0)>(SP_DebtLimit/$E126),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2082N10.1564503362724742100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02083R0.15152574941643993100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X128),"X",IF(-ROUNDDOWN($I128,0)>(SP_DebtLimit/$E128),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2083N10.1515257494164399300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02084R0.14675617376894909100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X130),"X",IF(-ROUNDDOWN($I130,0)>(SP_DebtLimit/$E130),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2084N10.1467561737689490900#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02085R0.14213673004256572100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X132),"X",IF(-ROUNDDOWN($I132,0)>(SP_DebtLimit/$E132),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2085N10.1421367300425657200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02086R0.1376626925351726100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X134),"X",IF(-ROUNDDOWN($I134,0)>(SP_DebtLimit/$E134),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2086N10.137662692535172600#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02087CHOOSE(MOD(ROW(),2)+1,"R","N")R0.13332948429556668100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X136),"X",IF(-ROUNDDOWN($I136,0)>(SP_DebtLimit/$E136),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2087N10.1333294842955666800#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0B136+12088RCHOOSE(MOD(ROW(),2)+1,INDEX(SC_EA_InflationCPIdx,EAIDX),1)0.12913267244122681CHOOSE(MOD(ROW(),2)+1,1,INDEX(SC_EA_InflationCPIdx,EAIDX))1IF(INDEX(SC_ShowRetireatee,1),IF($B138<YEAR(INDEX(SP_BirthDate,1)),0,$B138-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B138<YEAR(INDEX(SP_BirthDate,2)),0,$B138-YEAR(INDEX(SP_BirthDate,2))),0)0MIN(($I136+$X136)/$D136*$D138,0)#REF!INDEX(SC_EX_IncomeActiveA,EXIDX1)*$D138#REF!INDEX(SC_EX_IncomePassiveA,EXIDX1)*$D138#REF!INDEX(SC_ZA_IncomeAnny,ZAIDX)*$D138#REF!INDEX(SC_ZX_SSRIBA,ZXIDX1)*$D138#REF!INDEX(SC_ZX_IncomeCapitalA,ZXIDX1)*$D138#REF!#REF!(INDEX(SC_ZX_IRAContribA,ZXIDX1)+INDEX(SC_ZA_AnnyContrib,ZAIDX))*$D138#REF!((ABS(INDEX(SC_EX_APW,EXIDX1))*INDEX(SC_ExpensesLiving,1)+(1-ABS(INDEX(SC_EX_APW,EXIDX1)))*INDEX(SC_ExpensesLiving,2))*12/INDEX(SC_EA_InflationCPIdx,EAIDX)+INDEX(SC_ZA_ExpensesHome,ZAIDX))*$D138#REF!(SUMIF(SP_LumpSumYears,$B138,SP_LumpSumAmounts)/INDEX(SC_EA_InflationCPIdx,EAIDX))*$D1380$I138*SP_DebtRate#REF!INDEX(SC_ZX_TotalTaxesA,ZXIDX1)*$D138#REF!(1-IF($O138>0,-$T138/$O138,0))#REF!#REF!#REF!SUM(O138:T138)#REF!IF(SC_DataMode=FALSE, 0, IF($B138=SC_YearStop-1,0,($Y140/$D140*$D138)/(1+(INDEX(SC_ZX_ARPortfolio, ZXIDX1)*(1-ABS(INDEX(SC_EX_APW,EXIDX1))))))+$N138)0IF(ISERROR($X138),"X",IF(-ROUNDDOWN($I138,0)>(SP_DebtLimit/$E138),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2088N10.1291326724412268100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!MAX(-($I139+$P139+$Q139+$R139+$S139)/$U139,0)#REF!MAX($V139-(SUM($J139:$M139)),0)#REF!#REF!02089R0.12506796362346423100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X140),"X",IF(-ROUNDDOWN($I140,0)>(SP_DebtLimit/$E140),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2089N10.1250679636234642300#REF!#REF!#REF!#REF!#REF!#REF!SUM(J141:N141)#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02090R0.12113119963531643100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X142),"X",IF(-ROUNDDOWN($I142,0)>(SP_DebtLimit/$E142),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2090N10.1211311996353164300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02091R0.11731835315769147100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X144),"X",IF(-ROUNDDOWN($I144,0)>(SP_DebtLimit/$E144),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2091N10.1173183531576914700#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02092R0.11362552363941063100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X146),"X",IF(-ROUNDDOWN($I146,0)>(SP_DebtLimit/$E146),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2092N10.1136255236394106300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02093R0.11004893330693523100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X148),"X",IF(-ROUNDDOWN($I148,0)>(SP_DebtLimit/$E148),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2093N10.1100489333069352300#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02094R0.10658492329969514100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X150),"X",IF(-ROUNDDOWN($I150,0)>(SP_DebtLimit/$E150),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2094N10.1065849232996951400#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02095R0.10322994992706552100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X152),"X",IF(-ROUNDDOWN($I152,0)>(SP_DebtLimit/$E152),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2095N10.1032299499270655200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02096R9.9980581043162736E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X154),"X",IF(-ROUNDDOWN($I154,0)>(SP_DebtLimit/$E154),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2096N19.9980581043162736E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02097R9.683349253575084E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X156),"X",IF(-ROUNDDOWN($I156,0)>(SP_DebtLimit/$E156),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2097N19.683349253575084E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02098R9.3785464925666667E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X158),"X",IF(-ROUNDDOWN($I158,0)>(SP_DebtLimit/$E158),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2098N19.3785464925666667E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02099R9.0833380073284911E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X160),"X",IF(-ROUNDDOWN($I160,0)>(SP_DebtLimit/$E160),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2099N19.0833380073284911E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02100R8.797421798865368E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X162),"X",IF(-ROUNDDOWN($I162,0)>(SP_DebtLimit/$E162),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2100N18.797421798865368E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02101R8.5205053742037462E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X164),"X",IF(-ROUNDDOWN($I164,0)>(SP_DebtLimit/$E164),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2101N18.5205053742037462E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02102R8.2523054471706977E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X166),"X",IF(-ROUNDDOWN($I166,0)>(SP_DebtLimit/$E166),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2102N18.2523054471706977E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!02103R7.9925476485914748E-2100#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0IF(ISERROR($X168),"X",IF(-ROUNDDOWN($I168,0)>(SP_DebtLimit/$E168),"I",IF(INDEX(SC_EX_APW,EXIDX1)<1,"D","A")))X2103N17.9925476485914748E-200#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!0($B10=SP_CurrentYear) \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet14.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet14.xml index 2eefe3e..2f54105 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet14.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet14.xml @@ -1,2 +1,2 @@ -55"Retireator Advanced Retirement Simulator v" & SC_VersionMaj & "." & TEXT(SC_VersionMin,"0000")Retireator Advanced Retirement Simulator v2024.0211551048558555100355PMBASIC+PMADVANCED+VMONLINE+VMWIPED51983PMBASIC+PMADVANCED+VMONLINE+VMWIPED519194959687888997989062 \ No newline at end of file +55"Retireator Advanced Retirement Simulator v" & SC_VersionMaj & "." & TEXT(SC_VersionMin,"0000")Retireator Advanced Retirement Simulator v2024.0211551048558555100355PMBASIC+PMADVANCED+VMONLINE+VMWIPED51983PMBASIC+PMADVANCED+VMONLINE+VMWIPED519194959687888997989062 \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet2.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet2.xml index 40d4416..e3cd7b0 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet2.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet2.xml @@ -1,2 +1,2 @@ -($M9>=200)($M9>=100)($M3>=200)($M3>=100)($M4>=200)($M4>=100)($M11>=200)($M11>=100)($M25>=200)($M25>=100)($M74>=200)($M74>=100)($M28>=200)($M28>=100)($M66>=200)($M66>=100)($M62>=200)($M62>=100)($M88>=200)($M88>=100)($M106>=200)($M106>=100)($M5>=200)($M5>=100)($M10>=200)($M10>=100)($M10>=200)($M10>=100)($M46>=200)($M46>=100)($M90>=200)($M90>=100)($M90>=200)($M90>=100)($M108>=200)($M108>=100)($M13>=200)($M13>=100)($M13>=200)($M13>=100)($M12>=200)($M12>=100)($M34>=200)($M34>=100)($M34>=200)($M34>=100)($M35>=200)($M35>=100)($M35>=200)($M35>=100)($M42>=200)($M42>=100)($M73>=200)($M73>=100)($M72>=200)($M72>=100)($M72>=200)($M72>=100)($M31>=200)($M31>=100)($M32>=200)($M32>=100)($M30>=200)($M30>=100)($M29>=200)($M29>=100)($M5>=200)($M5>=100)($M16>=200)($M16>=100)($O128>=200)($O128>=100)DATE(SP_CurrentYear,1,1)DATE(SP_CurrentYear,12,31)"Life,Period Certain""TRUE,FALSE""Fixed,Variable,Indexed""0,10,20,30""True,False""Lump sum,Annuity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ookup!$B$112:$B$119I15Lookup!$C$57:$C$108I29 \ No newline at end of file +($M9>=200)($M9>=100)($M3>=200)($M3>=100)($M4>=200)($M4>=100)($M11>=200)($M11>=100)($M25>=200)($M25>=100)($M74>=200)($M74>=100)($M28>=200)($M28>=100)($M66>=200)($M66>=100)($M62>=200)($M62>=100)($M88>=200)($M88>=100)($M106>=200)($M106>=100)($M5>=200)($M5>=100)($M10>=200)($M10>=100)($M10>=200)($M10>=100)($M46>=200)($M46>=100)($M90>=200)($M90>=100)($M90>=200)($M90>=100)($M108>=200)($M108>=100)($M13>=200)($M13>=100)($M13>=200)($M13>=100)($M12>=200)($M12>=100)($M34>=200)($M34>=100)($M34>=200)($M34>=100)($M35>=200)($M35>=100)($M35>=200)($M35>=100)($M42>=200)($M42>=100)($M73>=200)($M73>=100)($M72>=200)($M72>=100)($M72>=200)($M72>=100)($M31>=200)($M31>=100)($M32>=200)($M32>=100)($M30>=200)($M30>=100)($M29>=200)($M29>=100)($M5>=200)($M5>=100)($M16>=200)($M16>=100)($O128>=200)($O128>=100)DATE(SP_CurrentYear,1,1)DATE(SP_CurrentYear,12,31)"Life,Period Certain""TRUE,FALSE""Fixed,Variable,Indexed""0,10,20,30""True,False""Lump sum,Annuity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ookup!$B$112:$B$119I15Lookup!$C$57:$C$108I29 \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet3.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet3.xml index 2e08532..d5d5fb8 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet3.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet3.xml @@ -1,2 +1,2 @@ -SC_YearEpoch-11953B4+11954741IF(IF(COLUMN()=COLUMN(D5),TRUE,ISBLANK(D5)),L5,D5)5.1999999999999998E-3IF(IF(COLUMN()=COLUMN(F5),TRUE,ISBLANK(F5)),N5,F5)0.52559999999999996IF(IF(COLUMN()=COLUMN(G5),TRUE,ISBLANK(G5)),O5,G5)2.4799999999999999E-25.1999999999999998E-30.525599999999999962.4799999999999999E-2IF(ISBLANK($K6),0,-(1+PV($K6,10,$K5,1)))+$K51.3486716682496635E-2IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,Q6*($H5+1),1/(1/Q3*($H3+1))))21.081569913914347IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,R6*($I5+1),1/(1/R3*($I3+1))))8.1125884198097875360019557414.6199999999999998E-20.326000000000000012.6100000000000002E-24.6199999999999998E-20.326000000000000012.6100000000000002E-21.2356853839406885E-3IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,Q7*($H6+1),1/(1/Q5*($H5+1))))20.972512847109375IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,R7*($I6+1),1/(1/R5*($I5+1))))8.11258841980978754200IFERROR(VLOOKUP(W6,IV_CodeTable,2,FALSE),"")19567416.9900000000000004E-27.4399999999999994E-22.9000000000000001E-26.9900000000000004E-27.4399999999999994E-22.9000000000000001E-2-1.7667028788372032E-220.0463705286841648.1125884198097875420019577413.1E-2-0.10463.4599999999999999E-23.1E-2-0.10463.4599999999999999E-26.6017279429650549E-218.7366768190337088.1125884198097875420019587418.8000000000000005E-30.437199999999999983.09E-28.8000000000000005E-30.437199999999999983.09E-2-4.4456285219292721E-218.1733043831558778.1125884198097875420019597414.9500000000000002E-20.12064.02E-24.9500000000000002E-20.12064.02E-2-1.4594729700424428E-218.0147743687112198.1125884198097875480019607413.9199999999999999E-23.3999999999999998E-34.7199999999999999E-23.9199999999999999E-23.3999999999999998E-34.7199999999999999E-20.1191478029182090117.1651018282145968.1125884198097875480019617411.9900000000000001E-20.266400000000000033.8399999999999997E-21.9900000000000001E-20.266400000000000033.8399999999999997E-21.9011143512325364E-216.5176114590209768.1125884198097875480019627415.0099999999999999E-2-8.8099999999999998E-24.0800000000000003E-25.0099999999999999E-2-8.8099999999999998E-24.0800000000000003E-26.1249936229484547E-216.1953245014422768.1125884198097875480019637412.4500000000000001E-20.22613.8300000000000001E-22.4500000000000001E-20.22613.8300000000000001E-21.0954862152381839E-215.4226497490165468.1125884198097875480019647414.0899999999999999E-20.164200000000000014.1700000000000001E-24.0899999999999999E-20.164200000000000014.1700000000000001E-24.0093056057133578E-215.0538308921586598.1125884198097875480019657411.7999999999999999E-20.1244.19E-21.7999999999999999E-20.1244.19E-28.8455967059049637E-314.4623219254094168.1125884198097875480019667410.06-9.9699999999999997E-24.6100000000000002E-20.06-9.9699999999999997E-24.6100000000000002E-24.8464505775855676E-214.2066030701467738.1125884198097875660019677415.57E-20.237999999999999994.58E-25.57E-20.237999999999999994.58E-2-2.5704516068113921E-213.4024557265535588.1125884198097875660019687416.8699999999999997E-20.10815.5300000000000002E-26.8699999999999997E-20.10815.5300000000000002E-21.7834588859420561E-212.6953260647471428.1125884198097875780019697415.7799999999999997E-2-8.2400000000000001E-26.0400000000000002E-25.7799999999999997E-2-8.2400000000000001E-26.0400000000000002E-2-5.8146864123321491E-211.8792234160635748.1125884198097875780019707414.9599999999999998E-2IF(IF(COLUMN()=COLUMN(E21),TRUE,ISBLANK(E21)),M21,E21)5.7000000000000002E-23.56E-27.7899999999999997E-24.9599999999999998E-25.7000000000000002E-23.56E-27.7899999999999997E-20.1906953131136245611.2301223445486618.1125884198097875780019717415.0200000000000002E-24.3999999999999997E-20.142199999999999996.2399999999999997E-25.0200000000000002E-24.3999999999999997E-20.142199999999999996.2399999999999997E-28.3794905440794917E-210.6994305874129767.6751073035097326780019727419.8000000000000004E-23.4000000000000002E-20.187599999999999995.9499999999999997E-29.8000000000000004E-23.4000000000000002E-20.187599999999999995.9499999999999997E-22.2768238729456658E-210.1879933226175747.351635348189399900019737416.2600000000000003E-26.2E-2-0.14316.4600000000000005E-26.2600000000000003E-26.2E-2-0.14316.4600000000000005E-22.7357804505203434E-29.27868244318540297.10989878935144941080019747415.9400000000000001E-20.11-0.259000000000000016.9900000000000004E-25.9400000000000001E-20.11-0.259000000000000016.9900000000000004E-23.4893187124499667E-28.73205575304479896.69481995230833251320019757417.4700000000000003E-29.1600000000000001E-20.377.4999999999999997E-27.4700000000000003E-29.1600000000000001E-20.377.4999999999999997E-25.8705225497905175E-28.24245398626090166.0313693264039028141000.0819767416.9000000000000006E-25.7099999999999998E-20.238300000000000017.7399999999999997E-26.9000000000000006E-25.7099999999999998E-20.238300000000000017.7399999999999997E-20.114266300255010477.66953939356183325.5252558871417214153006.4000000000000001E-219777415.9900000000000002E-26.5000000000000002E-2-6.9800000000000001E-27.2099999999999997E-25.9900000000000002E-26.5000000000000002E-2-6.9800000000000001E-27.2099999999999997E-22.1683466015063158E-27.17449896497832915.2268053042680176165005.8999999999999997E-219787417.9399999999999998E-27.5999999999999998E-26.5100000000000005E-27.9600000000000004E-27.9399999999999998E-27.5999999999999998E-26.5100000000000005E-27.9600000000000004E-26.7596325089996911E-36.76903383807748684.9077984077633969177006.5000000000000002E-219797418.7499999999999994E-20.11430.18529.0999999999999998E-28.7499999999999994E-20.11430.18529.0999999999999998E-2-9.9621364735962004E-36.27110787296413544.56115093658308272290018010859.9000000000000005E-219807419.01E-20.134899999999999990.317400000000000020.1089.01E-20.134899999999999990.317400000000000020.1081.0282000434758146E-25.76653597513943524.09328810606038122590019411710.1429999999999999919817410.10070.10249999999999999-4.7E-20.125700000000000010.10070.10249999999999999-4.7E-20.125700000000000012.2716367815619337E-25.28991466392022243.60673901318211382970021112740.11219827415.5100000000000003E-25.9900000000000002E-20.204199999999999990.14595.5100000000000003E-25.9900000000000002E-20.204199999999999990.14590.394732392179886094.80595499583921363.27141860606087413240023013887.3999999999999996E-219837414.87E-23.04E-20.223399999999999990.10464.87E-23.04E-20.223399999999999990.10463.5298780691547654E-24.55497582773122383.08653515054332853570025415283.5000000000000003E-219847415.8799999999999998E-23.4200000000000001E-26.1499999999999999E-20.11675.8799999999999998E-23.4200000000000001E-26.1499999999999999E-20.11670.133510019382313084.34344982142769532.99547277808941063780026716123.5000000000000003E-219857414.2599999999999999E-23.5400000000000001E-20.312400000000000010.11384.2599999999999999E-23.5400000000000001E-20.312400000000000010.11380.253178895693980334.10223821441981062.89641537235487383960028016913.1E-21986741IF(IF(COLUMN()=COLUMN(D37),TRUE,ISBLANK(D37)),L37,D37)2.9700000000000001E-21.55E-2IF(IF(COLUMN()=COLUMN(F37),TRUE,ISBLANK(F37)),N37,F37)0.18490000000000001IF(IF(COLUMN()=COLUMN(G37),TRUE,ISBLANK(G37)),O37,G37)9.1899999999999996E-22.9700000000000001E-21.55E-20.184900000000000019.1899999999999996E-20.239551084848608543.9346232633990132.79738784272249724200029717901.2999999999999999E-2B37+119877416.3799999999999996E-23.5999999999999997E-25.8099999999999999E-27.0800000000000002E-26.3799999999999996E-23.5999999999999997E-25.8099999999999999E-27.0800000000000002E-2-3.2739820162744876E-2IF($B38=SC_VersionMaj,1,IF($B38<SC_VersionMaj,Q39*($H38+1),1/(1/Q37*($H37+1))))3.8211355379227085IF($B38=SC_VersionMaj,1,IF($B38<SC_VersionMaj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odeTable,2,FALSE),"")B69+120197413.7499999999999999E-21.6626826462597888E-20.312199999999999982.7099999999999999E-23.7499999999999999E-21.6626826462597888E-20.312199999999999982.7099999999999999E-20.11351611492650014IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,Q71*($H70+1),1/(1/Q69*($H69+1))))1.2693894800410122IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,R71*($I70+1),1/(1/R69*($I69+1))))1.219640540738988313290092655831.6E-220207412.8299999999999999E-21.214178523565328E-20.18021.7600000000000001E-22.8299999999999999E-21.214178523565328E-20.18021.7600000000000001E-28.1729349051742284E-21.22350793256965011.199693446003964313770096057851.2999999999999999E-2IF(OR(NOT(ISNUMBER($H71)),$H71<-1,$H71>1,NOT(ISNUMBER($I71)),$I71<-1,$I71>1,NOT(ISNUMBER($J71)),$J71<-1,$J71>1),201,IF(OR(NOT(ISNUMBER($K71)),$K71<0,$K71>1),201,0))020217418.8900000000000007E-25.257524341124608E-20.284700000000000011.0800000000000001E-28.8900000000000007E-25.257524341124608E-20.284700000000000011.0800000000000001E-2-5.1055745421073745E-21.18983558551.185301766515492814280099660025.8999999999999997E-2020227415.3199999999999997E-28.4644646152687242E-2-0.180100000000000011.7600000000000001E-25.3199999999999997E-28.4644646152687242E-2-0.180100000000000011.7600000000000001E-2-0.12938157789673561.0926951.1260969455011112147000102461728.6999999999999994E-2020237413.7499999999999999E-23.8217400966720473E-20.26063.5299999999999998E-2SP_AWI3.7499999999999999E-23.8217400966720473E-20.26063.5299999999999998E-2-7.55963508885793E-31.03750000000000011.0382174009667204160200111567213.2000000000000001E-2020247413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-24.0599999999999997E-23.7499999999999999E-2SP_CPI3.2500000000000001E-2SP_ARStocksDef7.0000000000000007E-24.0599999999999997E-24.5466537467613116E-21116860011747078MAX(I75,0)3.2500000000000001E-2020257413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-2SP_BondYieldDef0.040.040.963855421686746870.96852300242130751CEILING($S$45*$Q$43/Q74, 300)177300CEILING($T$45*$Q$43/Q74,1)1235CEILING(U$45*$Q$43/$Q74,1)74433.2500000000000001E-2020267413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.92901727391493660.93803680621918406183900128177233.2500000000000001E-2020277413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.895438336303553410.90851022394109848190800132980123.2500000000000001E-2020287413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.863073095232340550.87991304982188723198000137983133.2500000000000001E-2020297413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.831877682151653470.85221602888318382205500143086243.2500000000000001E-2020307413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.801809814122075530.82539082700550503213300148489483.2500000000000001E-2020317413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.772828736503205380.79941000194237766221100154092833.2500000000000001E-2IF(OR(NOT(ISNUMBER($H82)),$H82<-1,$H82>1,NOT(ISNUMBER($I82)),$I82<-1,$I82>1,NOT(ISNUMBER($J82)),$J82<-1,$J82>1),201,IF(OR(NOT(ISNUMBER($K82)),$K82<0,$K82>1),201,0))020327413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.744895167713932830.77424697524685493229500159796313.2500000000000001E-2IF(OR(NOT(ISNUMBER($H83)),$H83<-1,$H83>1,NOT(ISNUMBER($I83)),$I83<-1,$I83>1,NOT(ISNUMBER($J83)),$J83<-1,$J83>1),201,IF(OR(NOT(ISNUMBER($K83)),$K83<0,$K83>1),201,0))020337413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.717971245989332710.74987600508169971238200165799923.2500000000000001E-2020347413.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E85),TRUE,ISBLANK(E85)),M85,E85)3.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.692020478062007390.726272159885423492469001719103673.2500000000000001E-2020357413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.667007689698320360.703411292867238252562001784107563.2500000000000001E-2020367413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.642898978022477420.681270017304831172658001851111593.2500000000000001E-2020377413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.619661665563833620.65982568261969112757001920115783.2500000000000001E-2020387413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.597264255965140770.639056351205511962862001992120123.2500000000000001E-2020397413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.575676391291701890.618940775985968082970002067124623.2500000000000001E-2020407413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.55486881088356810.599458378678903613081002144129303.2500000000000001E-2020417413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.534813311695005340.580589228744700873195002225134143.2500000000000001E-2020427413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.515482710067475040.562314022997288943315002308139173.2500000000000001E-2020437413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.496850804884313270.54461406585693853441002395144393.2500000000000001E-2020447413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.478892342057169350.527471250224637813570002484149813.2500000000000001E-2020457413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04SP_AWI3.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.461582980296066760.510868038958486983702002578155433.2500000000000001E-2020467413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.444899258116690790.494787446933159353840002674161253.2500000000000001E-2020477413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-2SP_CPI3.2500000000000001E-27.0000000000000007E-20.040.040.428818562040183870.479213023664076813984002775167303.2500000000000001E-2020487413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-2SP_ARStocksDef7.0000000000000007E-2SP_BondYieldDef0.040.040.413319095942345840.464128836478524764134002879173573.2500000000000001E-2020497413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.398379851510694770.44951945421648892CEILING($S$45*$Q$43/Q98, 300)429000CEILING($T$45*$Q$43/Q98,1)2986CEILING(U$45*$Q$43/$Q98,1)180083.2500000000000001E-202050741IF(IF(COLUMN()=COLUMN(D101),TRUE,ISBLANK(D101)),L101,D101)3.7499999999999999E-23.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F101),TRUE,ISBLANK(F101)),N101,F101)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G101),TRUE,ISBLANK(G101)),O101,G101)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.383980579769344350.435369931444541344449003098186843.2500000000000001E-20B101+120517413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.04IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,Q103*($H102+1),1/(1/Q101*($H101+1))))0.37010176363310293IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,R103*($I102+1),1/(1/R101*($I101+1))))0.4216657931666264617003215193843.2500000000000001E-2020527413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.35672459145359320.40839302001610273479100333520111MAX(I103,0)3.2500000000000001E-2020537413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.343830931521535540.395538033913900914971003460208653.2500000000000001E-2020547413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.331403307490636680.383087684178112235157003590216483.2500000000000001E-2020557413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.319424874689770210.37102923407081095349003725224593.2500000000000001E-2020567413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.307879397291344730.359350347768339855550003864233023.2500000000000001E-2020577413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.296751226304910520.348039077741733545757004009241753.2500000000000001E-2020587413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.286025278366178750.337083852534366625973004159250823.2500000000000001E-2020597413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.27568701529270240.326473464924326056198004315260233.2500000000000001E-2020607413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.265722424378508290.316197060459395726429004477269983.2500000000000001E-2020617413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.256117999400971850.306244126352925646672004645280113.2500000000000001E-2020627413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.246860722314189730.296604480729225796921004819290613.2500000000000001E-2020637413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.237938045604038250.287268262207482647182005000301513.2500000000000001E-2020647413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.229337875281000720.27822591981354257449005187312823.2500000000000001E-2020657413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.221048554487711550.269468203209242147728005382324553.2500000000000001E-2020667413.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E117),TRUE,ISBLANK(E117)),M117,E117)3.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.213058847698999050.26098615322929028019005584336723.2500000000000001E-2020677413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.205357925493011130.252771092716019558319005793349343.2500000000000001E-2020687413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.19793534987278180.244814617642633968631006010362443.2500000000000001E-2020697413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.190781060118343890.237108588515868228955006236376043.2500000000000001E-2020707413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.183885359150210950.229645122049267079291006469390143.2500000000000001E-2020717413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.17723890038574550.222416583098563749639006712404773.2500000000000001E-2020727413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.170832675070598040.2154155768509092310002006964419953.2500000000000001E-2020737413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.164658000068046290.2086349412599605210377007225435693.2500000000000001E-2020747413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.158706506089683150.2020677397190900910764007496452033.2500000000000001E-2020757413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.152970126351501810.1957072539652204311169007777468983.2500000000000001E-2020767413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.147441085640001750.1895469772060246511586008068486573.2500000000000001E-2020777413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04SP_AWI3.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.142111889773495680.1835806074634621412021008371504823.2500000000000001E-2020787413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.136975315444333170.1778020411268398412474008685523753.2500000000000001E-2020797413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-2SP_CPI3.2500000000000001E-27.0000000000000007E-20.040.040.132024400428272930.1722053667088037112939009011543393.2500000000000001E-2020807413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-2SP_ARStocksDef7.0000000000000007E-2SP_BondYieldDef0.040.040.127252434147732930.1667848587978728313425009348563763.2500000000000001E-2020817413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.122652948576128120.16153497220132962CEILING($S$45*$Q$43/Q130, 300)1392900CEILING($T$45*$Q$43/Q130,1)9699CEILING(U$45*$Q$43/$Q130,1)584903.2500000000000001E-202082741IF(IF(COLUMN()=COLUMN(D133),TRUE,ISBLANK(D133)),L133,D133)3.7499999999999999E-23.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F133),TRUE,ISBLANK(F133)),N133,F133)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G133),TRUE,ISBLANK(G133)),O133,G133)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04IF(ISBLANK($K134),0,-(1+PV($K134,10,$K133,1)))+$K1330.040.118219709470966860.15645033627247421144510010063606843.2500000000000001E-20IFERROR(VLOOKUP(W133,IV_CodeTable,2,FALSE),"")B133+120837413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.04IF($B134=SC_VersionMaj,1,IF($B134<SC_VersionMaj,Q135*($H134+1),1/(1/Q133*($H133+1))))0.11394670792382347IF($B134=SC_VersionMaj,1,IF($B134<SC_VersionMaj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odeTable,2,FALSE),"")20957413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.047.3256222073251789E-20.10322994992706552224760015652943913.2500000000000001E-202096741IF(IF(COLUMN()=COLUMN(D147),TRUE,ISBLANK(D147)),L147,D147)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E147),TRUE,ISBLANK(E147)),M147,E147)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F147),TRUE,ISBLANK(F147)),N147,F147)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G147),TRUE,ISBLANK(G147)),O147,G147)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.04IF($B147=SC_VersionMaj,1,IF($B147<SC_VersionMaj,Q151*($H147+1),1/(1/Q146*($H146+1))))7.0608406817592076E-2IF($B147=SC_VersionMaj,1,IF($B147<SC_VersionMaj,R151*($I147+1),1/(1/R146*($I146+1))))9.9980581043162736E-2233190016239979303.2500000000000001E-20IFERROR(VLOOKUP(W147,IV_CodeTable,2,FALSE),"")2097741IF(IF(COLUMN()=COLUMN(D148),TRUE,ISBLANK(D148)),L148,D148)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E148),TRUE,ISBLANK(E148)),M148,E148)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F148),TRUE,ISBLANK(F148)),N148,F148)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G148),TRUE,ISBLANK(G148)),O148,G148)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.8056295727799587E-29.683349253575084E-2241950016848101603MAX(I148,0)3.2500000000000001E-20IFERROR(VLOOKUP(W148,IV_CodeTable,2,FALSE),"")2098741IF(IF(COLUMN()=COLUMN(D149),TRUE,ISBLANK(D149)),L149,D149)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E149),TRUE,ISBLANK(E149)),M149,E149)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F149),TRUE,ISBLANK(F149)),N149,F149)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G149),TRUE,ISBLANK(G149)),O149,G149)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.5596429617156227E-29.3785464925666667E-2251010017479105413MAX(I149,0)3.2500000000000001E-20IFERROR(VLOOKUP(W149,IV_CodeTable,2,FALSE),"")2099741IF(IF(COLUMN()=COLUMN(D150),TRUE,ISBLANK(D150)),L150,D150)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E150),TRUE,ISBLANK(E150)),M150,E150)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F150),TRUE,ISBLANK(F150)),N150,F150)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G150),TRUE,ISBLANK(G150)),O150,G150)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.322547432978913E-29.0833380073284911E-2260430018135109366MAX(I150,0)3.2500000000000001E-20IFERROR(VLOOKUP(W150,IV_CodeTable,2,FALSE),"")2100741IF(IF(COLUMN()=COLUMN(D151),TRUE,ISBLANK(D151)),L151,D151)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E151),TRUE,ISBLANK(E151)),M151,E151)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F151),TRUE,ISBLANK(F151)),N151,F151)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G151),TRUE,ISBLANK(G151)),O151,G151)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.0940216221483497E-28.797421798865368E-2CEILING($S$45*$Q$43/Q148, 300)2701800CEILING($T$45*$Q$43/Q148,1)18815113467MAX(I151,0)3.2500000000000001E-202101741IF(IF(COLUMN()=COLUMN(D152),TRUE,ISBLANK(D152)),L152,D152)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E152),TRUE,ISBLANK(E152)),M152,E152)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F152),TRUE,ISBLANK(F152)),N152,F152)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G152),TRUE,ISBLANK(G152)),O152,G152)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.045.8737557803839512E-28.5205053742037462E-2CEILING($S$45*$Q$43/Q149, 300)2803200CEILING($T$45*$Q$43/Q149,1)19520117722MAX(I152,0)3.2500000000000001E-202102741IF(IF(COLUMN()=COLUMN(D153),TRUE,ISBLANK(D153)),L153,D153)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E153),TRUE,ISBLANK(E153)),M153,E153)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F153),TRUE,ISBLANK(F153)),N153,F153)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G153),TRUE,ISBLANK(G153)),O153,G153)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04IF(ISBLANK($K154),0,-(1+PV($K154,10,$K153,1)))+$K1530.045.6614513545869397E-28.2523054471706977E-2CEILING($S$45*$Q$43/Q150, 300)2908500CEILING($T$45*$Q$43/Q150,1)20252122136MAX(I153,0)3.2500000000000001E-2IF(OR(NOT(ISNUMBER($H153)),$H153<-1,$H153>1,NOT(ISNUMBER($I153)),$I153<-1,$I153>1,NOT(ISNUMBER($J153)),$J153<-1,$J153>1),201,IF(OR(NOT(ISNUMBER($K153)),$K153<0,$K153>1),201,0))02103741IF(IF(COLUMN()=COLUMN(D154),TRUE,ISBLANK(D154)),L154,D154)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E154),TRUE,ISBLANK(E154)),M154,E154)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F154),TRUE,ISBLANK(F154)),N154,F154)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G154),TRUE,ISBLANK(G154)),O154,G154)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04IF(ISBLANK($K155),0,-(1+PV($K155,10,$K154,1)))+$K1540.045.4568205827343993E-27.9925476485914748E-2CEILING($S$45*$Q$43/Q151, 300)3017400CEILING($T$45*$Q$43/Q151,1)21012126716MAX(I154,0)3.2500000000000001E-20($W5>=200)($W5>=100)($W145>=200)($W145>=100)($W74>=200)($W74>=100)($W147>=200)($W147>=100)($W147>=200)($W147>=100)($W148>=200)($W148>=100)($W148>=200)($W148>=100)($W149>=200)($W149>=100)($W149>=200)($W149>=100)($W150>=200)($W150>=100)($W150>=200)($W150>=100)($W151>=200)($W151>=100)($W151>=200)($W151>=100)($B5=SP_CurrentYear)($W152>=200)($W152>=100)($B152=SP_CurrentYear)($W153>=200)($W153>=100)($B153=SP_CurrentYear)($B154=SP_CurrentYear)($W154>=200)($W154>=100)0100200W64:W1460100200W1450100200W1470100200W1480100200W1490100200W1500100200W151:W154 \ No newline at end of file +SC_YearEpoch-11953B4+11954741IF(IF(COLUMN()=COLUMN(D5),TRUE,ISBLANK(D5)),L5,D5)5.1999999999999998E-3IF(IF(COLUMN()=COLUMN(F5),TRUE,ISBLANK(F5)),N5,F5)0.52559999999999996IF(IF(COLUMN()=COLUMN(G5),TRUE,ISBLANK(G5)),O5,G5)2.4799999999999999E-25.1999999999999998E-30.525599999999999962.4799999999999999E-2IF(ISBLANK($K6),0,-(1+PV($K6,10,$K5,1)))+$K51.3486716682496635E-2IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,Q6*($H5+1),1/(1/Q3*($H3+1))))21.081569913914347IF($B5=SC_VersionMaj,1,IF($B5<SC_VersionMaj,R6*($I5+1),1/(1/R3*($I3+1))))8.1125884198097875360019557414.6199999999999998E-20.326000000000000012.6100000000000002E-24.6199999999999998E-20.326000000000000012.6100000000000002E-21.2356853839406885E-3IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,Q7*($H6+1),1/(1/Q5*($H5+1))))20.972512847109375IF($B6=SC_VersionMaj,1,IF($B6<SC_VersionMaj,R7*($I6+1),1/(1/R5*($I5+1))))8.11258841980978754200IFERROR(VLOOKUP(W6,IV_CodeTable,2,FALSE),"")19567416.9900000000000004E-27.4399999999999994E-22.9000000000000001E-26.9900000000000004E-27.4399999999999994E-22.9000000000000001E-2-1.7667028788372032E-220.0463705286841648.1125884198097875420019577413.1E-2-0.10463.4599999999999999E-23.1E-2-0.10463.4599999999999999E-26.6017279429650549E-218.7366768190337088.1125884198097875420019587418.8000000000000005E-30.437199999999999983.09E-28.8000000000000005E-30.437199999999999983.09E-2-4.4456285219292721E-218.1733043831558778.1125884198097875420019597414.9500000000000002E-20.12064.02E-24.9500000000000002E-20.12064.02E-2-1.4594729700424428E-218.0147743687112198.1125884198097875480019607413.9199999999999999E-23.3999999999999998E-34.7199999999999999E-23.9199999999999999E-23.3999999999999998E-34.7199999999999999E-20.1191478029182090117.1651018282145968.1125884198097875480019617411.9900000000000001E-20.266400000000000033.8399999999999997E-21.9900000000000001E-20.266400000000000033.8399999999999997E-21.9011143512325364E-216.5176114590209768.1125884198097875480019627415.0099999999999999E-2-8.8099999999999998E-24.0800000000000003E-25.0099999999999999E-2-8.8099999999999998E-24.0800000000000003E-26.1249936229484547E-216.1953245014422768.1125884198097875480019637412.4500000000000001E-20.22613.8300000000000001E-22.4500000000000001E-20.22613.8300000000000001E-21.0954862152381839E-215.4226497490165468.1125884198097875480019647414.0899999999999999E-20.164200000000000014.1700000000000001E-24.0899999999999999E-20.164200000000000014.1700000000000001E-24.0093056057133578E-215.0538308921586598.1125884198097875480019657411.7999999999999999E-20.1244.19E-21.7999999999999999E-20.1244.19E-28.8455967059049637E-314.4623219254094168.1125884198097875480019667410.06-9.9699999999999997E-24.6100000000000002E-20.06-9.9699999999999997E-24.6100000000000002E-24.8464505775855676E-214.2066030701467738.1125884198097875660019677415.57E-20.237999999999999994.58E-25.57E-20.237999999999999994.58E-2-2.5704516068113921E-213.4024557265535588.1125884198097875660019687416.8699999999999997E-20.10815.5300000000000002E-26.8699999999999997E-20.10815.5300000000000002E-21.7834588859420561E-212.6953260647471428.1125884198097875780019697415.7799999999999997E-2-8.2400000000000001E-26.0400000000000002E-25.7799999999999997E-2-8.2400000000000001E-26.0400000000000002E-2-5.8146864123321491E-211.8792234160635748.1125884198097875780019707414.9599999999999998E-2IF(IF(COLUMN()=COLUMN(E21),TRUE,ISBLANK(E21)),M21,E21)5.7000000000000002E-23.56E-27.7899999999999997E-24.9599999999999998E-25.7000000000000002E-23.56E-27.7899999999999997E-20.1906953131136245611.2301223445486618.1125884198097875780019717415.0200000000000002E-24.3999999999999997E-20.142199999999999996.2399999999999997E-25.0200000000000002E-24.3999999999999997E-20.142199999999999996.2399999999999997E-28.3794905440794917E-210.6994305874129767.6751073035097326780019727419.8000000000000004E-23.4000000000000002E-20.187599999999999995.9499999999999997E-29.8000000000000004E-23.4000000000000002E-20.187599999999999995.9499999999999997E-22.2768238729456658E-210.1879933226175747.351635348189399900019737416.2600000000000003E-26.2E-2-0.14316.4600000000000005E-26.2600000000000003E-26.2E-2-0.14316.4600000000000005E-22.7357804505203434E-29.27868244318540297.10989878935144941080019747415.9400000000000001E-20.11-0.259000000000000016.9900000000000004E-25.9400000000000001E-20.11-0.259000000000000016.9900000000000004E-23.4893187124499667E-28.73205575304479896.69481995230833251320019757417.4700000000000003E-29.1600000000000001E-20.377.4999999999999997E-27.4700000000000003E-29.1600000000000001E-20.377.4999999999999997E-25.8705225497905175E-28.24245398626090166.0313693264039028141000.0819767416.9000000000000006E-25.7099999999999998E-20.238300000000000017.7399999999999997E-26.9000000000000006E-25.7099999999999998E-20.238300000000000017.7399999999999997E-20.114266300255010477.66953939356183325.5252558871417214153006.4000000000000001E-219777415.9900000000000002E-26.5000000000000002E-2-6.9800000000000001E-27.2099999999999997E-25.9900000000000002E-26.5000000000000002E-2-6.9800000000000001E-27.2099999999999997E-22.1683466015063158E-27.17449896497832915.2268053042680176165005.8999999999999997E-219787417.9399999999999998E-27.5999999999999998E-26.5100000000000005E-27.9600000000000004E-27.9399999999999998E-27.5999999999999998E-26.5100000000000005E-27.9600000000000004E-26.7596325089996911E-36.76903383807748684.9077984077633969177006.5000000000000002E-219797418.7499999999999994E-20.11430.18529.0999999999999998E-28.7499999999999994E-20.11430.18529.0999999999999998E-2-9.9621364735962004E-36.27110787296413544.56115093658308272290018010859.9000000000000005E-219807419.01E-20.134899999999999990.317400000000000020.1089.01E-20.134899999999999990.317400000000000020.1081.0282000434758146E-25.76653597513943524.09328810606038122590019411710.1429999999999999919817410.10070.10249999999999999-4.7E-20.125700000000000010.10070.10249999999999999-4.7E-20.125700000000000012.2716367815619337E-25.28991466392022243.60673901318211382970021112740.11219827415.5100000000000003E-25.9900000000000002E-20.204199999999999990.14595.5100000000000003E-25.9900000000000002E-20.204199999999999990.14590.394732392179886094.80595499583921363.27141860606087413240023013887.3999999999999996E-219837414.87E-23.04E-20.223399999999999990.10464.87E-23.04E-20.223399999999999990.10463.5298780691547654E-24.55497582773122383.08653515054332853570025415283.5000000000000003E-219847415.8799999999999998E-23.4200000000000001E-26.1499999999999999E-20.11675.8799999999999998E-23.4200000000000001E-26.1499999999999999E-20.11670.133510019382313084.34344982142769532.99547277808941063780026716123.5000000000000003E-219857414.2599999999999999E-23.5400000000000001E-20.312400000000000010.11384.2599999999999999E-23.5400000000000001E-20.312400000000000010.11380.253178895693980334.10223821441981062.89641537235487383960028016913.1E-21986741IF(IF(COLUMN()=COLUMN(D37),TRUE,ISBLANK(D37)),L37,D37)2.9700000000000001E-21.55E-2IF(IF(COLUMN()=COLUMN(F37),TRUE,ISBLANK(F37)),N37,F37)0.18490000000000001IF(IF(COLUMN()=COLUMN(G37),TRUE,ISBLANK(G37)),O37,G37)9.1899999999999996E-22.9700000000000001E-21.55E-20.184900000000000019.1899999999999996E-20.239551084848608543.9346232633990132.79738784272249724200029717901.2999999999999999E-2B37+119877416.3799999999999996E-23.5999999999999997E-25.8099999999999999E-27.0800000000000002E-26.3799999999999996E-23.5999999999999997E-25.8099999999999999E-27.0800000000000002E-2-3.2739820162744876E-2IF($B38=SC_VersionMaj,1,IF($B38<SC_VersionMaj,Q39*($H38+1),1/(1/Q37*($H37+1))))3.8211355379227085IF($B38=SC_VersionMaj,1,IF($B38<SC_VersionMaj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odeTable,2,FALSE),"")B69+120197413.7499999999999999E-21.6626826462597888E-20.312199999999999982.7099999999999999E-23.7499999999999999E-21.6626826462597888E-20.312199999999999982.7099999999999999E-20.11351611492650014IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,Q71*($H70+1),1/(1/Q69*($H69+1))))1.2693894800410122IF($B70=SC_VersionMaj,1,IF($B70<SC_VersionMaj,R71*($I70+1),1/(1/R69*($I69+1))))1.219640540738988313290092655831.6E-220207412.8299999999999999E-21.214178523565328E-20.18021.7600000000000001E-22.8299999999999999E-21.214178523565328E-20.18021.7600000000000001E-28.1729349051742284E-21.22350793256965011.199693446003964313770096057851.2999999999999999E-2IF(OR(NOT(ISNUMBER($H71)),$H71<-1,$H71>1,NOT(ISNUMBER($I71)),$I71<-1,$I71>1,NOT(ISNUMBER($J71)),$J71<-1,$J71>1),201,IF(OR(NOT(ISNUMBER($K71)),$K71<0,$K71>1),201,0))020217418.8900000000000007E-25.257524341124608E-20.284700000000000011.0800000000000001E-28.8900000000000007E-25.257524341124608E-20.284700000000000011.0800000000000001E-2-5.1055745421073745E-21.18983558551.185301766515492814280099660025.8999999999999997E-2020227415.3199999999999997E-28.4644646152687242E-2-0.180100000000000011.7600000000000001E-25.3199999999999997E-28.4644646152687242E-2-0.180100000000000011.7600000000000001E-2-0.12938157789673561.0926951.1260969455011112147000102461728.6999999999999994E-2020237413.7499999999999999E-23.8217400966720473E-20.26063.5299999999999998E-2SP_AWI3.7499999999999999E-23.8217400966720473E-20.26063.5299999999999998E-2-7.55963508885793E-31.03750000000000011.0382174009667204160200111567213.2000000000000001E-2020247413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-24.0599999999999997E-23.7499999999999999E-2SP_CPI3.2500000000000001E-2SP_ARStocksDef7.0000000000000007E-24.0599999999999997E-24.5466537467613116E-21116860011747078MAX(I75,0)3.2500000000000001E-2020257413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-2SP_BondYieldDef0.040.040.963855421686746870.96852300242130751CEILING($S$45*$Q$43/Q74, 300)177300CEILING($T$45*$Q$43/Q74,1)1235CEILING(U$45*$Q$43/$Q74,1)74433.2500000000000001E-2020267413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.92901727391493660.93803680621918406183900128177233.2500000000000001E-2020277413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.895438336303553410.90851022394109848190800132980123.2500000000000001E-2020287413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.863073095232340550.87991304982188723198000137983133.2500000000000001E-2020297413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.831877682151653470.85221602888318382205500143086243.2500000000000001E-2020307413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.801809814122075530.82539082700550503213300148489483.2500000000000001E-2020317413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.772828736503205380.79941000194237766221100154092833.2500000000000001E-2IF(OR(NOT(ISNUMBER($H82)),$H82<-1,$H82>1,NOT(ISNUMBER($I82)),$I82<-1,$I82>1,NOT(ISNUMBER($J82)),$J82<-1,$J82>1),201,IF(OR(NOT(ISNUMBER($K82)),$K82<0,$K82>1),201,0))020327413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.744895167713932830.77424697524685493229500159796313.2500000000000001E-2IF(OR(NOT(ISNUMBER($H83)),$H83<-1,$H83>1,NOT(ISNUMBER($I83)),$I83<-1,$I83>1,NOT(ISNUMBER($J83)),$J83<-1,$J83>1),201,IF(OR(NOT(ISNUMBER($K83)),$K83<0,$K83>1),201,0))020337413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.717971245989332710.74987600508169971238200165799923.2500000000000001E-2020347413.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E85),TRUE,ISBLANK(E85)),M85,E85)3.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.692020478062007390.726272159885423492469001719103673.2500000000000001E-2020357413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.667007689698320360.703411292867238252562001784107563.2500000000000001E-2020367413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.642898978022477420.681270017304831172658001851111593.2500000000000001E-2020377413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.619661665563833620.65982568261969112757001920115783.2500000000000001E-2020387413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.597264255965140770.639056351205511962862001992120123.2500000000000001E-2020397413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.575676391291701890.618940775985968082970002067124623.2500000000000001E-2020407413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.55486881088356810.599458378678903613081002144129303.2500000000000001E-2020417413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.534813311695005340.580589228744700873195002225134143.2500000000000001E-2020427413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.515482710067475040.562314022997288943315002308139173.2500000000000001E-2020437413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.496850804884313270.54461406585693853441002395144393.2500000000000001E-2020447413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.478892342057169350.527471250224637813570002484149813.2500000000000001E-2020457413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04SP_AWI3.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.461582980296066760.510868038958486983702002578155433.2500000000000001E-2020467413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.444899258116690790.494787446933159353840002674161253.2500000000000001E-2020477413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-2SP_CPI3.2500000000000001E-27.0000000000000007E-20.040.040.428818562040183870.479213023664076813984002775167303.2500000000000001E-2020487413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-2SP_ARStocksDef7.0000000000000007E-2SP_BondYieldDef0.040.040.413319095942345840.464128836478524764134002879173573.2500000000000001E-2020497413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.398379851510694770.44951945421648892CEILING($S$45*$Q$43/Q98, 300)429000CEILING($T$45*$Q$43/Q98,1)2986CEILING(U$45*$Q$43/$Q98,1)180083.2500000000000001E-202050741IF(IF(COLUMN()=COLUMN(D101),TRUE,ISBLANK(D101)),L101,D101)3.7499999999999999E-23.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F101),TRUE,ISBLANK(F101)),N101,F101)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G101),TRUE,ISBLANK(G101)),O101,G101)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.383980579769344350.435369931444541344449003098186843.2500000000000001E-20B101+120517413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.04IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,Q103*($H102+1),1/(1/Q101*($H101+1))))0.37010176363310293IF($B102=SC_VersionMaj,1,IF($B102<SC_VersionMaj,R103*($I102+1),1/(1/R101*($I101+1))))0.4216657931666264617003215193843.2500000000000001E-2020527413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.35672459145359320.40839302001610273479100333520111MAX(I103,0)3.2500000000000001E-2020537413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.343830931521535540.395538033913900914971003460208653.2500000000000001E-2020547413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.331403307490636680.383087684178112235157003590216483.2500000000000001E-2020557413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.319424874689770210.37102923407081095349003725224593.2500000000000001E-2020567413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.307879397291344730.359350347768339855550003864233023.2500000000000001E-2020577413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.296751226304910520.348039077741733545757004009241753.2500000000000001E-2020587413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.286025278366178750.337083852534366625973004159250823.2500000000000001E-2020597413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.27568701529270240.326473464924326056198004315260233.2500000000000001E-2020607413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.265722424378508290.316197060459395726429004477269983.2500000000000001E-2020617413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.256117999400971850.306244126352925646672004645280113.2500000000000001E-2020627413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.246860722314189730.296604480729225796921004819290613.2500000000000001E-2020637413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.237938045604038250.287268262207482647182005000301513.2500000000000001E-2020647413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.229337875281000720.27822591981354257449005187312823.2500000000000001E-2020657413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.221048554487711550.269468203209242147728005382324553.2500000000000001E-2020667413.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E117),TRUE,ISBLANK(E117)),M117,E117)3.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.213058847698999050.26098615322929028019005584336723.2500000000000001E-2020677413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.205357925493011130.252771092716019558319005793349343.2500000000000001E-2020687413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.19793534987278180.244814617642633968631006010362443.2500000000000001E-2020697413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.190781060118343890.237108588515868228955006236376043.2500000000000001E-2020707413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.183885359150210950.229645122049267079291006469390143.2500000000000001E-2020717413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.17723890038574550.222416583098563749639006712404773.2500000000000001E-2020727413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.170832675070598040.2154155768509092310002006964419953.2500000000000001E-2020737413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.164658000068046290.2086349412599605210377007225435693.2500000000000001E-2020747413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.158706506089683150.2020677397190900910764007496452033.2500000000000001E-2020757413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.152970126351501810.1957072539652204311169007777468983.2500000000000001E-2020767413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.147441085640001750.1895469772060246511586008068486573.2500000000000001E-2020777413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04SP_AWI3.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.142111889773495680.1835806074634621412021008371504823.2500000000000001E-2020787413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.136975315444333170.1778020411268398412474008685523753.2500000000000001E-2020797413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-2SP_CPI3.2500000000000001E-27.0000000000000007E-20.040.040.132024400428272930.1722053667088037112939009011543393.2500000000000001E-2020807413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-2SP_ARStocksDef7.0000000000000007E-2SP_BondYieldDef0.040.040.127252434147732930.1667848587978728313425009348563763.2500000000000001E-2020817413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.040.122652948576128120.16153497220132962CEILING($S$45*$Q$43/Q130, 300)1392900CEILING($T$45*$Q$43/Q130,1)9699CEILING(U$45*$Q$43/$Q130,1)584903.2500000000000001E-202082741IF(IF(COLUMN()=COLUMN(D133),TRUE,ISBLANK(D133)),L133,D133)3.7499999999999999E-23.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F133),TRUE,ISBLANK(F133)),N133,F133)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G133),TRUE,ISBLANK(G133)),O133,G133)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04IF(ISBLANK($K134),0,-(1+PV($K134,10,$K133,1)))+$K1330.040.118219709470966860.15645033627247421144510010063606843.2500000000000001E-20IFERROR(VLOOKUP(W133,IV_CodeTable,2,FALSE),"")B133+120837413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.04IF($B134=SC_VersionMaj,1,IF($B134<SC_VersionMaj,Q135*($H134+1),1/(1/Q133*($H133+1))))0.11394670792382347IF($B134=SC_VersionMaj,1,IF($B134<SC_VersionMaj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odeTable,2,FALSE),"")20957413.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.047.3256222073251789E-20.10322994992706552224760015652943913.2500000000000001E-202096741IF(IF(COLUMN()=COLUMN(D147),TRUE,ISBLANK(D147)),L147,D147)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E147),TRUE,ISBLANK(E147)),M147,E147)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F147),TRUE,ISBLANK(F147)),N147,F147)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G147),TRUE,ISBLANK(G147)),O147,G147)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.04IF($B147=SC_VersionMaj,1,IF($B147<SC_VersionMaj,Q151*($H147+1),1/(1/Q146*($H146+1))))7.0608406817592076E-2IF($B147=SC_VersionMaj,1,IF($B147<SC_VersionMaj,R151*($I147+1),1/(1/R146*($I146+1))))9.9980581043162736E-2233190016239979303.2500000000000001E-20IFERROR(VLOOKUP(W147,IV_CodeTable,2,FALSE),"")2097741IF(IF(COLUMN()=COLUMN(D148),TRUE,ISBLANK(D148)),L148,D148)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E148),TRUE,ISBLANK(E148)),M148,E148)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F148),TRUE,ISBLANK(F148)),N148,F148)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G148),TRUE,ISBLANK(G148)),O148,G148)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.8056295727799587E-29.683349253575084E-2241950016848101603MAX(I148,0)3.2500000000000001E-20IFERROR(VLOOKUP(W148,IV_CodeTable,2,FALSE),"")2098741IF(IF(COLUMN()=COLUMN(D149),TRUE,ISBLANK(D149)),L149,D149)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E149),TRUE,ISBLANK(E149)),M149,E149)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F149),TRUE,ISBLANK(F149)),N149,F149)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G149),TRUE,ISBLANK(G149)),O149,G149)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.5596429617156227E-29.3785464925666667E-2251010017479105413MAX(I149,0)3.2500000000000001E-20IFERROR(VLOOKUP(W149,IV_CodeTable,2,FALSE),"")2099741IF(IF(COLUMN()=COLUMN(D150),TRUE,ISBLANK(D150)),L150,D150)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E150),TRUE,ISBLANK(E150)),M150,E150)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F150),TRUE,ISBLANK(F150)),N150,F150)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G150),TRUE,ISBLANK(G150)),O150,G150)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.322547432978913E-29.0833380073284911E-2260430018135109366MAX(I150,0)3.2500000000000001E-20IFERROR(VLOOKUP(W150,IV_CodeTable,2,FALSE),"")2100741IF(IF(COLUMN()=COLUMN(D151),TRUE,ISBLANK(D151)),L151,D151)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E151),TRUE,ISBLANK(E151)),M151,E151)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F151),TRUE,ISBLANK(F151)),N151,F151)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G151),TRUE,ISBLANK(G151)),O151,G151)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.046.0940216221483497E-28.797421798865368E-2CEILING($S$45*$Q$43/Q148, 300)2701800CEILING($T$45*$Q$43/Q148,1)18815113467MAX(I151,0)3.2500000000000001E-202101741IF(IF(COLUMN()=COLUMN(D152),TRUE,ISBLANK(D152)),L152,D152)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E152),TRUE,ISBLANK(E152)),M152,E152)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F152),TRUE,ISBLANK(F152)),N152,F152)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G152),TRUE,ISBLANK(G152)),O152,G152)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.040.045.8737557803839512E-28.5205053742037462E-2CEILING($S$45*$Q$43/Q149, 300)2803200CEILING($T$45*$Q$43/Q149,1)19520117722MAX(I152,0)3.2500000000000001E-202102741IF(IF(COLUMN()=COLUMN(D153),TRUE,ISBLANK(D153)),L153,D153)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E153),TRUE,ISBLANK(E153)),M153,E153)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F153),TRUE,ISBLANK(F153)),N153,F153)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G153),TRUE,ISBLANK(G153)),O153,G153)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04IF(ISBLANK($K154),0,-(1+PV($K154,10,$K153,1)))+$K1530.045.6614513545869397E-28.2523054471706977E-2CEILING($S$45*$Q$43/Q150, 300)2908500CEILING($T$45*$Q$43/Q150,1)20252122136MAX(I153,0)3.2500000000000001E-2IF(OR(NOT(ISNUMBER($H153)),$H153<-1,$H153>1,NOT(ISNUMBER($I153)),$I153<-1,$I153>1,NOT(ISNUMBER($J153)),$J153<-1,$J153>1),201,IF(OR(NOT(ISNUMBER($K153)),$K153<0,$K153>1),201,0))02103741IF(IF(COLUMN()=COLUMN(D154),TRUE,ISBLANK(D154)),L154,D154)3.7499999999999999E-2IF(IF(COLUMN()=COLUMN(E154),TRUE,ISBLANK(E154)),M154,E154)3.2500000000000001E-2IF(IF(COLUMN()=COLUMN(F154),TRUE,ISBLANK(F154)),N154,F154)7.0000000000000007E-2IF(IF(COLUMN()=COLUMN(G154),TRUE,ISBLANK(G154)),O154,G154)0.043.7499999999999999E-23.2500000000000001E-27.0000000000000007E-20.04IF(ISBLANK($K155),0,-(1+PV($K155,10,$K154,1)))+$K1540.045.4568205827343993E-27.9925476485914748E-2CEILING($S$45*$Q$43/Q151, 300)3017400CEILING($T$45*$Q$43/Q151,1)21012126716MAX(I154,0)3.2500000000000001E-20($W5>=200)($W5>=100)($W145>=200)($W145>=100)($W74>=200)($W74>=100)($W147>=200)($W147>=100)($W147>=200)($W147>=100)($W148>=200)($W148>=100)($W148>=200)($W148>=100)($W149>=200)($W149>=100)($W149>=200)($W149>=100)($W150>=200)($W150>=100)($W150>=200)($W150>=100)($W151>=200)($W151>=100)($W151>=200)($W151>=100)($B5=SP_CurrentYear)($W152>=200)($W152>=100)($B152=SP_CurrentYear)($W153>=200)($W153>=100)($B153=SP_CurrentYear)($B154=SP_CurrentYear)($W154>=200)($W154>=100)0100200W64:W1460100200W1450100200W1470100200W1480100200W1490100200W1500100200W151:W154 \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet4.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet4.xml index 88e95da..2bb49eb 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet4.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet4.xml @@ -1,2 +1,2 @@ -SC_YearEpoch-119530SC_YearEpoch-11953B4+11954741INDEX(SP_Initials,G6)INDEX(SC_TaxIndex,$G6)0MAX($J6+1-INDEX(SP_StartWorkAge,$G6),0)0MOD(ROW(),2)+11MOD($G6,2)-($G6-1)1IF(INDEX(SC_ShowRetireatee,$G6),IF($B6<YEAR(INDEX(SP_BirthDate,$G6)),0,$B6-YEAR(INDEX(SP_BirthDate,$G6))),0)0IF(INDEX(SC_ShowRetireatee,$G6),IF($B6>(YEAR(INDEX(SP_BirthDate,$G6))+INDEX(SP_LifeExp,$G6)),0,$I6),0)0IF($B6<SC_TargetRY,1,IF($B6=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B6+1,1,1))),0))1IF(IF(COLUMN()=COLUMN(L6),TRUE,ISBLANK(L6)), IF(OR($F6=0,$K6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $P4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G6)), $P8/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G6))))), L6)0IF(IF(COLUMN()=COLUMN(M6),TRUE,ISBLANK(M6)), IF(OR($F6=0,$K6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $Q4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G6)), 0))), M6)0IF(IF(COLUMN()=COLUMN(N6),TRUE,ISBLANK(N6)), IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $R4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G6)), 0)), N6)0IF(IF(COLUMN()=COLUMN(O6),TRUE,ISBLANK(O6)), IF($B6=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G6,1)*ABS($K6)-INDEX(SC_ExpensesLivingPF,$G6,2)*(1-ABS($K6)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B6>SP_CurrentYear, $S4*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P6=0, 0,$S8/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K6), O6)0P6*ABS($K6)0Q6*ABS($K6)0MAX(T6-ABS($S6)*ABS($K6), 0)0MAX(U6-MAX(ABS($S6)*ABS($K6)-P6, 0),0)0IF($J6=0, 0, MAX(MIN(T6-ABS($S6)*ABS($K6), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J6=0, 0, MIN(MAX(U6-MAX(ABS($S6)*ABS($K6)-P6, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X6))0IF($J6=0,1,IF($B6>=INDEX(SC_SSBaseYear,$G6),1,Z8*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J6=0, 0, ROUNDDOWN(MIN((X6+Y6)*Z6,LT_SSMaxCredit*Z6)/(LT_SSOneCredit*Z6), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X5:X$6+Y5:Y$6)*Z5:Z$6*(G5:G$6=G6), SC_SSCalcYears),0))/(12*Z6),0)0IF($I6>0, IF($B6<=INDEX(SC_SSBaseYear,$G6)+2,Z6,1/(1/AC4*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G6)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G6))>$B6,0,YEARFRAC(INDEX(SP_PensionSWD,$G6), MIN(DATE($B6+1,1,1),SP_TargetRD))))0IF(AND(AD6>0, $B6=SC_TargetRY, INDEX(SP_PensionFAE,$G6)>0),SUMIF(OFFSET(G6,-MIN(INDEX(SP_PensionFAE,$G6),AD6)*2,0,MIN(INDEX(SP_PensionFAE,$G6),AD6)*2),$G6,OFFSET(P6,-MIN(INDEX(SP_PensionFAE,$G6),AD6)*2,0,MIN(INDEX(SP_PensionFAE,$G6),AD6)*2))/MIN(INDEX(SP_PensionFAE,$G6),AD6)*INDEX(SP_PensionPCT,$G6)*AD6,0)0$T6+$U60$R60SUMIFS($AE6:$AE7,SP_PensionPayout,"Lump sum",$E6:$E7,"<>0")0SUMIFS($AE6:$AE7,SP_PensionPayout,"Annuity",$E6:$E7,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J6<>INDEX(SP_SSPBFA,1),AJ4,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF6:AF7, --($E6:$E7<>0))0SUMPRODUCT(AG6:AG7, --($E6:$E7<>0))+AJ60IFERROR(IF(OR(NOT(ISNUMBER($P6)),$P6<0,NOT(ISNUMBER($Q6)),$Q6<0,NOT(ISNUMBER($R6)),$R6<0,NOT(ISNUMBER($S6)),$S6<0),202,0),203)0IFERROR(VLOOKUP(AM6,IV_CodeTable,2,FALSE),"")B5+11954741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X6:X$6+Y6:Y$6)*Z6:Z$6*(G6:G$6=G7), SC_SSCalcYears),0))/(12*Z7),0)010000019557410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X7+Y$6:Y7)*Z$6:Z7*(G$6:G7=G8), SC_SSCalcYears),0))/(12*Z8),0)010000SUMIFS($AE8:$AE9,SP_PensionPayout,"Lump sum",$E8:$E9,"<>0")0SUMIFS($AE8:$AE9,SP_PensionPayout,"Annuity",$E8:$E9,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J8<>INDEX(SP_SSPBFA,1),AJ6,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF8:AF9, --(G8:G9<>0))0SUMPRODUCT(AG8:AG9, --(E8:E9<>0))+AJ8001955741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X8+Y$6:Y8)*Z$6:Z8*(G$6:G8=G9), SC_SSCalcYears),0))/(12*Z9),0)010000019567410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X9+Y$6:Y9)*Z$6:Z9*(G$6:G9=G10), SC_SSCalcYears),0))/(12*Z10),0)010000SUMIFS($AE10:$AE11,SP_PensionPayout,"Lump sum",$E10:$E11,"<>0")0SUMIFS($AE10:$AE11,SP_PensionPayout,"Annuity",$E10:$E11,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J10<>INDEX(SP_SSPBFA,1),AJ8,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF10:AF11, --(G10:G11<>0))0SUMPRODUCT(AG10:AG11, --(E10:E11<>0))+AJ10001956741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X10+Y$6:Y10)*Z$6:Z10*(G$6:G10=G11), SC_SSCalcYears),0))/(12*Z11),0)010000019577410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X11+Y$6:Y11)*Z$6:Z11*(G$6:G11=G12), SC_SSCalcYears),0))/(12*Z12),0)010000SUMIFS($AE12:$AE13,SP_PensionPayout,"Lump sum",$E12:$E13,"<>0")0SUMIFS($AE12:$AE13,SP_PensionPayout,"Annuity",$E12:$E13,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J12<>INDEX(SP_SSPBFA,1),AJ10,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF12:AF13, --(G12:G13<>0))0SUMPRODUCT(AG12:AG13, --(E12:E13<>0))+AJ12001957741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X12+Y$6:Y12)*Z$6:Z12*(G$6:G12=G13), SC_SSCalcYears),0))/(12*Z13),0)010000019587410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X13+Y$6:Y13)*Z$6:Z13*(G$6:G13=G14), SC_SSCalcYears),0))/(12*Z14),0)010000SUMIFS($AE14:$AE15,SP_PensionPayout,"Lump sum",$E14:$E15,"<>0")0SUMIFS($AE14:$AE15,SP_PensionPayout,"Annuity",$E14:$E15,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J14<>INDEX(SP_SSPBFA,1),AJ12,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF14:AF15, --(G14:G15<>0))0SUMPRODUCT(AG14:AG15, --(E14:E15<>0))+AJ14001958741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X14+Y$6:Y14)*Z$6:Z14*(G$6:G14=G15), SC_SSCalcYears),0))/(12*Z15),0)010000019597410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X15+Y$6:Y15)*Z$6:Z15*(G$6:G15=G16), SC_SSCalcYears),0))/(12*Z16),0)010000SUMIFS($AE16:$AE17,SP_PensionPayout,"Lump sum",$E16:$E17,"<>0")0SUMIFS($AE16:$AE17,SP_PensionPayout,"Annuity",$E16:$E17,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J16<>INDEX(SP_SSPBFA,1),AJ14,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF16:AF17, --(G16:G17<>0))0SUMPRODUCT(AG16:AG17, --(E16:E17<>0))+AJ16001959741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X16+Y$6:Y16)*Z$6:Z16*(G$6:G16=G17), SC_SSCalcYears),0))/(12*Z17),0)010000019607410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X17+Y$6:Y17)*Z$6:Z17*(G$6:G17=G18), SC_SSCalcYears),0))/(12*Z18),0)010000SUMIFS($AE18:$AE19,SP_PensionPayout,"Lump sum",$E18:$E19,"<>0")0SUMIFS($AE18:$AE19,SP_PensionPayout,"Annuity",$E18:$E19,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J18<>INDEX(SP_SSPBFA,1),AJ16,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF18:AF19, --(G18:G19<>0))0SUMPRODUCT(AG18:AG19, --(E18:E19<>0))+AJ18001960741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X18+Y$6:Y18)*Z$6:Z18*(G$6:G18=G19), SC_SSCalcYears),0))/(12*Z19),0)010000019617410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X19+Y$6:Y19)*Z$6:Z19*(G$6:G19=G20), SC_SSCalcYears),0))/(12*Z20),0)010000SUMIFS($AE20:$AE21,SP_PensionPayout,"Lump sum",$E20:$E21,"<>0")0SUMIFS($AE20:$AE21,SP_PensionPayout,"Annuity",$E20:$E21,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J20<>INDEX(SP_SSPBFA,1),AJ18,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF20:AF21, --(G20:G21<>0))0SUMPRODUCT(AG20:AG21, --(E20:E21<>0))+AJ20001961741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X20+Y$6:Y20)*Z$6:Z20*(G$6:G20=G21), SC_SSCalcYears),0))/(12*Z21),0)010000019627410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X21+Y$6:Y21)*Z$6:Z21*(G$6:G21=G22), SC_SSCalcYears),0))/(12*Z22),0)010000SUMIFS($AE22:$AE23,SP_PensionPayout,"Lump sum",$E22:$E23,"<>0")0SUMIFS($AE22:$AE23,SP_PensionPayout,"Annuity",$E22:$E23,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J22<>INDEX(SP_SSPBFA,1),AJ20,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF22:AF23, --(G22:G23<>0))0SUMPRODUCT(AG22:AG23, --(E22:E23<>0))+AJ22001962741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X22+Y$6:Y22)*Z$6:Z22*(G$6:G22=G23), SC_SSCalcYears),0))/(12*Z23),0)010000019637410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X23+Y$6:Y23)*Z$6:Z23*(G$6:G23=G24), SC_SSCalcYears),0))/(12*Z24),0)010000SUMIFS($AE24:$AE25,SP_PensionPayout,"Lump sum",$E24:$E25,"<>0")0SUMIFS($AE24:$AE25,SP_PensionPayout,"Annuity",$E24:$E25,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J24<>INDEX(SP_SSPBFA,1),AJ22,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF24:AF25, --(G24:G25<>0))0SUMPRODUCT(AG24:AG25, --(E24:E25<>0))+AJ24001963741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X24+Y$6:Y24)*Z$6:Z24*(G$6:G24=G25), SC_SSCalcYears),0))/(12*Z25),0)010000019647410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X25+Y$6:Y25)*Z$6:Z25*(G$6:G25=G26), SC_SSCalcYears),0))/(12*Z26),0)010000SUMIFS($AE26:$AE27,SP_PensionPayout,"Lump sum",$E26:$E27,"<>0")0SUMIFS($AE26:$AE27,SP_PensionPayout,"Annuity",$E26:$E27,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J26<>INDEX(SP_SSPBFA,1),AJ24,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF26:AF27, --(G26:G27<>0))0SUMPRODUCT(AG26:AG27, --(E26:E27<>0))+AJ26001964741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X26+Y$6:Y26)*Z$6:Z26*(G$6:G26=G27), SC_SSCalcYears),0))/(12*Z27),0)010000019657410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X27+Y$6:Y27)*Z$6:Z27*(G$6:G27=G28), SC_SSCalcYears),0))/(12*Z28),0)010000SUMIFS($AE28:$AE29,SP_PensionPayout,"Lump sum",$E28:$E29,"<>0")0SUMIFS($AE28:$AE29,SP_PensionPayout,"Annuity",$E28:$E29,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J28<>INDEX(SP_SSPBFA,1),AJ26,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF28:AF29, --(G28:G29<>0))0SUMPRODUCT(AG28:AG29, --(E28:E29<>0))+AJ28001965741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X28+Y$6:Y28)*Z$6:Z28*(G$6:G28=G29), SC_SSCalcYears),0))/(12*Z29),0)010000019667410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X29+Y$6:Y29)*Z$6:Z29*(G$6:G29=G30), SC_SSCalcYears),0))/(12*Z30),0)010000SUMIFS($AE30:$AE31,SP_PensionPayout,"Lump sum",$E30:$E31,"<>0")0SUMIFS($AE30:$AE31,SP_PensionPayout,"Annuity",$E30:$E31,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J30<>INDEX(SP_SSPBFA,1),AJ28,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF30:AF31, --(G30:G31<>0))0SUMPRODUCT(AG30:AG31, --(E30:E31<>0))+AJ30001966741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X30+Y$6:Y30)*Z$6:Z30*(G$6:G30=G31), SC_SSCalcYears),0))/(12*Z31),0)010000019677410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X31+Y$6:Y31)*Z$6:Z31*(G$6:G31=G32), SC_SSCalcYears),0))/(12*Z32),0)010000SUMIFS($AE32:$AE33,SP_PensionPayout,"Lump sum",$E32:$E33,"<>0")0SUMIFS($AE32:$AE33,SP_PensionPayout,"Annuity",$E32:$E33,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J32<>INDEX(SP_SSPBFA,1),AJ30,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF32:AF33, --(G32:G33<>0))0SUMPRODUCT(AG32:AG33, --(E32:E33<>0))+AJ32001967741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X32+Y$6:Y32)*Z$6:Z32*(G$6:G32=G33), SC_SSCalcYears),0))/(12*Z33),0)010000019687410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X33+Y$6:Y33)*Z$6:Z33*(G$6:G33=G34), SC_SSCalcYears),0))/(12*Z34),0)010000SUMIFS($AE34:$AE35,SP_PensionPayout,"Lump sum",$E34:$E35,"<>0")0SUMIFS($AE34:$AE35,SP_PensionPayout,"Annuity",$E34:$E35,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J34<>INDEX(SP_SSPBFA,1),AJ32,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF34:AF35, --(G34:G35<>0))0SUMPRODUCT(AG34:AG35, --(E34:E35<>0))+AJ34001968741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X34+Y$6:Y34)*Z$6:Z34*(G$6:G34=G35), SC_SSCalcYears),0))/(12*Z35),0)010000019697410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X35+Y$6:Y35)*Z$6:Z35*(G$6:G35=G36), SC_SSCalcYears),0))/(12*Z36),0)010000SUMIFS($AE36:$AE37,SP_PensionPayout,"Lump sum",$E36:$E37,"<>0")0SUMIFS($AE36:$AE37,SP_PensionPayout,"Annuity",$E36:$E37,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J36<>INDEX(SP_SSPBFA,1),AJ34,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF36:AF37, --(G36:G37<>0))0SUMPRODUCT(AG36:AG37, --(E36:E37<>0))+AJ36001969741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X36+Y$6:Y36)*Z$6:Z36*(G$6:G36=G37), SC_SSCalcYears),0))/(12*Z37),0)010000019707410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X37+Y$6:Y37)*Z$6:Z37*(G$6:G37=G38), SC_SSCalcYears),0))/(12*Z38),0)010000SUMIFS($AE38:$AE39,SP_PensionPayout,"Lump sum",$E38:$E39,"<>0")0SUMIFS($AE38:$AE39,SP_PensionPayout,"Annuity",$E38:$E39,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J38<>INDEX(SP_SSPBFA,1),AJ36,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF38:AF39, --(G38:G39<>0))0SUMPRODUCT(AG38:AG39, --(E38:E39<>0))+AJ38001970741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X38+Y$6:Y38)*Z$6:Z38*(G$6:G38=G39), SC_SSCalcYears),0))/(12*Z39),0)010000019717410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X39+Y$6:Y39)*Z$6:Z39*(G$6:G39=G40), SC_SSCalcYears),0))/(12*Z40),0)010000SUMIFS($AE40:$AE41,SP_PensionPayout,"Lump sum",$E40:$E41,"<>0")0SUMIFS($AE40:$AE41,SP_PensionPayout,"Annuity",$E40:$E41,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J40<>INDEX(SP_SSPBFA,1),AJ38,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF40:AF41, --(G40:G41<>0))0SUMPRODUCT(AG40:AG41, --(E40:E41<>0))+AJ40001971741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X40+Y$6:Y40)*Z$6:Z40*(G$6:G40=G41), SC_SSCalcYears),0))/(12*Z41),0)010000019727410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X41+Y$6:Y41)*Z$6:Z41*(G$6:G41=G42), SC_SSCalcYears),0))/(12*Z42),0)010000SUMIFS($AE42:$AE43,SP_PensionPayout,"Lump sum",$E42:$E43,"<>0")0SUMIFS($AE42:$AE43,SP_PensionPayout,"Annuity",$E42:$E43,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J42<>INDEX(SP_SSPBFA,1),AJ40,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF42:AF43, --(G42:G43<>0))0SUMPRODUCT(AG42:AG43, --(E42:E43<>0))+AJ42001972741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X42+Y$6:Y42)*Z$6:Z42*(G$6:G42=G43), SC_SSCalcYears),0))/(12*Z43),0)010000019737410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X43+Y$6:Y43)*Z$6:Z43*(G$6:G43=G44), SC_SSCalcYears),0))/(12*Z44),0)010000SUMIFS($AE44:$AE45,SP_PensionPayout,"Lump sum",$E44:$E45,"<>0")0SUMIFS($AE44:$AE45,SP_PensionPayout,"Annuity",$E44:$E45,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J44<>INDEX(SP_SSPBFA,1),AJ42,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF44:AF45, --(G44:G45<>0))0SUMPRODUCT(AG44:AG45, --(E44:E45<>0))+AJ44001973741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X44+Y$6:Y44)*Z$6:Z44*(G$6:G44=G45), SC_SSCalcYears),0))/(12*Z45),0)010000019747410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X45+Y$6:Y45)*Z$6:Z45*(G$6:G45=G46), SC_SSCalcYears),0))/(12*Z46),0)010000SUMIFS($AE46:$AE47,SP_PensionPayout,"Lump sum",$E46:$E47,"<>0")0SUMIFS($AE46:$AE47,SP_PensionPayout,"Annuity",$E46:$E47,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J46<>INDEX(SP_SSPBFA,1),AJ44,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF46:AF47, --(G46:G47<>0))0SUMPRODUCT(AG46:AG47, --(E46:E47<>0))+AJ46001974741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X46+Y$6:Y46)*Z$6:Z46*(G$6:G46=G47), SC_SSCalcYears),0))/(12*Z47),0)010000019757410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X47+Y$6:Y47)*Z$6:Z47*(G$6:G47=G48), SC_SSCalcYears),0))/(12*Z48),0)010000SUMIFS($AE48:$AE49,SP_PensionPayout,"Lump sum",$E48:$E49,"<>0")0SUMIFS($AE48:$AE49,SP_PensionPayout,"Annuity",$E48:$E49,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J48<>INDEX(SP_SSPBFA,1),AJ46,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF48:AF49, --(G48:G49<>0))0SUMPRODUCT(AG48:AG49, --(E48:E49<>0))+AJ48001975741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X48+Y$6:Y48)*Z$6:Z48*(G$6:G48=G49), SC_SSCalcYears),0))/(12*Z49),0)010000019767410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X49+Y$6:Y49)*Z$6:Z49*(G$6:G49=G50), SC_SSCalcYears),0))/(12*Z50),0)010000SUMIFS($AE50:$AE51,SP_PensionPayout,"Lump sum",$E50:$E51,"<>0")0SUMIFS($AE50:$AE51,SP_PensionPayout,"Annuity",$E50:$E51,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J50<>INDEX(SP_SSPBFA,1),AJ48,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF50:AF51, --(G50:G51<>0))0SUMPRODUCT(AG50:AG51, --(E50:E51<>0))+AJ50001976741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X50+Y$6:Y50)*Z$6:Z50*(G$6:G50=G51), SC_SSCalcYears),0))/(12*Z51),0)010000019777410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X51+Y$6:Y51)*Z$6:Z51*(G$6:G51=G52), SC_SSCalcYears),0))/(12*Z52),0)010000SUMIFS($AE52:$AE53,SP_PensionPayout,"Lump sum",$E52:$E53,"<>0")0SUMIFS($AE52:$AE53,SP_PensionPayout,"Annuity",$E52:$E53,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J52<>INDEX(SP_SSPBFA,1),AJ50,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF52:AF53, --(G52:G53<>0))0SUMPRODUCT(AG52:AG53, --(E52:E53<>0))+AJ52001977741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X52+Y$6:Y52)*Z$6:Z52*(G$6:G52=G53), SC_SSCalcYears),0))/(12*Z53),0)010000019787410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X53+Y$6:Y53)*Z$6:Z53*(G$6:G53=G54), SC_SSCalcYears),0))/(12*Z54),0)010000SUMIFS($AE54:$AE55,SP_PensionPayout,"Lump sum",$E54:$E55,"<>0")0SUMIFS($AE54:$AE55,SP_PensionPayout,"Annuity",$E54:$E55,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J54<>INDEX(SP_SSPBFA,1),AJ52,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF54:AF55, --(G54:G55<>0))0SUMPRODUCT(AG54:AG55, --(E54:E55<>0))+AJ54001978741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X54+Y$6:Y54)*Z$6:Z54*(G$6:G54=G55), SC_SSCalcYears),0))/(12*Z55),0)010000019797410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X55+Y$6:Y55)*Z$6:Z55*(G$6:G55=G56), SC_SSCalcYears),0))/(12*Z56),0)010000SUMIFS($AE56:$AE57,SP_PensionPayout,"Lump sum",$E56:$E57,"<>0")0SUMIFS($AE56:$AE57,SP_PensionPayout,"Annuity",$E56:$E57,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J56<>INDEX(SP_SSPBFA,1),AJ54,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF56:AF57, --(G56:G57<>0))0SUMPRODUCT(AG56:AG57, --(E56:E57<>0))+AJ56001979741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X56+Y$6:Y56)*Z$6:Z56*(G$6:G56=G57), SC_SSCalcYears),0))/(12*Z57),0)010000019807410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X57+Y$6:Y57)*Z$6:Z57*(G$6:G57=G58), SC_SSCalcYears),0))/(12*Z58),0)010000SUMIFS($AE58:$AE59,SP_PensionPayout,"Lump sum",$E58:$E59,"<>0")0SUMIFS($AE58:$AE59,SP_PensionPayout,"Annuity",$E58:$E59,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J58<>INDEX(SP_SSPBFA,1),AJ56,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF58:AF59, --(G58:G59<>0))0SUMPRODUCT(AG58:AG59, --(E58:E59<>0))+AJ58001980741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X58+Y$6:Y58)*Z$6:Z58*(G$6:G58=G59), SC_SSCalcYears),0))/(12*Z59),0)010000019817410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X59+Y$6:Y59)*Z$6:Z59*(G$6:G59=G60), SC_SSCalcYears),0))/(12*Z60),0)010000SUMIFS($AE60:$AE61,SP_PensionPayout,"Lump sum",$E60:$E61,"<>0")0SUMIFS($AE60:$AE61,SP_PensionPayout,"Annuity",$E60:$E61,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J60<>INDEX(SP_SSPBFA,1),AJ58,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF60:AF61, --(G60:G61<>0))0SUMPRODUCT(AG60:AG61, --(E60:E61<>0))+AJ60001981741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X60+Y$6:Y60)*Z$6:Z60*(G$6:G60=G61), SC_SSCalcYears),0))/(12*Z61),0)010000019827410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X61+Y$6:Y61)*Z$6:Z61*(G$6:G61=G62), SC_SSCalcYears),0))/(12*Z62),0)010000SUMIFS($AE62:$AE63,SP_PensionPayout,"Lump sum",$E62:$E63,"<>0")0SUMIFS($AE62:$AE63,SP_PensionPayout,"Annuity",$E62:$E63,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J62<>INDEX(SP_SSPBFA,1),AJ60,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF62:AF63, --(G62:G63<>0))0SUMPRODUCT(AG62:AG63, --(E62:E63<>0))+AJ62001982741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X62+Y$6:Y62)*Z$6:Z62*(G$6:G62=G63), SC_SSCalcYears),0))/(12*Z63),0)010000019837410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X63+Y$6:Y63)*Z$6:Z63*(G$6:G63=G64), SC_SSCalcYears),0))/(12*Z64),0)010000SUMIFS($AE64:$AE65,SP_PensionPayout,"Lump sum",$E64:$E65,"<>0")0SUMIFS($AE64:$AE65,SP_PensionPayout,"Annuity",$E64:$E65,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J64<>INDEX(SP_SSPBFA,1),AJ62,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF64:AF65, --(G64:G65<>0))0SUMPRODUCT(AG64:AG65, --(E64:E65<>0))+AJ64001983741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X64+Y$6:Y64)*Z$6:Z64*(G$6:G64=G65), SC_SSCalcYears),0))/(12*Z65),0)010000019847410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X65+Y$6:Y65)*Z$6:Z65*(G$6:G65=G66), SC_SSCalcYears),0))/(12*Z66),0)010000SUMIFS($AE66:$AE67,SP_PensionPayout,"Lump sum",$E66:$E67,"<>0")0SUMIFS($AE66:$AE67,SP_PensionPayout,"Annuity",$E66:$E67,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J66<>INDEX(SP_SSPBFA,1),AJ64,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF66:AF67, --(G66:G67<>0))0SUMPRODUCT(AG66:AG67, --(E66:E67<>0))+AJ66001984741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X66+Y$6:Y66)*Z$6:Z66*(G$6:G66=G67), SC_SSCalcYears),0))/(12*Z67),0)01000001985741INDEX(SP_Initials,G68)INDEX(SC_TaxIndex,$G68)0011IF(INDEX(SC_ShowRetireatee,$G68),IF($B68<YEAR(INDEX(SP_BirthDate,$G68)),0,$B68-YEAR(INDEX(SP_BirthDate,$G68))),0)00IF($B68<SC_TargetRY,1,IF($B68=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B68+1,1,1))),0))1000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X67+Y$6:Y67)*Z$6:Z67*(G$6:G67=G68), SC_SSCalcYears),0))/(12*Z68),0)010000SUMIFS($AE68:$AE69,SP_PensionPayout,"Lump sum",$E68:$E69,"<>0")0SUMIFS($AE68:$AE69,SP_PensionPayout,"Annuity",$E68:$E69,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J68<>INDEX(SP_SSPBFA,1),AJ66,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF68:AF69, --(G68:G69<>0))0SUMPRODUCT(AG68:AG69, --(E68:E69<>0))+AJ6800198574100MOD(ROW(),2)+12-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X68+Y$6:Y68)*Z$6:Z68*(G$6:G68=G69), SC_SSCalcYears),0))/(12*Z69),0)010000019867410MAX($J70+1-INDEX(SP_StartWorkAge,$G70),0)01MOD($G70,2)-($G70-1)10IF(INDEX(SC_ShowRetireatee,$G70),IF($B70>(YEAR(INDEX(SP_BirthDate,$G70))+INDEX(SP_LifeExp,$G70)),0,$I70),0)01IF(IF(COLUMN()=COLUMN(L70),TRUE,ISBLANK(L70)), IF(OR($F70=0,$K70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $P68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G70)), $P72/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G70))))), L70)0IF(IF(COLUMN()=COLUMN(M70),TRUE,ISBLANK(M70)), IF(OR($F70=0,$K70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $Q68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G70)), 0))), M70)0IF(IF(COLUMN()=COLUMN(N70),TRUE,ISBLANK(N70)), IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $R68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G70)), 0)), N70)0IF(IF(COLUMN()=COLUMN(O70),TRUE,ISBLANK(O70)), IF($B70=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G70,1)*ABS($K70)-INDEX(SC_ExpensesLivingPF,$G70,2)*(1-ABS($K70)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B70>SP_CurrentYear, $S68*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P70=0, 0,$S72/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K70), O70)0P70*ABS($K70)0Q70*ABS($K70)0MAX(T70-ABS($S70)*ABS($K70), 0)0MAX(U70-MAX(ABS($S70)*ABS($K70)-P70, 0),0)0IF($J70=0, 0, MAX(MIN(T70-ABS($S70)*ABS($K70), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J70=0, 0, MIN(MAX(U70-MAX(ABS($S70)*ABS($K70)-P70, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X70))0IF($J70=0,1,IF($B70>=INDEX(SC_SSBaseYear,$G70),1,Z72*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J70=0, 0, ROUNDDOWN(MIN((X70+Y70)*Z70,LT_SSMaxCredit*Z70)/(LT_SSOneCredit*Z70), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X69+Y$6:Y69)*Z$6:Z69*(G$6:G69=G70), SC_SSCalcYears),0))/(12*Z70),0)0IF($I70>0, IF($B70<=INDEX(SC_SSBaseYear,$G70)+2,Z70,1/(1/AC68*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G70)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G70))>$B70,0,YEARFRAC(INDEX(SP_PensionSWD,$G70), MIN(DATE($B70+1,1,1),SP_TargetRD))))0IF(AND(AD70>0, $B70=SC_TargetRY, INDEX(SP_PensionFAE,$G70)>0),SUMIF(OFFSET(G70,-MIN(INDEX(SP_PensionFAE,$G70),AD70)*2,0,MIN(INDEX(SP_PensionFAE,$G70),AD70)*2),$G70,OFFSET(P70,-MIN(INDEX(SP_PensionFAE,$G70),AD70)*2,0,MIN(INDEX(SP_PensionFAE,$G70),AD70)*2))/MIN(INDEX(SP_PensionFAE,$G70),AD70)*INDEX(SP_PensionPCT,$G70)*AD70,0)0$T70+$U700$R700SUMIFS($AE70:$AE71,SP_PensionPayout,"Lump sum",$E70:$E71,"<>0")0SUMIFS($AE70:$AE71,SP_PensionPayout,"Annuity",$E70:$E71,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J70<>INDEX(SP_SSPBFA,1),AJ68,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF70:AF71, --(G70:G71<>0))0SUMPRODUCT(AG70:AG71, --(E70:E71<>0))+AJ700IFERROR(IF(OR(NOT(ISNUMBER($P70)),$P70<0,NOT(ISNUMBER($Q70)),$Q70<0,NOT(ISNUMBER($R70)),$R70<0,NOT(ISNUMBER($S70)),$S70<0),202,0),203)0IFERROR(VLOOKUP(AM70,IV_CodeTable,2,FALSE),"")B69+11986741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X70+Y$6:Y70)*Z$6:Z70*(G$6:G70=G71), SC_SSCalcYears),0))/(12*Z71),0)010000019877410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X71+Y$6:Y71)*Z$6:Z71*(G$6:G71=G72), SC_SSCalcYears),0))/(12*Z72),0)010000SUMIFS($AE72:$AE73,SP_PensionPayout,"Lump sum",$E72:$E73,"<>0")0SUMIFS($AE72:$AE73,SP_PensionPayout,"Annuity",$E72:$E73,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J72<>INDEX(SP_SSPBFA,1),AJ70,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF72:AF73, --(G72:G73<>0))0SUMPRODUCT(AG72:AG73, --(E72:E73<>0))+AJ72001987741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X72+Y$6:Y72)*Z$6:Z72*(G$6:G72=G73), SC_SSCalcYears),0))/(12*Z73),0)010000019887410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X73+Y$6:Y73)*Z$6:Z73*(G$6:G73=G74), SC_SSCalcYears),0))/(12*Z74),0)010000SUMIFS($AE74:$AE75,SP_PensionPayout,"Lump sum",$E74:$E75,"<>0")0SUMIFS($AE74:$AE75,SP_PensionPayout,"Annuity",$E74:$E75,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J74<>INDEX(SP_SSPBFA,1),AJ72,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF74:AF75, --(G74:G75<>0))0SUMPRODUCT(AG74:AG75, --(E74:E75<>0))+AJ74001988741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X74+Y$6:Y74)*Z$6:Z74*(G$6:G74=G75), SC_SSCalcYears),0))/(12*Z75),0)010000019897410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X75+Y$6:Y75)*Z$6:Z75*(G$6:G75=G76), SC_SSCalcYears),0))/(12*Z76),0)010000SUMIFS($AE76:$AE77,SP_PensionPayout,"Lump sum",$E76:$E77,"<>0")0SUMIFS($AE76:$AE77,SP_PensionPayout,"Annuity",$E76:$E77,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J76<>INDEX(SP_SSPBFA,1),AJ74,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF76:AF77, --(G76:G77<>0))0SUMPRODUCT(AG76:AG77, --(E76:E77<>0))+AJ76001989741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X76+Y$6:Y76)*Z$6:Z76*(G$6:G76=G77), SC_SSCalcYears),0))/(12*Z77),0)010000019907410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X77+Y$6:Y77)*Z$6:Z77*(G$6:G77=G78), SC_SSCalcYears),0))/(12*Z78),0)010000SUMIFS($AE78:$AE79,SP_PensionPayout,"Lump sum",$E78:$E79,"<>0")0SUMIFS($AE78:$AE79,SP_PensionPayout,"Annuity",$E78:$E79,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J78<>INDEX(SP_SSPBFA,1),AJ76,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF78:AF79, --(G78:G79<>0))0SUMPRODUCT(AG78:AG79, --(E78:E79<>0))+AJ78001990741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X78+Y$6:Y78)*Z$6:Z78*(G$6:G78=G79), SC_SSCalcYears),0))/(12*Z79),0)010000019917410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X79+Y$6:Y79)*Z$6:Z79*(G$6:G79=G80), SC_SSCalcYears),0))/(12*Z80),0)010000SUMIFS($AE80:$AE81,SP_PensionPayout,"Lump sum",$E80:$E81,"<>0")0SUMIFS($AE80:$AE81,SP_PensionPayout,"Annuity",$E80:$E81,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J80<>INDEX(SP_SSPBFA,1),AJ78,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF80:AF81, --(G80:G81<>0))0SUMPRODUCT(AG80:AG81, --(E80:E81<>0))+AJ80001991741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X80+Y$6:Y80)*Z$6:Z80*(G$6:G80=G81), SC_SSCalcYears),0))/(12*Z81),0)010000019927410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X81+Y$6:Y81)*Z$6:Z81*(G$6:G81=G82), SC_SSCalcYears),0))/(12*Z82),0)010000SUMIFS($AE82:$AE83,SP_PensionPayout,"Lump sum",$E82:$E83,"<>0")0SUMIFS($AE82:$AE83,SP_PensionPayout,"Annuity",$E82:$E83,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J82<>INDEX(SP_SSPBFA,1),AJ80,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF82:AF83, --(G82:G83<>0))0SUMPRODUCT(AG82:AG83, --(E82:E83<>0))+AJ82001992741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X82+Y$6:Y82)*Z$6:Z82*(G$6:G82=G83), SC_SSCalcYears),0))/(12*Z83),0)010000019937410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X83+Y$6:Y83)*Z$6:Z83*(G$6:G83=G84), SC_SSCalcYears),0))/(12*Z84),0)010000SUMIFS($AE84:$AE85,SP_PensionPayout,"Lump sum",$E84:$E85,"<>0")0SUMIFS($AE84:$AE85,SP_PensionPayout,"Annuity",$E84:$E85,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J84<>INDEX(SP_SSPBFA,1),AJ82,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF84:AF85, --(G84:G85<>0))0SUMPRODUCT(AG84:AG85, --(E84:E85<>0))+AJ84001993741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X84+Y$6:Y84)*Z$6:Z84*(G$6:G84=G85), SC_SSCalcYears),0))/(12*Z85),0)010000019947410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X85+Y$6:Y85)*Z$6:Z85*(G$6:G85=G86), SC_SSCalcYears),0))/(12*Z86),0)010000SUMIFS($AE86:$AE87,SP_PensionPayout,"Lump sum",$E86:$E87,"<>0")0SUMIFS($AE86:$AE87,SP_PensionPayout,"Annuity",$E86:$E87,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J86<>INDEX(SP_SSPBFA,1),AJ84,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF86:AF87, --(G86:G87<>0))0SUMPRODUCT(AG86:AG87, --(E86:E87<>0))+AJ86001994741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X86+Y$6:Y86)*Z$6:Z86*(G$6:G86=G87), SC_SSCalcYears),0))/(12*Z87),0)010000019957410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X87+Y$6:Y87)*Z$6:Z87*(G$6:G87=G88), SC_SSCalcYears),0))/(12*Z88),0)010000SUMIFS($AE88:$AE89,SP_PensionPayout,"Lump sum",$E88:$E89,"<>0")0SUMIFS($AE88:$AE89,SP_PensionPayout,"Annuity",$E88:$E89,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J88<>INDEX(SP_SSPBFA,1),AJ86,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF88:AF89, --(G88:G89<>0))0SUMPRODUCT(AG88:AG89, --(E88:E89<>0))+AJ88001995741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X88+Y$6:Y88)*Z$6:Z88*(G$6:G88=G89), SC_SSCalcYears),0))/(12*Z89),0)010000019967410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X89+Y$6:Y89)*Z$6:Z89*(G$6:G89=G90), SC_SSCalcYears),0))/(12*Z90),0)010000SUMIFS($AE90:$AE91,SP_PensionPayout,"Lump sum",$E90:$E91,"<>0")0SUMIFS($AE90:$AE91,SP_PensionPayout,"Annuity",$E90:$E91,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J90<>INDEX(SP_SSPBFA,1),AJ88,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF90:AF91, --(G90:G91<>0))0SUMPRODUCT(AG90:AG91, --(E90:E91<>0))+AJ90001996741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X90+Y$6:Y90)*Z$6:Z90*(G$6:G90=G91), SC_SSCalcYears),0))/(12*Z91),0)010000019977410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X91+Y$6:Y91)*Z$6:Z91*(G$6:G91=G92), SC_SSCalcYears),0))/(12*Z92),0)010000SUMIFS($AE92:$AE93,SP_PensionPayout,"Lump sum",$E92:$E93,"<>0")0SUMIFS($AE92:$AE93,SP_PensionPayout,"Annuity",$E92:$E93,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J92<>INDEX(SP_SSPBFA,1),AJ90,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF92:AF93, --(G92:G93<>0))0SUMPRODUCT(AG92:AG93, --(E92:E93<>0))+AJ92001997741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X92+Y$6:Y92)*Z$6:Z92*(G$6:G92=G93), SC_SSCalcYears),0))/(12*Z93),0)010000019987410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X93+Y$6:Y93)*Z$6:Z93*(G$6:G93=G94), SC_SSCalcYears),0))/(12*Z94),0)010000SUMIFS($AE94:$AE95,SP_PensionPayout,"Lump sum",$E94:$E95,"<>0")0SUMIFS($AE94:$AE95,SP_PensionPayout,"Annuity",$E94:$E95,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J94<>INDEX(SP_SSPBFA,1),AJ92,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF94:AF95, --(G94:G95<>0))0SUMPRODUCT(AG94:AG95, --(E94:E95<>0))+AJ94001998741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X94+Y$6:Y94)*Z$6:Z94*(G$6:G94=G95), SC_SSCalcYears),0))/(12*Z95),0)010000019997410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X95+Y$6:Y95)*Z$6:Z95*(G$6:G95=G96), SC_SSCalcYears),0))/(12*Z96),0)010000SUMIFS($AE96:$AE97,SP_PensionPayout,"Lump sum",$E96:$E97,"<>0")0SUMIFS($AE96:$AE97,SP_PensionPayout,"Annuity",$E96:$E97,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J96<>INDEX(SP_SSPBFA,1),AJ94,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF96:AF97, --(G96:G97<>0))0SUMPRODUCT(AG96:AG97, --(E96:E97<>0))+AJ96001999741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X96+Y$6:Y96)*Z$6:Z96*(G$6:G96=G97), SC_SSCalcYears),0))/(12*Z97),0)010000020007410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X97+Y$6:Y97)*Z$6:Z97*(G$6:G97=G98), SC_SSCalcYears),0))/(12*Z98),0)010000SUMIFS($AE98:$AE99,SP_PensionPayout,"Lump sum",$E98:$E99,"<>0")0SUMIFS($AE98:$AE99,SP_PensionPayout,"Annuity",$E98:$E99,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J98<>INDEX(SP_SSPBFA,1),AJ96,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF98:AF99, --(G98:G99<>0))0SUMPRODUCT(AG98:AG99, --(E98:E99<>0))+AJ98002000741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X98+Y$6:Y98)*Z$6:Z98*(G$6:G98=G99), SC_SSCalcYears),0))/(12*Z99),0)010000020017410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X99+Y$6:Y99)*Z$6:Z99*(G$6:G99=G100), SC_SSCalcYears),0))/(12*Z100),0)010000SUMIFS($AE100:$AE101,SP_PensionPayout,"Lump sum",$E100:$E101,"<>0")0SUMIFS($AE100:$AE101,SP_PensionPayout,"Annuity",$E100:$E101,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J100<>INDEX(SP_SSPBFA,1),AJ98,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF100:AF101, --(G100:G101<>0))0SUMPRODUCT(AG100:AG101, --(E100:E101<>0))+AJ100002001741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X100+Y$6:Y100)*Z$6:Z100*(G$6:G100=G101), SC_SSCalcYears),0))/(12*Z101),0)010000020027410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X101+Y$6:Y101)*Z$6:Z101*(G$6:G101=G102), SC_SSCalcYears),0))/(12*Z102),0)010000SUMIFS($AE102:$AE103,SP_PensionPayout,"Lump sum",$E102:$E103,"<>0")0SUMIFS($AE102:$AE103,SP_PensionPayout,"Annuity",$E102:$E103,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J102<>INDEX(SP_SSPBFA,1),AJ100,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF102:AF103, --(G102:G103<>0))0SUMPRODUCT(AG102:AG103, --(E102:E103<>0))+AJ102002002741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X102+Y$6:Y102)*Z$6:Z102*(G$6:G102=G103), SC_SSCalcYears),0))/(12*Z103),0)010000020037410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X103+Y$6:Y103)*Z$6:Z103*(G$6:G103=G104), SC_SSCalcYears),0))/(12*Z104),0)010000SUMIFS($AE104:$AE105,SP_PensionPayout,"Lump sum",$E104:$E105,"<>0")0SUMIFS($AE104:$AE105,SP_PensionPayout,"Annuity",$E104:$E105,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J104<>INDEX(SP_SSPBFA,1),AJ102,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF104:AF105, --(G104:G105<>0))0SUMPRODUCT(AG104:AG105, --(E104:E105<>0))+AJ104002003741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X104+Y$6:Y104)*Z$6:Z104*(G$6:G104=G105), SC_SSCalcYears),0))/(12*Z105),0)010000020047410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X105+Y$6:Y105)*Z$6:Z105*(G$6:G105=G106), SC_SSCalcYears),0))/(12*Z106),0)010000SUMIFS($AE106:$AE107,SP_PensionPayout,"Lump sum",$E106:$E107,"<>0")0SUMIFS($AE106:$AE107,SP_PensionPayout,"Annuity",$E106:$E107,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J106<>INDEX(SP_SSPBFA,1),AJ104,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF106:AF107, --(G106:G107<>0))0SUMPRODUCT(AG106:AG107, --(E106:E107<>0))+AJ106002004741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X106+Y$6:Y106)*Z$6:Z106*(G$6:G106=G107), SC_SSCalcYears),0))/(12*Z107),0)010000020057410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X107+Y$6:Y107)*Z$6:Z107*(G$6:G107=G108), SC_SSCalcYears),0))/(12*Z108),0)010000SUMIFS($AE108:$AE109,SP_PensionPayout,"Lump sum",$E108:$E109,"<>0")0SUMIFS($AE108:$AE109,SP_PensionPayout,"Annuity",$E108:$E109,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J108<>INDEX(SP_SSPBFA,1),AJ106,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF108:AF109, --(G108:G109<>0))0SUMPRODUCT(AG108:AG109, --(E108:E109<>0))+AJ108002005741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X108+Y$6:Y108)*Z$6:Z108*(G$6:G108=G109), SC_SSCalcYears),0))/(12*Z109),0)010000020067410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X109+Y$6:Y109)*Z$6:Z109*(G$6:G109=G110), SC_SSCalcYears),0))/(12*Z110),0)010000SUMIFS($AE110:$AE111,SP_PensionPayout,"Lump sum",$E110:$E111,"<>0")0SUMIFS($AE110:$AE111,SP_PensionPayout,"Annuity",$E110:$E111,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J110<>INDEX(SP_SSPBFA,1),AJ108,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF110:AF111, --(G110:G111<>0))0SUMPRODUCT(AG110:AG111, --(E110:E111<>0))+AJ110002006741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X110+Y$6:Y110)*Z$6:Z110*(G$6:G110=G111), SC_SSCalcYears),0))/(12*Z111),0)010000020077410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X111+Y$6:Y111)*Z$6:Z111*(G$6:G111=G112), SC_SSCalcYears),0))/(12*Z112),0)010000SUMIFS($AE112:$AE113,SP_PensionPayout,"Lump sum",$E112:$E113,"<>0")0SUMIFS($AE112:$AE113,SP_PensionPayout,"Annuity",$E112:$E113,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J112<>INDEX(SP_SSPBFA,1),AJ110,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF112:AF113, --(G112:G113<>0))0SUMPRODUCT(AG112:AG113, --(E112:E113<>0))+AJ112002007741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X112+Y$6:Y112)*Z$6:Z112*(G$6:G112=G113), SC_SSCalcYears),0))/(12*Z113),0)010000020087410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X113+Y$6:Y113)*Z$6:Z113*(G$6:G113=G114), SC_SSCalcYears),0))/(12*Z114),0)010000SUMIFS($AE114:$AE115,SP_PensionPayout,"Lump sum",$E114:$E115,"<>0")0SUMIFS($AE114:$AE115,SP_PensionPayout,"Annuity",$E114:$E115,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J114<>INDEX(SP_SSPBFA,1),AJ112,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF114:AF115, --(G114:G115<>0))0SUMPRODUCT(AG114:AG115, --(E114:E115<>0))+AJ114002008741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X114+Y$6:Y114)*Z$6:Z114*(G$6:G114=G115), SC_SSCalcYears),0))/(12*Z115),0)010000020097410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X115+Y$6:Y115)*Z$6:Z115*(G$6:G115=G116), SC_SSCalcYears),0))/(12*Z116),0)010000SUMIFS($AE116:$AE117,SP_PensionPayout,"Lump sum",$E116:$E117,"<>0")0SUMIFS($AE116:$AE117,SP_PensionPayout,"Annuity",$E116:$E117,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J116<>INDEX(SP_SSPBFA,1),AJ114,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF116:AF117, --(G116:G117<>0))0SUMPRODUCT(AG116:AG117, --(E116:E117<>0))+AJ116002009741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X116+Y$6:Y116)*Z$6:Z116*(G$6:G116=G117), SC_SSCalcYears),0))/(12*Z117),0)010000020107410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X117+Y$6:Y117)*Z$6:Z117*(G$6:G117=G118), SC_SSCalcYears),0))/(12*Z118),0)010000SUMIFS($AE118:$AE119,SP_PensionPayout,"Lump sum",$E118:$E119,"<>0")0SUMIFS($AE118:$AE119,SP_PensionPayout,"Annuity",$E118:$E119,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J118<>INDEX(SP_SSPBFA,1),AJ116,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF118:AF119, --(G118:G119<>0))0SUMPRODUCT(AG118:AG119, --(E118:E119<>0))+AJ118002010741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X118+Y$6:Y118)*Z$6:Z118*(G$6:G118=G119), SC_SSCalcYears),0))/(12*Z119),0)010000020117410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X119+Y$6:Y119)*Z$6:Z119*(G$6:G119=G120), SC_SSCalcYears),0))/(12*Z120),0)010000SUMIFS($AE120:$AE121,SP_PensionPayout,"Lump sum",$E120:$E121,"<>0")0SUMIFS($AE120:$AE121,SP_PensionPayout,"Annuity",$E120:$E121,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J120<>INDEX(SP_SSPBFA,1),AJ118,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF120:AF121, --(G120:G121<>0))0SUMPRODUCT(AG120:AG121, --(E120:E121<>0))+AJ120002011741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X120+Y$6:Y120)*Z$6:Z120*(G$6:G120=G121), SC_SSCalcYears),0))/(12*Z121),0)010000020127410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X121+Y$6:Y121)*Z$6:Z121*(G$6:G121=G122), SC_SSCalcYears),0))/(12*Z122),0)010000SUMIFS($AE122:$AE123,SP_PensionPayout,"Lump sum",$E122:$E123,"<>0")0SUMIFS($AE122:$AE123,SP_PensionPayout,"Annuity",$E122:$E123,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J122<>INDEX(SP_SSPBFA,1),AJ120,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF122:AF123, --(G122:G123<>0))0SUMPRODUCT(AG122:AG123, --(E122:E123<>0))+AJ122002012741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X122+Y$6:Y122)*Z$6:Z122*(G$6:G122=G123), SC_SSCalcYears),0))/(12*Z123),0)010000020137410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X123+Y$6:Y123)*Z$6:Z123*(G$6:G123=G124), SC_SSCalcYears),0))/(12*Z124),0)010000SUMIFS($AE124:$AE125,SP_PensionPayout,"Lump sum",$E124:$E125,"<>0")0SUMIFS($AE124:$AE125,SP_PensionPayout,"Annuity",$E124:$E125,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J124<>INDEX(SP_SSPBFA,1),AJ122,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF124:AF125, --(G124:G125<>0))0SUMPRODUCT(AG124:AG125, --(E124:E125<>0))+AJ124002013741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X124+Y$6:Y124)*Z$6:Z124*(G$6:G124=G125), SC_SSCalcYears),0))/(12*Z125),0)010000020147410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X125+Y$6:Y125)*Z$6:Z125*(G$6:G125=G126), SC_SSCalcYears),0))/(12*Z126),0)010000SUMIFS($AE126:$AE127,SP_PensionPayout,"Lump sum",$E126:$E127,"<>0")0SUMIFS($AE126:$AE127,SP_PensionPayout,"Annuity",$E126:$E127,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J126<>INDEX(SP_SSPBFA,1),AJ124,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF126:AF127, --(G126:G127<>0))0SUMPRODUCT(AG126:AG127, --(E126:E127<>0))+AJ126002014741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X126+Y$6:Y126)*Z$6:Z126*(G$6:G126=G127), SC_SSCalcYears),0))/(12*Z127),0)010000020157410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X127+Y$6:Y127)*Z$6:Z127*(G$6:G127=G128), SC_SSCalcYears),0))/(12*Z128),0)010000SUMIFS($AE128:$AE129,SP_PensionPayout,"Lump sum",$E128:$E129,"<>0")0SUMIFS($AE128:$AE129,SP_PensionPayout,"Annuity",$E128:$E129,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J128<>INDEX(SP_SSPBFA,1),AJ126,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF128:AF129, --(G128:G129<>0))0SUMPRODUCT(AG128:AG129, --(E128:E129<>0))+AJ128002015741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X128+Y$6:Y128)*Z$6:Z128*(G$6:G128=G129), SC_SSCalcYears),0))/(12*Z129),0)010000020167410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X129+Y$6:Y129)*Z$6:Z129*(G$6:G129=G130), SC_SSCalcYears),0))/(12*Z130),0)010000SUMIFS($AE130:$AE131,SP_PensionPayout,"Lump sum",$E130:$E131,"<>0")0SUMIFS($AE130:$AE131,SP_PensionPayout,"Annuity",$E130:$E131,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J130<>INDEX(SP_SSPBFA,1),AJ128,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF130:AF131, --(G130:G131<>0))0SUMPRODUCT(AG130:AG131, --(E130:E131<>0))+AJ130002016741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X130+Y$6:Y130)*Z$6:Z130*(G$6:G130=G131), SC_SSCalcYears),0))/(12*Z131),0)01000002017741INDEX(SP_Initials,G132)INDEX(SC_TaxIndex,$G132)0011IF(INDEX(SC_ShowRetireatee,$G132),IF($B132<YEAR(INDEX(SP_BirthDate,$G132)),0,$B132-YEAR(INDEX(SP_BirthDate,$G132))),0)00IF($B132<SC_TargetRY,1,IF($B132=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B132+1,1,1))),0))1000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X131+Y$6:Y131)*Z$6:Z131*(G$6:G131=G132), SC_SSCalcYears),0))/(12*Z132),0)010000SUMIFS($AE132:$AE133,SP_PensionPayout,"Lump sum",$E132:$E133,"<>0")0SUMIFS($AE132:$AE133,SP_PensionPayout,"Annuity",$E132:$E133,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J132<>INDEX(SP_SSPBFA,1),AJ130,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF132:AF133, --(G132:G133<>0))0SUMPRODUCT(AG132:AG133, --(E132:E133<>0))+AJ13200201774100MOD(ROW(),2)+12-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X132+Y$6:Y132)*Z$6:Z132*(G$6:G132=G133), SC_SSCalcYears),0))/(12*Z133),0)010000020187410MAX($J134+1-INDEX(SP_StartWorkAge,$G134),0)01MOD($G134,2)-($G134-1)10IF(INDEX(SC_ShowRetireatee,$G134),IF($B134>(YEAR(INDEX(SP_BirthDate,$G134))+INDEX(SP_LifeExp,$G134)),0,$I134),0)01IF(IF(COLUMN()=COLUMN(L134),TRUE,ISBLANK(L134)), IF(OR($F134=0,$K134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $P132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G134)), $P136/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G134))))), L134)0IF(IF(COLUMN()=COLUMN(M134),TRUE,ISBLANK(M134)), IF(OR($F134=0,$K134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $Q132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G134)), 0))), M134)0IF(IF(COLUMN()=COLUMN(N134),TRUE,ISBLANK(N134)), IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $R132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G134)), 0)), N134)0IF(IF(COLUMN()=COLUMN(O134),TRUE,ISBLANK(O134)), IF($B134=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G134,1)*ABS($K134)-INDEX(SC_ExpensesLivingPF,$G134,2)*(1-ABS($K134)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B134>SP_CurrentYear, $S132*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P134=0, 0,$S136/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K134), O134)0P134*ABS($K134)0Q134*ABS($K134)0MAX(T134-ABS($S134)*ABS($K134), 0)0MAX(U134-MAX(ABS($S134)*ABS($K134)-P134, 0),0)0IF($J134=0, 0, MAX(MIN(T134-ABS($S134)*ABS($K134), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J134=0, 0, MIN(MAX(U134-MAX(ABS($S134)*ABS($K134)-P134, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X134))0IF($J134=0,1,IF($B134>=INDEX(SC_SSBaseYear,$G134),1,Z136*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J134=0, 0, ROUNDDOWN(MIN((X134+Y134)*Z134,LT_SSMaxCredit*Z134)/(LT_SSOneCredit*Z134), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X133+Y$6:Y133)*Z$6:Z133*(G$6:G133=G134), SC_SSCalcYears),0))/(12*Z134),0)0IF($I134>0, IF($B134<=INDEX(SC_SSBaseYear,$G134)+2,Z134,1/(1/AC132*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G134)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G134))>$B134,0,YEARFRAC(INDEX(SP_PensionSWD,$G134), MIN(DATE($B134+1,1,1),SP_TargetRD))))0IF(AND(AD134>0, $B134=SC_TargetRY, INDEX(SP_PensionFAE,$G134)>0),SUMIF(OFFSET(G134,-MIN(INDEX(SP_PensionFAE,$G134),AD134)*2,0,MIN(INDEX(SP_PensionFAE,$G134),AD134)*2),$G134,OFFSET(P134,-MIN(INDEX(SP_PensionFAE,$G134),AD134)*2,0,MIN(INDEX(SP_PensionFAE,$G134),AD134)*2))/MIN(INDEX(SP_PensionFAE,$G134),AD134)*INDEX(SP_PensionPCT,$G134)*AD134,0)0$T134+$U1340$R1340SUMIFS($AE134:$AE135,SP_PensionPayout,"Lump sum",$E134:$E135,"<>0")0SUMIFS($AE134:$AE135,SP_PensionPayout,"Annuity",$E134:$E135,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J134<>INDEX(SP_SSPBFA,1),AJ132,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF134:AF135, --(G134:G135<>0))0SUMPRODUCT(AG134:AG135, --(E134:E135<>0))+AJ1340IFERROR(IF(OR(NOT(ISNUMBER($P134)),$P134<0,NOT(ISNUMBER($Q134)),$Q134<0,NOT(ISNUMBER($R134)),$R134<0,NOT(ISNUMBER($S134)),$S134<0),202,0),203)0IFERROR(VLOOKUP(AM134,IV_CodeTable,2,FALSE),"")B133+12018741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X134+Y$6:Y134)*Z$6:Z134*(G$6:G134=G135), SC_SSCalcYears),0))/(12*Z135),0)010000020197410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X135+Y$6:Y135)*Z$6:Z135*(G$6:G135=G136), SC_SSCalcYears),0))/(12*Z136),0)010000SUMIFS($AE136:$AE137,SP_PensionPayout,"Lump sum",$E136:$E137,"<>0")0SUMIFS($AE136:$AE137,SP_PensionPayout,"Annuity",$E136:$E137,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J136<>INDEX(SP_SSPBFA,1),AJ134,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF136:AF137, --(G136:G137<>0))0SUMPRODUCT(AG136:AG137, --(E136:E137<>0))+AJ136002019741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X136+Y$6:Y136)*Z$6:Z136*(G$6:G136=G137), SC_SSCalcYears),0))/(12*Z137),0)010000020207410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X137+Y$6:Y137)*Z$6:Z137*(G$6:G137=G138), SC_SSCalcYears),0))/(12*Z138),0)010000SUMIFS($AE138:$AE139,SP_PensionPayout,"Lump sum",$E138:$E139,"<>0")0SUMIFS($AE138:$AE139,SP_PensionPayout,"Annuity",$E138:$E139,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J138<>INDEX(SP_SSPBFA,1),AJ136,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF138:AF139, --(G138:G139<>0))0SUMPRODUCT(AG138:AG139, --(E138:E139<>0))+AJ138002020741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X138+Y$6:Y138)*Z$6:Z138*(G$6:G138=G139), SC_SSCalcYears),0))/(12*Z139),0)010000020217410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X139+Y$6:Y139)*Z$6:Z139*(G$6:G139=G140), SC_SSCalcYears),0))/(12*Z140),0)010000SUMIFS($AE140:$AE141,SP_PensionPayout,"Lump sum",$E140:$E141,"<>0")0SUMIFS($AE140:$AE141,SP_PensionPayout,"Annuity",$E140:$E141,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J140<>INDEX(SP_SSPBFA,1),AJ138,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF140:AF141, --(G140:G141<>0))0SUMPRODUCT(AG140:AG141, --(E140:E141<>0))+AJ140002021741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X140+Y$6:Y140)*Z$6:Z140*(G$6:G140=G141), SC_SSCalcYears),0))/(12*Z141),0)010000020227410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X141+Y$6:Y141)*Z$6:Z141*(G$6:G141=G142), SC_SSCalcYears),0))/(12*Z142),0)010000SUMIFS($AE142:$AE143,SP_PensionPayout,"Lump sum",$E142:$E143,"<>0")0SUMIFS($AE142:$AE143,SP_PensionPayout,"Annuity",$E142:$E143,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J142<>INDEX(SP_SSPBFA,1),AJ140,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF142:AF143, --(G142:G143<>0))0SUMPRODUCT(AG142:AG143, --(E142:E143<>0))+AJ142002022741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X142+Y$6:Y142)*Z$6:Z142*(G$6:G142=G143), SC_SSCalcYears),0))/(12*Z143),0)010000020237410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X143+Y$6:Y143)*Z$6:Z143*(G$6:G143=G144), SC_SSCalcYears),0))/(12*Z144),0)010000SUMIFS($AE144:$AE145,SP_PensionPayout,"Lump sum",$E144:$E145,"<>0")0SUMIFS($AE144:$AE145,SP_PensionPayout,"Annuity",$E144:$E145,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J144<>INDEX(SP_SSPBFA,1),AJ142,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF144:AF145, --(G144:G145<>0))0SUMPRODUCT(AG144:AG145, --(E144:E145<>0))+AJ144002023741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X144+Y$6:Y144)*Z$6:Z144*(G$6:G144=G145), SC_SSCalcYears),0))/(12*Z145),0)010000020247410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X145+Y$6:Y145)*Z$6:Z145*(G$6:G145=G146), SC_SSCalcYears),0))/(12*Z146),0)010000SUMIFS($AE146:$AE147,SP_PensionPayout,"Lump sum",$E146:$E147,"<>0")0SUMIFS($AE146:$AE147,SP_PensionPayout,"Annuity",$E146:$E147,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J146<>INDEX(SP_SSPBFA,1),AJ144,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF146:AF147, --(G146:G147<>0))0SUMPRODUCT(AG146:AG147, --(E146:E147<>0))+AJ146002024741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X146+Y$6:Y146)*Z$6:Z146*(G$6:G146=G147), SC_SSCalcYears),0))/(12*Z147),0)010000020257410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X147+Y$6:Y147)*Z$6:Z147*(G$6:G147=G148), SC_SSCalcYears),0))/(12*Z148),0)010000SUMIFS($AE148:$AE149,SP_PensionPayout,"Lump sum",$E148:$E149,"<>0")0SUMIFS($AE148:$AE149,SP_PensionPayout,"Annuity",$E148:$E149,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J148<>INDEX(SP_SSPBFA,1),AJ146,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF148:AF149, --(G148:G149<>0))0SUMPRODUCT(AG148:AG149, --(E148:E149<>0))+AJ148002025741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X148+Y$6:Y148)*Z$6:Z148*(G$6:G148=G149), SC_SSCalcYears),0))/(12*Z149),0)010000020267410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X149+Y$6:Y149)*Z$6:Z149*(G$6:G149=G150), SC_SSCalcYears),0))/(12*Z150),0)010000SUMIFS($AE150:$AE151,SP_PensionPayout,"Lump sum",$E150:$E151,"<>0")0SUMIFS($AE150:$AE151,SP_PensionPayout,"Annuity",$E150:$E151,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J150<>INDEX(SP_SSPBFA,1),AJ148,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF150:AF151, --(G150:G151<>0))0SUMPRODUCT(AG150:AG151, --(E150:E151<>0))+AJ150002026741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X150+Y$6:Y150)*Z$6:Z150*(G$6:G150=G151), SC_SSCalcYears),0))/(12*Z151),0)010000020277410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X151+Y$6:Y151)*Z$6:Z151*(G$6:G151=G152), SC_SSCalcYears),0))/(12*Z152),0)010000SUMIFS($AE152:$AE153,SP_PensionPayout,"Lump sum",$E152:$E153,"<>0")0SUMIFS($AE152:$AE153,SP_PensionPayout,"Annuity",$E152:$E153,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J152<>INDEX(SP_SSPBFA,1),AJ150,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF152:AF153, --(G152:G153<>0))0SUMPRODUCT(AG152:AG153, --(E152:E153<>0))+AJ152002027741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X152+Y$6:Y152)*Z$6:Z152*(G$6:G152=G153), SC_SSCalcYears),0))/(12*Z153),0)010000020287410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X153+Y$6:Y153)*Z$6:Z153*(G$6:G153=G154), SC_SSCalcYears),0))/(12*Z154),0)010000SUMIFS($AE154:$AE155,SP_PensionPayout,"Lump sum",$E154:$E155,"<>0")0SUMIFS($AE154:$AE155,SP_PensionPayout,"Annuity",$E154:$E155,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J154<>INDEX(SP_SSPBFA,1),AJ152,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF154:AF155, --(G154:G155<>0))0SUMPRODUCT(AG154:AG155, --(E154:E155<>0))+AJ154002028741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X154+Y$6:Y154)*Z$6:Z154*(G$6:G154=G155), SC_SSCalcYears),0))/(12*Z155),0)010000020297410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X155+Y$6:Y155)*Z$6:Z155*(G$6:G155=G156), SC_SSCalcYears),0))/(12*Z156),0)010000SUMIFS($AE156:$AE157,SP_PensionPayout,"Lump sum",$E156:$E157,"<>0")0SUMIFS($AE156:$AE157,SP_PensionPayout,"Annuity",$E156:$E157,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J156<>INDEX(SP_SSPBFA,1),AJ154,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF156:AF157, --(G156:G157<>0))0SUMPRODUCT(AG156:AG157, --(E156:E157<>0))+AJ156002029741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X156+Y$6:Y156)*Z$6:Z156*(G$6:G156=G157), SC_SSCalcYears),0))/(12*Z157),0)010000020307410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X157+Y$6:Y157)*Z$6:Z157*(G$6:G157=G158), SC_SSCalcYears),0))/(12*Z158),0)010000SUMIFS($AE158:$AE159,SP_PensionPayout,"Lump sum",$E158:$E159,"<>0")0SUMIFS($AE158:$AE159,SP_PensionPayout,"Annuity",$E158:$E159,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J158<>INDEX(SP_SSPBFA,1),AJ156,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF158:AF159, --(G158:G159<>0))0SUMPRODUCT(AG158:AG159, --(E158:E159<>0))+AJ158002030741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X158+Y$6:Y158)*Z$6:Z158*(G$6:G158=G159), SC_SSCalcYears),0))/(12*Z159),0)010000020317410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X159+Y$6:Y159)*Z$6:Z159*(G$6:G159=G160), SC_SSCalcYears),0))/(12*Z160),0)010000SUMIFS($AE160:$AE161,SP_PensionPayout,"Lump sum",$E160:$E161,"<>0")0SUMIFS($AE160:$AE161,SP_PensionPayout,"Annuity",$E160:$E161,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J160<>INDEX(SP_SSPBFA,1),AJ158,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF160:AF161, --(G160:G161<>0))0SUMPRODUCT(AG160:AG161, --(E160:E161<>0))+AJ160002031741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X160+Y$6:Y160)*Z$6:Z160*(G$6:G160=G161), SC_SSCalcYears),0))/(12*Z161),0)010000020327410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X161+Y$6:Y161)*Z$6:Z161*(G$6:G161=G162), SC_SSCalcYears),0))/(12*Z162),0)010000SUMIFS($AE162:$AE163,SP_PensionPayout,"Lump sum",$E162:$E163,"<>0")0SUMIFS($AE162:$AE163,SP_PensionPayout,"Annuity",$E162:$E163,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J162<>INDEX(SP_SSPBFA,1),AJ160,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF162:AF163, --(G162:G163<>0))0SUMPRODUCT(AG162:AG163, --(E162:E163<>0))+AJ162002032741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X162+Y$6:Y162)*Z$6:Z162*(G$6:G162=G163), SC_SSCalcYears),0))/(12*Z163),0)010000020337410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X163+Y$6:Y163)*Z$6:Z163*(G$6:G163=G164), SC_SSCalcYears),0))/(12*Z164),0)010000SUMIFS($AE164:$AE165,SP_PensionPayout,"Lump sum",$E164:$E165,"<>0")0SUMIFS($AE164:$AE165,SP_PensionPayout,"Annuity",$E164:$E165,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J164<>INDEX(SP_SSPBFA,1),AJ162,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF164:AF165, --(G164:G165<>0))0SUMPRODUCT(AG164:AG165, --(E164:E165<>0))+AJ164002033741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X164+Y$6:Y164)*Z$6:Z164*(G$6:G164=G165), SC_SSCalcYears),0))/(12*Z165),0)010000020347410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X165+Y$6:Y165)*Z$6:Z165*(G$6:G165=G166), SC_SSCalcYears),0))/(12*Z166),0)010000SUMIFS($AE166:$AE167,SP_PensionPayout,"Lump sum",$E166:$E167,"<>0")0SUMIFS($AE166:$AE167,SP_PensionPayout,"Annuity",$E166:$E167,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J166<>INDEX(SP_SSPBFA,1),AJ164,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF166:AF167, --(G166:G167<>0))0SUMPRODUCT(AG166:AG167, --(E166:E167<>0))+AJ166002034741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X166+Y$6:Y166)*Z$6:Z166*(G$6:G166=G167), SC_SSCalcYears),0))/(12*Z167),0)010000020357410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X167+Y$6:Y167)*Z$6:Z167*(G$6:G167=G168), SC_SSCalcYears),0))/(12*Z168),0)010000SUMIFS($AE168:$AE169,SP_PensionPayout,"Lump sum",$E168:$E169,"<>0")0SUMIFS($AE168:$AE169,SP_PensionPayout,"Annuity",$E168:$E169,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J168<>INDEX(SP_SSPBFA,1),AJ166,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF168:AF169, --(G168:G169<>0))0SUMPRODUCT(AG168:AG169, --(E168:E169<>0))+AJ168002035741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X168+Y$6:Y168)*Z$6:Z168*(G$6:G168=G169), SC_SSCalcYears),0))/(12*Z169),0)010000020367410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X169+Y$6:Y169)*Z$6:Z169*(G$6:G169=G170), SC_SSCalcYears),0))/(12*Z170),0)010000SUMIFS($AE170:$AE171,SP_PensionPayout,"Lump sum",$E170:$E171,"<>0")0SUMIFS($AE170:$AE171,SP_PensionPayout,"Annuity",$E170:$E171,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J170<>INDEX(SP_SSPBFA,1),AJ168,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF170:AF171, --(G170:G171<>0))0SUMPRODUCT(AG170:AG171, --(E170:E171<>0))+AJ170002036741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X170+Y$6:Y170)*Z$6:Z170*(G$6:G170=G171), SC_SSCalcYears),0))/(12*Z171),0)010000020377410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X171+Y$6:Y171)*Z$6:Z171*(G$6:G171=G172), SC_SSCalcYears),0))/(12*Z172),0)010000SUMIFS($AE172:$AE173,SP_PensionPayout,"Lump sum",$E172:$E173,"<>0")0SUMIFS($AE172:$AE173,SP_PensionPayout,"Annuity",$E172:$E173,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J172<>INDEX(SP_SSPBFA,1),AJ170,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF172:AF173, --(G172:G173<>0))0SUMPRODUCT(AG172:AG173, --(E172:E173<>0))+AJ172002037741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X172+Y$6:Y172)*Z$6:Z172*(G$6:G172=G173), SC_SSCalcYears),0))/(12*Z173),0)010000020387410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X173+Y$6:Y173)*Z$6:Z173*(G$6:G173=G174), SC_SSCalcYears),0))/(12*Z174),0)010000SUMIFS($AE174:$AE175,SP_PensionPayout,"Lump sum",$E174:$E175,"<>0")0SUMIFS($AE174:$AE175,SP_PensionPayout,"Annuity",$E174:$E175,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J174<>INDEX(SP_SSPBFA,1),AJ172,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF174:AF175, --(G174:G175<>0))0SUMPRODUCT(AG174:AG175, --(E174:E175<>0))+AJ174002038741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X174+Y$6:Y174)*Z$6:Z174*(G$6:G174=G175), SC_SSCalcYears),0))/(12*Z175),0)010000020397410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X175+Y$6:Y175)*Z$6:Z175*(G$6:G175=G176), SC_SSCalcYears),0))/(12*Z176),0)010000SUMIFS($AE176:$AE177,SP_PensionPayout,"Lump sum",$E176:$E177,"<>0")0SUMIFS($AE176:$AE177,SP_PensionPayout,"Annuity",$E176:$E177,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J176<>INDEX(SP_SSPBFA,1),AJ174,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF176:AF177, --(G176:G177<>0))0SUMPRODUCT(AG176:AG177, --(E176:E177<>0))+AJ176002039741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X176+Y$6:Y176)*Z$6:Z176*(G$6:G176=G177), SC_SSCalcYears),0))/(12*Z177),0)010000020407410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X177+Y$6:Y177)*Z$6:Z177*(G$6:G177=G178), SC_SSCalcYears),0))/(12*Z178),0)010000SUMIFS($AE178:$AE179,SP_PensionPayout,"Lump sum",$E178:$E179,"<>0")0SUMIFS($AE178:$AE179,SP_PensionPayout,"Annuity",$E178:$E179,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J178<>INDEX(SP_SSPBFA,1),AJ176,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF178:AF179, --(G178:G179<>0))0SUMPRODUCT(AG178:AG179, --(E178:E179<>0))+AJ178002040741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X178+Y$6:Y178)*Z$6:Z178*(G$6:G178=G179), SC_SSCalcYears),0))/(12*Z179),0)010000020417410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X179+Y$6:Y179)*Z$6:Z179*(G$6:G179=G180), SC_SSCalcYears),0))/(12*Z180),0)010000SUMIFS($AE180:$AE181,SP_PensionPayout,"Lump sum",$E180:$E181,"<>0")0SUMIFS($AE180:$AE181,SP_PensionPayout,"Annuity",$E180:$E181,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J180<>INDEX(SP_SSPBFA,1),AJ178,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF180:AF181, --(G180:G181<>0))0SUMPRODUCT(AG180:AG181, --(E180:E181<>0))+AJ180002041741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X180+Y$6:Y180)*Z$6:Z180*(G$6:G180=G181), SC_SSCalcYears),0))/(12*Z181),0)010000020427410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X181+Y$6:Y181)*Z$6:Z181*(G$6:G181=G182), SC_SSCalcYears),0))/(12*Z182),0)010000SUMIFS($AE182:$AE183,SP_PensionPayout,"Lump sum",$E182:$E183,"<>0")0SUMIFS($AE182:$AE183,SP_PensionPayout,"Annuity",$E182:$E183,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J182<>INDEX(SP_SSPBFA,1),AJ180,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF182:AF183, --(G182:G183<>0))0SUMPRODUCT(AG182:AG183, --(E182:E183<>0))+AJ182002042741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X182+Y$6:Y182)*Z$6:Z182*(G$6:G182=G183), SC_SSCalcYears),0))/(12*Z183),0)010000020437410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X183+Y$6:Y183)*Z$6:Z183*(G$6:G183=G184), SC_SSCalcYears),0))/(12*Z184),0)010000SUMIFS($AE184:$AE185,SP_PensionPayout,"Lump sum",$E184:$E185,"<>0")0SUMIFS($AE184:$AE185,SP_PensionPayout,"Annuity",$E184:$E185,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J184<>INDEX(SP_SSPBFA,1),AJ182,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF184:AF185, --(G184:G185<>0))0SUMPRODUCT(AG184:AG185, --(E184:E185<>0))+AJ184002043741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X184+Y$6:Y184)*Z$6:Z184*(G$6:G184=G185), SC_SSCalcYears),0))/(12*Z185),0)010000020447410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X185+Y$6:Y185)*Z$6:Z185*(G$6:G185=G186), SC_SSCalcYears),0))/(12*Z186),0)010000SUMIFS($AE186:$AE187,SP_PensionPayout,"Lump sum",$E186:$E187,"<>0")0SUMIFS($AE186:$AE187,SP_PensionPayout,"Annuity",$E186:$E187,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J186<>INDEX(SP_SSPBFA,1),AJ184,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF186:AF187, --(G186:G187<>0))0SUMPRODUCT(AG186:AG187, --(E186:E187<>0))+AJ186002044741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X186+Y$6:Y186)*Z$6:Z186*(G$6:G186=G187), SC_SSCalcYears),0))/(12*Z187),0)010000020457410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X187+Y$6:Y187)*Z$6:Z187*(G$6:G187=G188), SC_SSCalcYears),0))/(12*Z188),0)010000SUMIFS($AE188:$AE189,SP_PensionPayout,"Lump sum",$E188:$E189,"<>0")0SUMIFS($AE188:$AE189,SP_PensionPayout,"Annuity",$E188:$E189,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J188<>INDEX(SP_SSPBFA,1),AJ186,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF188:AF189, --(G188:G189<>0))0SUMPRODUCT(AG188:AG189, --(E188:E189<>0))+AJ188002045741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X188+Y$6:Y188)*Z$6:Z188*(G$6:G188=G189), SC_SSCalcYears),0))/(12*Z189),0)010000020467410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X189+Y$6:Y189)*Z$6:Z189*(G$6:G189=G190), SC_SSCalcYears),0))/(12*Z190),0)010000SUMIFS($AE190:$AE191,SP_PensionPayout,"Lump sum",$E190:$E191,"<>0")0SUMIFS($AE190:$AE191,SP_PensionPayout,"Annuity",$E190:$E191,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J190<>INDEX(SP_SSPBFA,1),AJ188,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF190:AF191, --(G190:G191<>0))0SUMPRODUCT(AG190:AG191, --(E190:E191<>0))+AJ190002046741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X190+Y$6:Y190)*Z$6:Z190*(G$6:G190=G191), SC_SSCalcYears),0))/(12*Z191),0)010000020477410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X191+Y$6:Y191)*Z$6:Z191*(G$6:G191=G192), SC_SSCalcYears),0))/(12*Z192),0)010000SUMIFS($AE192:$AE193,SP_PensionPayout,"Lump sum",$E192:$E193,"<>0")0SUMIFS($AE192:$AE193,SP_PensionPayout,"Annuity",$E192:$E193,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J192<>INDEX(SP_SSPBFA,1),AJ190,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF192:AF193, --(G192:G193<>0))0SUMPRODUCT(AG192:AG193, --(E192:E193<>0))+AJ192002047741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X192+Y$6:Y192)*Z$6:Z192*(G$6:G192=G193), SC_SSCalcYears),0))/(12*Z193),0)010000020487410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X193+Y$6:Y193)*Z$6:Z193*(G$6:G193=G194), SC_SSCalcYears),0))/(12*Z194),0)010000SUMIFS($AE194:$AE195,SP_PensionPayout,"Lump sum",$E194:$E195,"<>0")0SUMIFS($AE194:$AE195,SP_PensionPayout,"Annuity",$E194:$E195,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J194<>INDEX(SP_SSPBFA,1),AJ192,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF194:AF195, --(G194:G195<>0))0SUMPRODUCT(AG194:AG195, --(E194:E195<>0))+AJ194002048741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X194+Y$6:Y194)*Z$6:Z194*(G$6:G194=G195), SC_SSCalcYears),0))/(12*Z195),0)01000002049741INDEX(SP_Initials,G196)INDEX(SC_TaxIndex,$G196)0011IF(INDEX(SC_ShowRetireatee,$G196),IF($B196<YEAR(INDEX(SP_BirthDate,$G196)),0,$B196-YEAR(INDEX(SP_BirthDate,$G196))),0)00IF($B196<SC_TargetRY,1,IF($B196=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B196+1,1,1))),0))0000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X195+Y$6:Y195)*Z$6:Z195*(G$6:G195=G196), SC_SSCalcYears),0))/(12*Z196),0)010000SUMIFS($AE196:$AE197,SP_PensionPayout,"Lump sum",$E196:$E197,"<>0")0SUMIFS($AE196:$AE197,SP_PensionPayout,"Annuity",$E196:$E197,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J196<>INDEX(SP_SSPBFA,1),AJ194,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF196:AF197, --(G196:G197<>0))0SUMPRODUCT(AG196:AG197, --(E196:E197<>0))+AJ19600204974100MOD(ROW(),2)+12-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X196+Y$6:Y196)*Z$6:Z196*(G$6:G196=G197), SC_SSCalcYears),0))/(12*Z197),0)010000020507410MAX($J198+1-INDEX(SP_StartWorkAge,$G198),0)01MOD($G198,2)-($G198-1)10IF(INDEX(SC_ShowRetireatee,$G198),IF($B198>(YEAR(INDEX(SP_BirthDate,$G198))+INDEX(SP_LifeExp,$G198)),0,$I198),0)00IF(IF(COLUMN()=COLUMN(L198),TRUE,ISBLANK(L198)), IF(OR($F198=0,$K198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $P196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G198)), $P200/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G198))))), L198)0IF(IF(COLUMN()=COLUMN(M198),TRUE,ISBLANK(M198)), IF(OR($F198=0,$K198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $Q196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G198)), 0))), M198)0IF(IF(COLUMN()=COLUMN(N198),TRUE,ISBLANK(N198)), IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $R196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G198)), 0)), N198)0IF(IF(COLUMN()=COLUMN(O198),TRUE,ISBLANK(O198)), IF($B198=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G198,1)*ABS($K198)-INDEX(SC_ExpensesLivingPF,$G198,2)*(1-ABS($K198)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B198>SP_CurrentYear, $S196*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P198=0, 0,$S200/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K198), O198)0P198*ABS($K198)0Q198*ABS($K198)0MAX(T198-ABS($S198)*ABS($K198), 0)0MAX(U198-MAX(ABS($S198)*ABS($K198)-P198, 0),0)0IF($J198=0, 0, MAX(MIN(T198-ABS($S198)*ABS($K198), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J198=0, 0, MIN(MAX(U198-MAX(ABS($S198)*ABS($K198)-P198, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X198))0IF($J198=0,1,IF($B198>=INDEX(SC_SSBaseYear,$G198),1,Z200*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J198=0, 0, ROUNDDOWN(MIN((X198+Y198)*Z198,LT_SSMaxCredit*Z198)/(LT_SSOneCredit*Z198), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X197+Y$6:Y197)*Z$6:Z197*(G$6:G197=G198), SC_SSCalcYears),0))/(12*Z198),0)0IF($I198>0, IF($B198<=INDEX(SC_SSBaseYear,$G198)+2,Z198,1/(1/AC196*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G198)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G198))>$B198,0,YEARFRAC(INDEX(SP_PensionSWD,$G198), MIN(DATE($B198+1,1,1),SP_TargetRD))))0IF(AND(AD198>0, $B198=SC_TargetRY, INDEX(SP_PensionFAE,$G198)>0),SUMIF(OFFSET(G198,-MIN(INDEX(SP_PensionFAE,$G198),AD198)*2,0,MIN(INDEX(SP_PensionFAE,$G198),AD198)*2),$G198,OFFSET(P198,-MIN(INDEX(SP_PensionFAE,$G198),AD198)*2,0,MIN(INDEX(SP_PensionFAE,$G198),AD198)*2))/MIN(INDEX(SP_PensionFAE,$G198),AD198)*INDEX(SP_PensionPCT,$G198)*AD198,0)0$T198+$U1980$R1980SUMIFS($AE198:$AE199,SP_PensionPayout,"Lump sum",$E198:$E199,"<>0")0SUMIFS($AE198:$AE199,SP_PensionPayout,"Annuity",$E198:$E199,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J198<>INDEX(SP_SSPBFA,1),AJ196,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF198:AF199, --(G198:G199<>0))0SUMPRODUCT(AG198:AG199, --(E198:E199<>0))+AJ1980IFERROR(IF(OR(NOT(ISNUMBER($P198)),$P198<0,NOT(ISNUMBER($Q198)),$Q198<0,NOT(ISNUMBER($R198)),$R198<0,NOT(ISNUMBER($S198)),$S198<0),202,0),203)0IFERROR(VLOOKUP(AM198,IV_CodeTable,2,FALSE),"")B197+12050741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X198+Y$6:Y198)*Z$6:Z198*(G$6:G198=G199), SC_SSCalcYears),0))/(12*Z199),0)010000020517410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X199+Y$6:Y199)*Z$6:Z199*(G$6:G199=G200), SC_SSCalcYears),0))/(12*Z200),0)010000SUMIFS($AE200:$AE201,SP_PensionPayout,"Lump sum",$E200:$E201,"<>0")0SUMIFS($AE200:$AE201,SP_PensionPayout,"Annuity",$E200:$E201,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J200<>INDEX(SP_SSPBFA,1),AJ198,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF200:AF201, --(G200:G201<>0))0SUMPRODUCT(AG200:AG201, --(E200:E201<>0))+AJ200002051741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X200+Y$6:Y200)*Z$6:Z200*(G$6:G200=G201), SC_SSCalcYears),0))/(12*Z201),0)010000020527410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X201+Y$6:Y201)*Z$6:Z201*(G$6:G201=G202), SC_SSCalcYears),0))/(12*Z202),0)010000SUMIFS($AE202:$AE203,SP_PensionPayout,"Lump sum",$E202:$E203,"<>0")0SUMIFS($AE202:$AE203,SP_PensionPayout,"Annuity",$E202:$E203,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J202<>INDEX(SP_SSPBFA,1),AJ200,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF202:AF203, --(G202:G203<>0))0SUMPRODUCT(AG202:AG203, --(E202:E203<>0))+AJ2020IFERROR(IF(OR(NOT(ISNUMBER($P202)),$P202<0,NOT(ISNUMBER($Q202)),$Q202<0,NOT(ISNUMBER($R202)),$R202<0,NOT(ISNUMBER($S202)),$S202<0),202,0),203)0IFERROR(VLOOKUP(AM202,IV_CodeTable,2,FALSE),"")2052741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X202+Y$6:Y202)*Z$6:Z202*(G$6:G202=G203), SC_SSCalcYears),0))/(12*Z203),0)010000IFERROR(IF(OR(NOT(ISNUMBER($P203)),$P203<0,NOT(ISNUMBER($Q203)),$Q203<0,NOT(ISNUMBER($R203)),$R203<0,NOT(ISNUMBER($S203)),$S203<0),202,0),203)0IFERROR(VLOOKUP(AM203,IV_CodeTable,2,FALSE),"")20537410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X203+Y$6:Y203)*Z$6:Z203*(G$6:G203=G204), SC_SSCalcYears),0))/(12*Z204),0)010000SUMIFS($AE204:$AE205,SP_PensionPayout,"Lump sum",$E204:$E205,"<>0")0SUMIFS($AE204:$AE205,SP_PensionPayout,"Annuity",$E204:$E205,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J204<>INDEX(SP_SSPBFA,1),AJ202,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF204:AF205, --(G204:G205<>0))0SUMPRODUCT(AG204:AG205, --(E204:E205<>0))+AJ204002053741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X204+Y$6:Y204)*Z$6:Z204*(G$6:G204=G205), SC_SSCalcYears),0))/(12*Z205),0)010000020547410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X205+Y$6:Y205)*Z$6:Z205*(G$6:G205=G206), SC_SSCalcYears),0))/(12*Z206),0)010000SUMIFS($AE206:$AE207,SP_PensionPayout,"Lump sum",$E206:$E207,"<>0")0SUMIFS($AE206:$AE207,SP_PensionPayout,"Annuity",$E206:$E207,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J206<>INDEX(SP_SSPBFA,1),AJ204,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF206:AF207, --(G206:G207<>0))0SUMPRODUCT(AG206:AG207, --(E206:E207<>0))+AJ206002054741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X206+Y$6:Y206)*Z$6:Z206*(G$6:G206=G207), SC_SSCalcYears),0))/(12*Z207),0)010000020557410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X207+Y$6:Y207)*Z$6:Z207*(G$6:G207=G208), SC_SSCalcYears),0))/(12*Z208),0)010000SUMIFS($AE208:$AE209,SP_PensionPayout,"Lump sum",$E208:$E209,"<>0")0SUMIFS($AE208:$AE209,SP_PensionPayout,"Annuity",$E208:$E209,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J208<>INDEX(SP_SSPBFA,1),AJ206,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF208:AF209, --(G208:G209<>0))0SUMPRODUCT(AG208:AG209, --(E208:E209<>0))+AJ208002055741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X208+Y$6:Y208)*Z$6:Z208*(G$6:G208=G209), SC_SSCalcYears),0))/(12*Z209),0)010000020567410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X209+Y$6:Y209)*Z$6:Z209*(G$6:G209=G210), SC_SSCalcYears),0))/(12*Z210),0)010000SUMIFS($AE210:$AE211,SP_PensionPayout,"Lump sum",$E210:$E211,"<>0")0SUMIFS($AE210:$AE211,SP_PensionPayout,"Annuity",$E210:$E211,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J210<>INDEX(SP_SSPBFA,1),AJ208,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF210:AF211, --(G210:G211<>0))0SUMPRODUCT(AG210:AG211, --(E210:E211<>0))+AJ210002056741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X210+Y$6:Y210)*Z$6:Z210*(G$6:G210=G211), SC_SSCalcYears),0))/(12*Z211),0)010000020577410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X211+Y$6:Y211)*Z$6:Z211*(G$6:G211=G212), SC_SSCalcYears),0))/(12*Z212),0)010000SUMIFS($AE212:$AE213,SP_PensionPayout,"Lump sum",$E212:$E213,"<>0")0SUMIFS($AE212:$AE213,SP_PensionPayout,"Annuity",$E212:$E213,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J212<>INDEX(SP_SSPBFA,1),AJ210,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF212:AF213, --(G212:G213<>0))0SUMPRODUCT(AG212:AG213, --(E212:E213<>0))+AJ212002057741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X212+Y$6:Y212)*Z$6:Z212*(G$6:G212=G213), SC_SSCalcYears),0))/(12*Z213),0)010000020587410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X213+Y$6:Y213)*Z$6:Z213*(G$6:G213=G214), SC_SSCalcYears),0))/(12*Z214),0)010000SUMIFS($AE214:$AE215,SP_PensionPayout,"Lump sum",$E214:$E215,"<>0")0SUMIFS($AE214:$AE215,SP_PensionPayout,"Annuity",$E214:$E215,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J214<>INDEX(SP_SSPBFA,1),AJ212,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF214:AF215, --(G214:G215<>0))0SUMPRODUCT(AG214:AG215, --(E214:E215<>0))+AJ214002058741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X214+Y$6:Y214)*Z$6:Z214*(G$6:G214=G215), SC_SSCalcYears),0))/(12*Z215),0)010000020597410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X215+Y$6:Y215)*Z$6:Z215*(G$6:G215=G216), SC_SSCalcYears),0))/(12*Z216),0)010000SUMIFS($AE216:$AE217,SP_PensionPayout,"Lump sum",$E216:$E217,"<>0")0SUMIFS($AE216:$AE217,SP_PensionPayout,"Annuity",$E216:$E217,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J216<>INDEX(SP_SSPBFA,1),AJ214,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF216:AF217, --(G216:G217<>0))0SUMPRODUCT(AG216:AG217, --(E216:E217<>0))+AJ216002059741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X216+Y$6:Y216)*Z$6:Z216*(G$6:G216=G217), SC_SSCalcYears),0))/(12*Z217),0)010000020607410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X217+Y$6:Y217)*Z$6:Z217*(G$6:G217=G218), SC_SSCalcYears),0))/(12*Z218),0)010000SUMIFS($AE218:$AE219,SP_PensionPayout,"Lump sum",$E218:$E219,"<>0")0SUMIFS($AE218:$AE219,SP_PensionPayout,"Annuity",$E218:$E219,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J218<>INDEX(SP_SSPBFA,1),AJ216,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF218:AF219, --(G218:G219<>0))0SUMPRODUCT(AG218:AG219, --(E218:E219<>0))+AJ218002060741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X218+Y$6:Y218)*Z$6:Z218*(G$6:G218=G219), SC_SSCalcYears),0))/(12*Z219),0)010000020617410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X219+Y$6:Y219)*Z$6:Z219*(G$6:G219=G220), SC_SSCalcYears),0))/(12*Z220),0)010000SUMIFS($AE220:$AE221,SP_PensionPayout,"Lump sum",$E220:$E221,"<>0")0SUMIFS($AE220:$AE221,SP_PensionPayout,"Annuity",$E220:$E221,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J220<>INDEX(SP_SSPBFA,1),AJ218,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF220:AF221, --(G220:G221<>0))0SUMPRODUCT(AG220:AG221, --(E220:E221<>0))+AJ220002061741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X220+Y$6:Y220)*Z$6:Z220*(G$6:G220=G221), SC_SSCalcYears),0))/(12*Z221),0)010000020627410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X221+Y$6:Y221)*Z$6:Z221*(G$6:G221=G222), SC_SSCalcYears),0))/(12*Z222),0)010000SUMIFS($AE222:$AE223,SP_PensionPayout,"Lump sum",$E222:$E223,"<>0")0SUMIFS($AE222:$AE223,SP_PensionPayout,"Annuity",$E222:$E223,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J222<>INDEX(SP_SSPBFA,1),AJ220,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF222:AF223, --(G222:G223<>0))0SUMPRODUCT(AG222:AG223, --(E222:E223<>0))+AJ222002062741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X222+Y$6:Y222)*Z$6:Z222*(G$6:G222=G223), SC_SSCalcYears),0))/(12*Z223),0)010000020637410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X223+Y$6:Y223)*Z$6:Z223*(G$6:G223=G224), SC_SSCalcYears),0))/(12*Z224),0)010000SUMIFS($AE224:$AE225,SP_PensionPayout,"Lump sum",$E224:$E225,"<>0")0SUMIFS($AE224:$AE225,SP_PensionPayout,"Annuity",$E224:$E225,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J224<>INDEX(SP_SSPBFA,1),AJ222,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF224:AF225, --(G224:G225<>0))0SUMPRODUCT(AG224:AG225, --(E224:E225<>0))+AJ224002063741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X224+Y$6:Y224)*Z$6:Z224*(G$6:G224=G225), SC_SSCalcYears),0))/(12*Z225),0)010000020647410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X225+Y$6:Y225)*Z$6:Z225*(G$6:G225=G226), SC_SSCalcYears),0))/(12*Z226),0)010000SUMIFS($AE226:$AE227,SP_PensionPayout,"Lump sum",$E226:$E227,"<>0")0SUMIFS($AE226:$AE227,SP_PensionPayout,"Annuity",$E226:$E227,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J226<>INDEX(SP_SSPBFA,1),AJ224,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF226:AF227, --(G226:G227<>0))0SUMPRODUCT(AG226:AG227, --(E226:E227<>0))+AJ226002064741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X226+Y$6:Y226)*Z$6:Z226*(G$6:G226=G227), SC_SSCalcYears),0))/(12*Z227),0)010000020657410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X227+Y$6:Y227)*Z$6:Z227*(G$6:G227=G228), SC_SSCalcYears),0))/(12*Z228),0)010000SUMIFS($AE228:$AE229,SP_PensionPayout,"Lump sum",$E228:$E229,"<>0")0SUMIFS($AE228:$AE229,SP_PensionPayout,"Annuity",$E228:$E229,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J228<>INDEX(SP_SSPBFA,1),AJ226,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF228:AF229, --(G228:G229<>0))0SUMPRODUCT(AG228:AG229, --(E228:E229<>0))+AJ228002065741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X228+Y$6:Y228)*Z$6:Z228*(G$6:G228=G229), SC_SSCalcYears),0))/(12*Z229),0)010000020667410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X229+Y$6:Y229)*Z$6:Z229*(G$6:G229=G230), SC_SSCalcYears),0))/(12*Z230),0)010000SUMIFS($AE230:$AE231,SP_PensionPayout,"Lump sum",$E230:$E231,"<>0")0SUMIFS($AE230:$AE231,SP_PensionPayout,"Annuity",$E230:$E231,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J230<>INDEX(SP_SSPBFA,1),AJ228,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF230:AF231, --(G230:G231<>0))0SUMPRODUCT(AG230:AG231, --(E230:E231<>0))+AJ230002066741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X230+Y$6:Y230)*Z$6:Z230*(G$6:G230=G231), SC_SSCalcYears),0))/(12*Z231),0)010000020677410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X231+Y$6:Y231)*Z$6:Z231*(G$6:G231=G232), SC_SSCalcYears),0))/(12*Z232),0)010000SUMIFS($AE232:$AE233,SP_PensionPayout,"Lump sum",$E232:$E233,"<>0")0SUMIFS($AE232:$AE233,SP_PensionPayout,"Annuity",$E232:$E233,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J232<>INDEX(SP_SSPBFA,1),AJ230,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF232:AF233, --(G232:G233<>0))0SUMPRODUCT(AG232:AG233, --(E232:E233<>0))+AJ232002067741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X232+Y$6:Y232)*Z$6:Z232*(G$6:G232=G233), SC_SSCalcYears),0))/(12*Z233),0)010000020687410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X233+Y$6:Y233)*Z$6:Z233*(G$6:G233=G234), SC_SSCalcYears),0))/(12*Z234),0)010000SUMIFS($AE234:$AE235,SP_PensionPayout,"Lump sum",$E234:$E235,"<>0")0SUMIFS($AE234:$AE235,SP_PensionPayout,"Annuity",$E234:$E235,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J234<>INDEX(SP_SSPBFA,1),AJ232,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF234:AF235, --(G234:G235<>0))0SUMPRODUCT(AG234:AG235, --(E234:E235<>0))+AJ234002068741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X234+Y$6:Y234)*Z$6:Z234*(G$6:G234=G235), SC_SSCalcYears),0))/(12*Z235),0)010000020697410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X235+Y$6:Y235)*Z$6:Z235*(G$6:G235=G236), SC_SSCalcYears),0))/(12*Z236),0)010000SUMIFS($AE236:$AE237,SP_PensionPayout,"Lump sum",$E236:$E237,"<>0")0SUMIFS($AE236:$AE237,SP_PensionPayout,"Annuity",$E236:$E237,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J236<>INDEX(SP_SSPBFA,1),AJ234,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF236:AF237, --(G236:G237<>0))0SUMPRODUCT(AG236:AG237, --(E236:E237<>0))+AJ236002069741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X236+Y$6:Y236)*Z$6:Z236*(G$6:G236=G237), SC_SSCalcYears),0))/(12*Z237),0)010000020707410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X237+Y$6:Y237)*Z$6:Z237*(G$6:G237=G238), SC_SSCalcYears),0))/(12*Z238),0)010000SUMIFS($AE238:$AE239,SP_PensionPayout,"Lump sum",$E238:$E239,"<>0")0SUMIFS($AE238:$AE239,SP_PensionPayout,"Annuity",$E238:$E239,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J238<>INDEX(SP_SSPBFA,1),AJ236,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF238:AF239, --(G238:G239<>0))0SUMPRODUCT(AG238:AG239, --(E238:E239<>0))+AJ238002070741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X238+Y$6:Y238)*Z$6:Z238*(G$6:G238=G239), SC_SSCalcYears),0))/(12*Z239),0)010000020717410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X239+Y$6:Y239)*Z$6:Z239*(G$6:G239=G240), SC_SSCalcYears),0))/(12*Z240),0)010000SUMIFS($AE240:$AE241,SP_PensionPayout,"Lump sum",$E240:$E241,"<>0")0SUMIFS($AE240:$AE241,SP_PensionPayout,"Annuity",$E240:$E241,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J240<>INDEX(SP_SSPBFA,1),AJ238,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF240:AF241, --(G240:G241<>0))0SUMPRODUCT(AG240:AG241, --(E240:E241<>0))+AJ240002071741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X240+Y$6:Y240)*Z$6:Z240*(G$6:G240=G241), SC_SSCalcYears),0))/(12*Z241),0)010000020727410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X241+Y$6:Y241)*Z$6:Z241*(G$6:G241=G242), SC_SSCalcYears),0))/(12*Z242),0)010000SUMIFS($AE242:$AE243,SP_PensionPayout,"Lump sum",$E242:$E243,"<>0")0SUMIFS($AE242:$AE243,SP_PensionPayout,"Annuity",$E242:$E243,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J242<>INDEX(SP_SSPBFA,1),AJ240,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF242:AF243, --(G242:G243<>0))0SUMPRODUCT(AG242:AG243, --(E242:E243<>0))+AJ242002072741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X242+Y$6:Y242)*Z$6:Z242*(G$6:G242=G243), SC_SSCalcYears),0))/(12*Z243),0)010000020737410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X243+Y$6:Y243)*Z$6:Z243*(G$6:G243=G244), SC_SSCalcYears),0))/(12*Z244),0)010000SUMIFS($AE244:$AE245,SP_PensionPayout,"Lump sum",$E244:$E245,"<>0")0SUMIFS($AE244:$AE245,SP_PensionPayout,"Annuity",$E244:$E245,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J244<>INDEX(SP_SSPBFA,1),AJ242,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF244:AF245, --(G244:G245<>0))0SUMPRODUCT(AG244:AG245, --(E244:E245<>0))+AJ244002073741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X244+Y$6:Y244)*Z$6:Z244*(G$6:G244=G245), SC_SSCalcYears),0))/(12*Z245),0)010000020747410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X245+Y$6:Y245)*Z$6:Z245*(G$6:G245=G246), SC_SSCalcYears),0))/(12*Z246),0)010000SUMIFS($AE246:$AE247,SP_PensionPayout,"Lump sum",$E246:$E247,"<>0")0SUMIFS($AE246:$AE247,SP_PensionPayout,"Annuity",$E246:$E247,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J246<>INDEX(SP_SSPBFA,1),AJ244,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF246:AF247, --(G246:G247<>0))0SUMPRODUCT(AG246:AG247, --(E246:E247<>0))+AJ246002074741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X246+Y$6:Y246)*Z$6:Z246*(G$6:G246=G247), SC_SSCalcYears),0))/(12*Z247),0)010000020757410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X247+Y$6:Y247)*Z$6:Z247*(G$6:G247=G248), SC_SSCalcYears),0))/(12*Z248),0)010000SUMIFS($AE248:$AE249,SP_PensionPayout,"Lump sum",$E248:$E249,"<>0")0SUMIFS($AE248:$AE249,SP_PensionPayout,"Annuity",$E248:$E249,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J248<>INDEX(SP_SSPBFA,1),AJ246,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF248:AF249, --(G248:G249<>0))0SUMPRODUCT(AG248:AG249, --(E248:E249<>0))+AJ248002075741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X248+Y$6:Y248)*Z$6:Z248*(G$6:G248=G249), SC_SSCalcYears),0))/(12*Z249),0)010000020767410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X249+Y$6:Y249)*Z$6:Z249*(G$6:G249=G250), SC_SSCalcYears),0))/(12*Z250),0)010000SUMIFS($AE250:$AE251,SP_PensionPayout,"Lump sum",$E250:$E251,"<>0")0SUMIFS($AE250:$AE251,SP_PensionPayout,"Annuity",$E250:$E251,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J250<>INDEX(SP_SSPBFA,1),AJ248,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF250:AF251, --(G250:G251<>0))0SUMPRODUCT(AG250:AG251, --(E250:E251<>0))+AJ250002076741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X250+Y$6:Y250)*Z$6:Z250*(G$6:G250=G251), SC_SSCalcYears),0))/(12*Z251),0)010000020777410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X251+Y$6:Y251)*Z$6:Z251*(G$6:G251=G252), SC_SSCalcYears),0))/(12*Z252),0)010000SUMIFS($AE252:$AE253,SP_PensionPayout,"Lump sum",$E252:$E253,"<>0")0SUMIFS($AE252:$AE253,SP_PensionPayout,"Annuity",$E252:$E253,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J252<>INDEX(SP_SSPBFA,1),AJ250,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF252:AF253, --(G252:G253<>0))0SUMPRODUCT(AG252:AG253, --(E252:E253<>0))+AJ252002077741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X252+Y$6:Y252)*Z$6:Z252*(G$6:G252=G253), SC_SSCalcYears),0))/(12*Z253),0)010000020787410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X253+Y$6:Y253)*Z$6:Z253*(G$6:G253=G254), SC_SSCalcYears),0))/(12*Z254),0)010000SUMIFS($AE254:$AE255,SP_PensionPayout,"Lump sum",$E254:$E255,"<>0")0SUMIFS($AE254:$AE255,SP_PensionPayout,"Annuity",$E254:$E255,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J254<>INDEX(SP_SSPBFA,1),AJ252,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF254:AF255, --(G254:G255<>0))0SUMPRODUCT(AG254:AG255, --(E254:E255<>0))+AJ254002078741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X254+Y$6:Y254)*Z$6:Z254*(G$6:G254=G255), SC_SSCalcYears),0))/(12*Z255),0)010000020797410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X255+Y$6:Y255)*Z$6:Z255*(G$6:G255=G256), SC_SSCalcYears),0))/(12*Z256),0)010000SUMIFS($AE256:$AE257,SP_PensionPayout,"Lump sum",$E256:$E257,"<>0")0SUMIFS($AE256:$AE257,SP_PensionPayout,"Annuity",$E256:$E257,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J256<>INDEX(SP_SSPBFA,1),AJ254,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF256:AF257, --(G256:G257<>0))0SUMPRODUCT(AG256:AG257, --(E256:E257<>0))+AJ256002079741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X256+Y$6:Y256)*Z$6:Z256*(G$6:G256=G257), SC_SSCalcYears),0))/(12*Z257),0)01000002080741INDEX(SC_TaxIndex,$G258)0011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X257+Y$6:Y257)*Z$6:Z257*(G$6:G257=G258), SC_SSCalcYears),0))/(12*Z258),0)010000SUMIFS($AE258:$AE259,SP_PensionPayout,"Lump sum",$E258:$E259,"<>0")0SUMIFS($AE258:$AE259,SP_PensionPayout,"Annuity",$E258:$E259,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J258<>INDEX(SP_SSPBFA,1),AJ256,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF258:AF259, --(G258:G259<>0))0SUMPRODUCT(AG258:AG259, --(E258:E259<>0))+AJ258002080741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X258+Y$6:Y258)*Z$6:Z258*(G$6:G258=G259), SC_SSCalcYears),0))/(12*Z259),0)01000002081741INDEX(SP_Initials,G260)001MOD($G260,2)-($G260-1)1IF(INDEX(SC_ShowRetireatee,$G260),IF($B260<YEAR(INDEX(SP_BirthDate,$G260)),0,$B260-YEAR(INDEX(SP_BirthDate,$G260))),0)00IF($B260<SC_TargetRY,1,IF($B260=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B260+1,1,1))),0))0000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X259+Y$6:Y259)*Z$6:Z259*(G$6:G259=G260), SC_SSCalcYears),0))/(12*Z260),0)010000SUMIFS($AE260:$AE261,SP_PensionPayout,"Lump sum",$E260:$E261,"<>0")0SUMIFS($AE260:$AE261,SP_PensionPayout,"Annuity",$E260:$E261,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J260<>INDEX(SP_SSPBFA,1),AJ258,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF260:AF261, --(G260:G261<>0))0SUMPRODUCT(AG260:AG261, --(E260:E261<>0))+AJ26000208174100MOD(ROW(),2)+12-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X260+Y$6:Y260)*Z$6:Z260*(G$6:G260=G261), SC_SSCalcYears),0))/(12*Z261),0)010000020827410MAX($J262+1-INDEX(SP_StartWorkAge,$G262),0)0110IF(INDEX(SC_ShowRetireatee,$G262),IF($B262>(YEAR(INDEX(SP_BirthDate,$G262))+INDEX(SP_LifeExp,$G262)),0,$I262),0)00IF(IF(COLUMN()=COLUMN(L262),TRUE,ISBLANK(L262)), IF(OR($F262=0,$K262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $P260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G262)), $P264/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G262))))), L262)0IF(IF(COLUMN()=COLUMN(M262),TRUE,ISBLANK(M262)), IF(OR($F262=0,$K262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $Q260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G262)), 0))), M262)0IF(IF(COLUMN()=COLUMN(N262),TRUE,ISBLANK(N262)), IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $R260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G262)), 0)), N262)0IF(IF(COLUMN()=COLUMN(O262),TRUE,ISBLANK(O262)), IF($B262=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G262,1)*ABS($K262)-INDEX(SC_ExpensesLivingPF,$G262,2)*(1-ABS($K262)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B262>SP_CurrentYear, $S260*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P262=0, 0,$S264/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K262), O262)0P262*ABS($K262)0Q262*ABS($K262)0MAX(T262-ABS($S262)*ABS($K262), 0)0MAX(U262-MAX(ABS($S262)*ABS($K262)-P262, 0),0)0IF($J262=0, 0, MAX(MIN(T262-ABS($S262)*ABS($K262), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J262=0, 0, MIN(MAX(U262-MAX(ABS($S262)*ABS($K262)-P262, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X262))0IF($J262=0,1,IF($B262>=INDEX(SC_SSBaseYear,$G262),1,Z264*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J262=0, 0, ROUNDDOWN(MIN((X262+Y262)*Z262,LT_SSMaxCredit*Z262)/(LT_SSOneCredit*Z262), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X261+Y$6:Y261)*Z$6:Z261*(G$6:G261=G262), SC_SSCalcYears),0))/(12*Z262),0)0IF($I262>0, IF($B262<=INDEX(SC_SSBaseYear,$G262)+2,Z262,1/(1/AC260*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G262)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G262))>$B262,0,YEARFRAC(INDEX(SP_PensionSWD,$G262), MIN(DATE($B262+1,1,1),SP_TargetRD))))0IF(AND(AD262>0, $B262=SC_TargetRY, INDEX(SP_PensionFAE,$G262)>0),SUMIF(OFFSET(G262,-MIN(INDEX(SP_PensionFAE,$G262),AD262)*2,0,MIN(INDEX(SP_PensionFAE,$G262),AD262)*2),$G262,OFFSET(P262,-MIN(INDEX(SP_PensionFAE,$G262),AD262)*2,0,MIN(INDEX(SP_PensionFAE,$G262),AD262)*2))/MIN(INDEX(SP_PensionFAE,$G262),AD262)*INDEX(SP_PensionPCT,$G262)*AD262,0)0$T262+$U2620$R2620SUMIFS($AE262:$AE263,SP_PensionPayout,"Lump sum",$E262:$E263,"<>0")0SUMIFS($AE262:$AE263,SP_PensionPayout,"Annuity",$E262:$E263,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J262<>INDEX(SP_SSPBFA,1),AJ260,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF262:AF263, --(G262:G263<>0))0SUMPRODUCT(AG262:AG263, --(E262:E263<>0))+AJ26200B261+12082741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X262+Y$6:Y262)*Z$6:Z262*(G$6:G262=G263), SC_SSCalcYears),0))/(12*Z263),0)010000020837410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X263+Y$6:Y263)*Z$6:Z263*(G$6:G263=G264), SC_SSCalcYears),0))/(12*Z264),0)010000SUMIFS($AE264:$AE265,SP_PensionPayout,"Lump sum",$E264:$E265,"<>0")0SUMIFS($AE264:$AE265,SP_PensionPayout,"Annuity",$E264:$E265,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J264<>INDEX(SP_SSPBFA,1),AJ262,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF264:AF265, --(G264:G265<>0))0SUMPRODUCT(AG264:AG265, --(E264:E265<>0))+AJ264002083741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X264+Y$6:Y264)*Z$6:Z264*(G$6:G264=G265), SC_SSCalcYears),0))/(12*Z265),0)010000020847410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X265+Y$6:Y265)*Z$6:Z265*(G$6:G265=G266), SC_SSCalcYears),0))/(12*Z266),0)010000SUMIFS($AE266:$AE267,SP_PensionPayout,"Lump sum",$E266:$E267,"<>0")0SUMIFS($AE266:$AE267,SP_PensionPayout,"Annuity",$E266:$E267,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J266<>INDEX(SP_SSPBFA,1),AJ264,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF266:AF267, --(G266:G267<>0))0SUMPRODUCT(AG266:AG267, --(E266:E267<>0))+AJ266002084741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X266+Y$6:Y266)*Z$6:Z266*(G$6:G266=G267), SC_SSCalcYears),0))/(12*Z267),0)010000IFERROR(IF(OR(NOT(ISNUMBER($P267)),$P267<0,NOT(ISNUMBER($Q267)),$Q267<0,NOT(ISNUMBER($R267)),$R267<0,NOT(ISNUMBER($S267)),$S267<0),202,0),203)0IFERROR(VLOOKUP(AM267,IV_CodeTable,2,FALSE),"")20857410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X267+Y$6:Y267)*Z$6:Z267*(G$6:G267=G268), SC_SSCalcYears),0))/(12*Z268),0)010000SUMIFS($AE268:$AE269,SP_PensionPayout,"Lump sum",$E268:$E269,"<>0")0SUMIFS($AE268:$AE269,SP_PensionPayout,"Annuity",$E268:$E269,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J268<>INDEX(SP_SSPBFA,1),AJ266,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF268:AF269, --(G268:G269<>0))0SUMPRODUCT(AG268:AG269, --(E268:E269<>0))+AJ268002085741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X268+Y$6:Y268)*Z$6:Z268*(G$6:G268=G269), SC_SSCalcYears),0))/(12*Z269),0)010000020867410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X269+Y$6:Y269)*Z$6:Z269*(G$6:G269=G270), SC_SSCalcYears),0))/(12*Z270),0)010000SUMIFS($AE270:$AE271,SP_PensionPayout,"Lump sum",$E270:$E271,"<>0")0SUMIFS($AE270:$AE271,SP_PensionPayout,"Annuity",$E270:$E271,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J270<>INDEX(SP_SSPBFA,1),AJ268,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF270:AF271, --(G270:G271<>0))0SUMPRODUCT(AG270:AG271, --(E270:E271<>0))+AJ270002086741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X270+Y$6:Y270)*Z$6:Z270*(G$6:G270=G271), SC_SSCalcYears),0))/(12*Z271),0)010000020877410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X271+Y$6:Y271)*Z$6:Z271*(G$6:G271=G272), SC_SSCalcYears),0))/(12*Z272),0)010000SUMIFS($AE272:$AE273,SP_PensionPayout,"Lump sum",$E272:$E273,"<>0")0SUMIFS($AE272:$AE273,SP_PensionPayout,"Annuity",$E272:$E273,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J272<>INDEX(SP_SSPBFA,1),AJ270,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF272:AF273, --(G272:G273<>0))0SUMPRODUCT(AG272:AG273, --(E272:E273<>0))+AJ272002087741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X272+Y$6:Y272)*Z$6:Z272*(G$6:G272=G273), SC_SSCalcYears),0))/(12*Z273),0)010000020887410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X273+Y$6:Y273)*Z$6:Z273*(G$6:G273=G274), SC_SSCalcYears),0))/(12*Z274),0)010000SUMIFS($AE274:$AE275,SP_PensionPayout,"Lump sum",$E274:$E275,"<>0")0SUMIFS($AE274:$AE275,SP_PensionPayout,"Annuity",$E274:$E275,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J274<>INDEX(SP_SSPBFA,1),AJ272,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF274:AF275, --(G274:G275<>0))0SUMPRODUCT(AG274:AG275, --(E274:E275<>0))+AJ274002088741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X274+Y$6:Y274)*Z$6:Z274*(G$6:G274=G275), SC_SSCalcYears),0))/(12*Z275),0)010000020897410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X275+Y$6:Y275)*Z$6:Z275*(G$6:G275=G276), SC_SSCalcYears),0))/(12*Z276),0)010000SUMIFS($AE276:$AE277,SP_PensionPayout,"Lump sum",$E276:$E277,"<>0")0SUMIFS($AE276:$AE277,SP_PensionPayout,"Annuity",$E276:$E277,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J276<>INDEX(SP_SSPBFA,1),AJ274,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF276:AF277, --(G276:G277<>0))0SUMPRODUCT(AG276:AG277, --(E276:E277<>0))+AJ276002089741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X276+Y$6:Y276)*Z$6:Z276*(G$6:G276=G277), SC_SSCalcYears),0))/(12*Z277),0)010000020907410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X277+Y$6:Y277)*Z$6:Z277*(G$6:G277=G278), SC_SSCalcYears),0))/(12*Z278),0)010000SUMIFS($AE278:$AE279,SP_PensionPayout,"Lump sum",$E278:$E279,"<>0")0SUMIFS($AE278:$AE279,SP_PensionPayout,"Annuity",$E278:$E279,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J278<>INDEX(SP_SSPBFA,1),AJ276,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF278:AF279, --(G278:G279<>0))0SUMPRODUCT(AG278:AG279, --(E278:E279<>0))+AJ278002090741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X278+Y$6:Y278)*Z$6:Z278*(G$6:G278=G279), SC_SSCalcYears),0))/(12*Z279),0)010000020917410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X279+Y$6:Y279)*Z$6:Z279*(G$6:G279=G280), SC_SSCalcYears),0))/(12*Z280),0)010000SUMIFS($AE280:$AE281,SP_PensionPayout,"Lump sum",$E280:$E281,"<>0")0SUMIFS($AE280:$AE281,SP_PensionPayout,"Annuity",$E280:$E281,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J280<>INDEX(SP_SSPBFA,1),AJ278,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF280:AF281, --(G280:G281<>0))0SUMPRODUCT(AG280:AG281, --(E280:E281<>0))+AJ280002091741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X280+Y$6:Y280)*Z$6:Z280*(G$6:G280=G281), SC_SSCalcYears),0))/(12*Z281),0)010000020927410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X281+Y$6:Y281)*Z$6:Z281*(G$6:G281=G282), SC_SSCalcYears),0))/(12*Z282),0)010000SUMIFS($AE282:$AE283,SP_PensionPayout,"Lump sum",$E282:$E283,"<>0")0SUMIFS($AE282:$AE283,SP_PensionPayout,"Annuity",$E282:$E283,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J282<>INDEX(SP_SSPBFA,1),AJ280,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF282:AF283, --(G282:G283<>0))0SUMPRODUCT(AG282:AG283, --(E282:E283<>0))+AJ282002092741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X282+Y$6:Y282)*Z$6:Z282*(G$6:G282=G283), SC_SSCalcYears),0))/(12*Z283),0)010000020937410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X283+Y$6:Y283)*Z$6:Z283*(G$6:G283=G284), SC_SSCalcYears),0))/(12*Z284),0)010000SUMIFS($AE284:$AE285,SP_PensionPayout,"Lump sum",$E284:$E285,"<>0")0SUMIFS($AE284:$AE285,SP_PensionPayout,"Annuity",$E284:$E285,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J284<>INDEX(SP_SSPBFA,1),AJ282,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF284:AF285, --(G284:G285<>0))0SUMPRODUCT(AG284:AG285, --(E284:E285<>0))+AJ284002093741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X284+Y$6:Y284)*Z$6:Z284*(G$6:G284=G285), SC_SSCalcYears),0))/(12*Z285),0)01000002094741INDEX(SP_Initials,G286)00110000000P286*ABS($K286)0000001IF($J286=0, 0, ROUNDDOWN(MIN((X286+Y286)*Z286,LT_SSMaxCredit*Z286)/(LT_SSOneCredit*Z286), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X285+Y$6:Y285)*Z$6:Z285*(G$6:G285=G286), SC_SSCalcYears),0))/(12*Z286),0)010000SUMIFS($AE286:$AE287,SP_PensionPayout,"Lump sum",$E286:$E287,"<>0")0SUMIFS($AE286:$AE287,SP_PensionPayout,"Annuity",$E286:$E287,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J286<>INDEX(SP_SSPBFA,1),AJ284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF286:AF287, --(G286:G287<>0))0SUMPRODUCT(AG286:AG287, --(E286:E287<>0))+AJ286002094741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X286+Y$6:Y286)*Z$6:Z286*(G$6:G286=G287), SC_SSCalcYears),0))/(12*Z287),0)010000020957410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X287+Y$6:Y287)*Z$6:Z287*(G$6:G287=G288), SC_SSCalcYears),0))/(12*Z288),0)010000SUMIFS($AE288:$AE289,SP_PensionPayout,"Lump sum",$E288:$E289,"<>0")0SUMIFS($AE288:$AE289,SP_PensionPayout,"Annuity",$E288:$E289,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J288<>INDEX(SP_SSPBFA,1),AJ284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF288:AF289, --(G288:G289<>0))0SUMPRODUCT(AG288:AG289, --(E288:E289<>0))+AJ288002095741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X288+Y$6:Y288)*Z$6:Z288*(G$6:G288=G289), SC_SSCalcYears),0))/(12*Z289),0)01000002096741INDEX(SP_Initials,G290)00110000000P290*ABS($K290)0Q290*ABS($K290)0MAX(T290-ABS($S290)*ABS($K290), 0)0MAX(U290-MAX(ABS($S290)*ABS($K290)-P290, 0),0)0001IF($J290=0, 0, ROUNDDOWN(MIN((X290+Y290)*Z290,LT_SSMaxCredit*Z290)/(LT_SSOneCredit*Z290), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X289+Y$6:Y289)*Z$6:Z289*(G$6:G289=G290), SC_SSCalcYears),0))/(12*Z290),0)010000SUMIFS($AE290:$AE291,SP_PensionPayout,"Lump sum",$E290:$E291,"<>0")0SUMIFS($AE290:$AE291,SP_PensionPayout,"Annuity",$E290:$E291,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J290<>INDEX(SP_SSPBFA,1),AJ286,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF290:AF291, --(G290:G291<>0))0SUMPRODUCT(AG290:AG291, --(E290:E291<>0))+AJ29000IFERROR(VLOOKUP(AM290,IV_CodeTable,2,FALSE),"")2096741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X290+Y$6:Y290)*Z$6:Z290*(G$6:G290=G291), SC_SSCalcYears),0))/(12*Z291),0)01000002097741INDEX(SP_Initials,G292)00110000000P292*ABS($K292)0Q292*ABS($K292)0MAX(T292-ABS($S292)*ABS($K292), 0)0MAX(U292-MAX(ABS($S292)*ABS($K292)-P292, 0),0)0001IF($J292=0, 0, ROUNDDOWN(MIN((X292+Y292)*Z292,LT_SSMaxCredit*Z292)/(LT_SSOneCredit*Z292), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X291+Y$6:Y291)*Z$6:Z291*(G$6:G291=G292), SC_SSCalcYears),0))/(12*Z292),0)010000SUMIFS($AE292:$AE293,SP_PensionPayout,"Lump sum",$E292:$E293,"<>0")0SUMIFS($AE292:$AE293,SP_PensionPayout,"Annuity",$E292:$E293,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J292<>INDEX(SP_SSPBFA,1),AJ288,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF292:AF293, --(G292:G293<>0))0SUMPRODUCT(AG292:AG293, --(E292:E293<>0))+AJ29200IFERROR(VLOOKUP(AM292,IV_CodeTable,2,FALSE),"")2097741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X292+Y$6:Y292)*Z$6:Z292*(G$6:G292=G293), SC_SSCalcYears),0))/(12*Z293),0)010000020987410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X293+Y$6:Y293)*Z$6:Z293*(G$6:G293=G294), SC_SSCalcYears),0))/(12*Z294),0)010000SUMIFS($AE294:$AE295,SP_PensionPayout,"Lump sum",$E294:$E295,"<>0")0SUMIFS($AE294:$AE295,SP_PensionPayout,"Annuity",$E294:$E295,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J294<>INDEX(SP_SSPBFA,1),AJ290,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF294:AF295, --(G294:G295<>0))0SUMPRODUCT(AG294:AG295, --(E294:E295<>0))+AJ29400IFERROR(VLOOKUP(AM294,IV_CodeTable,2,FALSE),"")2098741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X294+Y$6:Y294)*Z$6:Z294*(G$6:G294=G295), SC_SSCalcYears),0))/(12*Z295),0)010000020997410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X295+Y$6:Y295)*Z$6:Z295*(G$6:G295=G296), SC_SSCalcYears),0))/(12*Z296),0)010000SUMIFS($AE296:$AE297,SP_PensionPayout,"Lump sum",$E296:$E297,"<>0")0SUMIFS($AE296:$AE297,SP_PensionPayout,"Annuity",$E296:$E297,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J296<>INDEX(SP_SSPBFA,1),AJ292,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF296:AF297, --(G296:G297<>0))0SUMPRODUCT(AG296:AG297, --(E296:E297<>0))+AJ296002099741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X296+Y$6:Y296)*Z$6:Z296*(G$6:G296=G297), SC_SSCalcYears),0))/(12*Z297),0)01000002100741INDEX(SP_Initials,G298)00110000000P298*ABS($K298)0Q298*ABS($K298)0MAX(T298-ABS($S298)*ABS($K298), 0)0MAX(U298-MAX(ABS($S298)*ABS($K298)-P298, 0),0)0001IF($J298=0, 0, ROUNDDOWN(MIN((X298+Y298)*Z298,LT_SSMaxCredit*Z298)/(LT_SSOneCredit*Z298), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X297+Y$6:Y297)*Z$6:Z297*(G$6:G297=G298), SC_SSCalcYears),0))/(12*Z298),0)010000SUMIFS($AE298:$AE299,SP_PensionPayout,"Lump sum",$E298:$E299,"<>0")0SUMIFS($AE298:$AE299,SP_PensionPayout,"Annuity",$E298:$E299,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J298<>INDEX(SP_SSPBFA,1),AJ294,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF298:AF299, --(G298:G299<>0))0SUMPRODUCT(AG298:AG299, --(E298:E299<>0))+AJ298002100741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X298+Y$6:Y298)*Z$6:Z298*(G$6:G298=G299), SC_SSCalcYears),0))/(12*Z299),0)01000002101741INDEX(SP_Initials,G300)0011000IF(IF(COLUMN()=COLUMN(L300),TRUE,ISBLANK(L300)), IF(OR($F300=0,$K300=0),0,IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $P298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G300)), $P302/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G300))))), L300)0IF(IF(COLUMN()=COLUMN(M300),TRUE,ISBLANK(M300)), IF(OR($F300=0,$K300=0),0,IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $Q298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G300)), 0))), M300)0IF(IF(COLUMN()=COLUMN(N300),TRUE,ISBLANK(N300)), IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $R298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G300)), 0)), N300)0IF(IF(COLUMN()=COLUMN(O300),TRUE,ISBLANK(O300)), IF($B300=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G300,1)*ABS($K300)-INDEX(SC_ExpensesLivingPF,$G300,2)*(1-ABS($K300)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B300>SP_CurrentYear, $S298*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P300=0, 0,$S302/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K300), O300)0P300*ABS($K300)0Q300*ABS($K300)0MAX(T300-ABS($S300)*ABS($K300), 0)0MAX(U300-MAX(ABS($S300)*ABS($K300)-P300, 0),0)0IF($J300=0, 0, MAX(MIN(T300-ABS($S300)*ABS($K300), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J300=0, 0, MIN(MAX(U300-MAX(ABS($S300)*ABS($K300)-P300, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X300))01IF($J300=0, 0, ROUNDDOWN(MIN((X300+Y300)*Z300,LT_SSMaxCredit*Z300)/(LT_SSOneCredit*Z300), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X299+Y$6:Y299)*Z$6:Z299*(G$6:G299=G300), SC_SSCalcYears),0))/(12*Z300),0)0IF($I300>0, IF($B300<=INDEX(SC_SSBaseYear,$G300)+2,Z300,1/(1/AC298*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)10IF(AND(AD300>0, $B300=SC_TargetRY, INDEX(SP_PensionFAE,$G300)>0),SUMIF(OFFSET(G300,-MIN(INDEX(SP_PensionFAE,$G300),AD300)*2,0,MIN(INDEX(SP_PensionFAE,$G300),AD300)*2),$G300,OFFSET(P300,-MIN(INDEX(SP_PensionFAE,$G300),AD300)*2,0,MIN(INDEX(SP_PensionFAE,$G300),AD300)*2))/MIN(INDEX(SP_PensionFAE,$G300),AD300)*INDEX(SP_PensionPCT,$G300)*AD300,0)000SUMIFS($AE300:$AE301,SP_PensionPayout,"Lump sum",$E300:$E301,"<>0")0SUMIFS($AE300:$AE301,SP_PensionPayout,"Annuity",$E300:$E301,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J300<>INDEX(SP_SSPBFA,1),AJ296,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF300:AF301, --(G300:G301<>0))0SUMPRODUCT(AG300:AG301, --(E300:E301<>0))+AJ300002101741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X300+Y$6:Y300)*Z$6:Z300*(G$6:G300=G301), SC_SSCalcYears),0))/(12*Z301),0)01000002102741INDEX(SP_Initials,G302)0011000IF(IF(COLUMN()=COLUMN(L302),TRUE,ISBLANK(L302)), IF(OR($F302=0,$K302=0),0,IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $P300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G302)), $P304/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G302))))), L302)0IF(IF(COLUMN()=COLUMN(M302),TRUE,ISBLANK(M302)), IF(OR($F302=0,$K302=0),0,IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $Q300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G302)), 0))), M302)0IF(IF(COLUMN()=COLUMN(N302),TRUE,ISBLANK(N302)), IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $R300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G302)), 0)), N302)0IF(IF(COLUMN()=COLUMN(O302),TRUE,ISBLANK(O302)), IF($B302=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G302,1)*ABS($K302)-INDEX(SC_ExpensesLivingPF,$G302,2)*(1-ABS($K302)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B302>SP_CurrentYear, $S300*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P302=0, 0,$S304/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K302), O302)0P302*ABS($K302)0Q302*ABS($K302)0MAX(T302-ABS($S302)*ABS($K302), 0)0MAX(U302-MAX(ABS($S302)*ABS($K302)-P302, 0),0)0IF($J302=0, 0, MAX(MIN(T302-ABS($S302)*ABS($K302), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J302=0, 0, MIN(MAX(U302-MAX(ABS($S302)*ABS($K302)-P302, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X302))01IF($J302=0, 0, ROUNDDOWN(MIN((X302+Y302)*Z302,LT_SSMaxCredit*Z302)/(LT_SSOneCredit*Z302), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X301+Y$6:Y301)*Z$6:Z301*(G$6:G301=G302), SC_SSCalcYears),0))/(12*Z302),0)0IF($I302>0, IF($B302<=INDEX(SC_SSBaseYear,$G302)+2,Z302,1/(1/AC300*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)10IF(AND(AD302>0, $B302=SC_TargetRY, INDEX(SP_PensionFAE,$G302)>0),SUMIF(OFFSET(G302,-MIN(INDEX(SP_PensionFAE,$G302),AD302)*2,0,MIN(INDEX(SP_PensionFAE,$G302),AD302)*2),$G302,OFFSET(P302,-MIN(INDEX(SP_PensionFAE,$G302),AD302)*2,0,MIN(INDEX(SP_PensionFAE,$G302),AD302)*2))/MIN(INDEX(SP_PensionFAE,$G302),AD302)*INDEX(SP_PensionPCT,$G302)*AD302,0)000SUMIFS($AE302:$AE303,SP_PensionPayout,"Lump sum",$E302:$E303,"<>0")0SUMIFS($AE302:$AE303,SP_PensionPayout,"Annuity",$E302:$E303,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J302<>INDEX(SP_SSPBFA,1),AJ298,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF302:AF303, --(G302:G303<>0))0SUMPRODUCT(AG302:AG303, --(E302:E303<>0))+AJ302002102741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X302+Y$6:Y302)*Z$6:Z302*(G$6:G302=G303), SC_SSCalcYears),0))/(12*Z303),0)01000002103741INDEX(SP_Initials,G304)0011000IF(IF(COLUMN()=COLUMN(L304),TRUE,ISBLANK(L304)), IF(OR($F304=0,$K304=0),0,IF($B304=SP_CurrentYear, 0, IF($B304>SP_CurrentYear, $P302*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G304)), $P306/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G304))))), L304)0IF(IF(COLUMN()=COLUMN(M304),TRUE,ISBLANK(M304)), IF(OR($F304=0,$K304=0),0,IF($B304=SP_CurrentYear, 0, IF($B304>SP_CurrentYear, $Q302*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G304)), 0))), M304)0IF(IF(COLUMN()=COLUMN(N304),TRUE,ISBLANK(N304)), IF($B304=SP_CurrentYear, 0, IF($B304>SP_CurrentYear, $R302*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G304)), 0)), N304)0IF(IF(COLUMN()=COLUMN(O304),TRUE,ISBLANK(O304)), IF($B304=SP_CurrentYear,(-INDEX(SC_ExpensesLivingPF,$G304,1)*ABS($K304)-INDEX(SC_ExpensesLivingPF,$G304,2)*(1-ABS($K304)))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, IF($B304>SP_CurrentYear, $S302*(1+INDEX(SP_EA_InflationCPRate, EAIDX-1)), IF($P304=0, 0,$S306/(1+INDEX(SP_EA_InflationCPRate, EAIDX)))))*ABS($K304), O304)0P304*ABS($K304)0Q304*ABS($K304)0MAX(T304-ABS($S304)*ABS($K304), 0)0MAX(U304-MAX(ABS($S304)*ABS($K304)-P304, 0),0)0IF($J304=0, 0, MAX(MIN(T304-ABS($S304)*ABS($K304), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J304=0, 0, MIN(MAX(U304-MAX(ABS($S304)*ABS($K304)-P304, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X304))01IF($J304=0, 0, ROUNDDOWN(MIN((X304+Y304)*Z304,LT_SSMaxCredit*Z304)/(LT_SSOneCredit*Z304), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X303+Y$6:Y303)*Z$6:Z303*(G$6:G303=G304), SC_SSCalcYears),0))/(12*Z304),0)0IF($I304>0, IF($B304<=INDEX(SC_SSBaseYear,$G304)+2,Z304,1/(1/AC302*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)10IF(AND(AD304>0, $B304=SC_TargetRY, INDEX(SP_PensionFAE,$G304)>0),SUMIF(OFFSET(G304,-MIN(INDEX(SP_PensionFAE,$G304),AD304)*2,0,MIN(INDEX(SP_PensionFAE,$G304),AD304)*2),$G304,OFFSET(P304,-MIN(INDEX(SP_PensionFAE,$G304),AD304)*2,0,MIN(INDEX(SP_PensionFAE,$G304),AD304)*2))/MIN(INDEX(SP_PensionFAE,$G304),AD304)*INDEX(SP_PensionPCT,$G304)*AD304,0)000SUMIFS($AE304:$AE305,SP_PensionPayout,"Lump sum",$E304:$E305,"<>0")0SUMIFS($AE304:$AE305,SP_PensionPayout,"Annuity",$E304:$E305,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J304<>INDEX(SP_SSPBFA,1),AJ300,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF304:AF305, --(G304:G305<>0))0SUMPRODUCT(AG304:AG305, --(E304:E305<>0))+AJ304002103741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X304+Y$6:Y304)*Z$6:Z304*(G$6:G304=G305), SC_SSCalcYears),0))/(12*Z305),0)0100000($B6=SP_CurrentYear)($B286=SP_CurrentYear)($B288=SP_CurrentYear)($AM6>=200)($AM6>=100)($R6>=200)($R6>=100)($B290=SP_CurrentYear)($AM290>=200)($AM290>=100)($R290>=200)($R290>=100)($B292=SP_CurrentYear)($AM292>=200)($AM292>=100)($R292>=200)($R292>=100)($B294=SP_CurrentYear)($AM294>=200)($AM294>=100)($B296=SP_CurrentYear)($AM296>=200)($AM296>=100)($B298=SP_CurrentYear)($AM298>=200)($AM298>=100)($R294>=200)($R294>=100)($B300=SP_CurrentYear)($AM300>=200)($AM300>=100)($AM140>=200)($AM140>=100)($AM302>=200)($AM302>=100)($AM304>=200)($AM304>=100)0100200AM6:AM2890100200AM290:AM2910100200AM292:AM2930100200AM294:AM305 \ No newline at end of file +SC_YearEpoch-119530SC_YearEpoch-11953B4+11954741INDEX(SP_Initials,G6)INDEX(SC_TaxIndex,$G6)0MAX($J6+1-INDEX(SP_StartWorkAge,$G6),0)0MOD(ROW(),2)+11MOD($G6,2)-($G6-1)1IF(INDEX(SC_ShowRetireatee,$G6),IF($B6<YEAR(INDEX(SP_BirthDate,$G6)),0,$B6-YEAR(INDEX(SP_BirthDate,$G6))),0)0IF(INDEX(SC_ShowRetireatee,$G6),IF($B6>(YEAR(INDEX(SP_BirthDate,$G6))+INDEX(SP_LifeExp,$G6)),0,$I6),0)0IF($B6<SC_TargetRY,1,IF($B6=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B6+1,1,1))),0))1IF(IF(COLUMN()=COLUMN(L6),TRUE,ISBLANK(L6)), IF(OR($F6=0,$K6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $P4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G6)), $P8/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G6))))), L6)0IF(IF(COLUMN()=COLUMN(M6),TRUE,ISBLANK(M6)), IF(OR($F6=0,$K6=0),0,IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $Q4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G6)), 0))), M6)0IF(IF(COLUMN()=COLUMN(N6),TRUE,ISBLANK(N6)), IF($B6=SP_CurrentYear, 0, IF($B6>SP_CurrentYear, $R4*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G6)), 0)), N6)0IF(IF(COLUMN()=COLUMN(O6),TRUE,ISBLANK(O6)), MIN((-INDEX(SC_ExpensesLivingPF,$G6,1)*ABS($K6))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, (P6+Q6)*ABS($K6)), O6)0P6*ABS($K6)0Q6*ABS($K6)0MAX(T6-ABS($S6)*ABS($K6), 0)0MAX(U6-MAX(ABS($S6)*ABS($K6)-P6, 0),0)0IF($J6=0, 0, MAX(MIN(T6-ABS($S6)*ABS($K6), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J6=0, 0, MIN(MAX(U6-MAX(ABS($S6)*ABS($K6)-P6, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X6))0IF($J6=0,1,IF($B6>=INDEX(SC_SSBaseYear,$G6),1,Z8*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J6=0, 0, ROUNDDOWN(MIN((X6+Y6)*Z6,LT_SSMaxCredit*Z6)/(LT_SSOneCredit*Z6), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X5:X$6+Y5:Y$6)*Z5:Z$6*(G5:G$6=G6), SC_SSCalcYears),0))/(12*Z6),0)0IF($I6>0, IF($B6<=INDEX(SC_SSBaseYear,$G6)+2,Z6,1/(1/AC4*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G6)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G6))>$B6,0,YEARFRAC(INDEX(SP_PensionSWD,$G6), MIN(DATE($B6+1,1,1),SP_TargetRD))))0IF(AND(AD6>0, $B6=SC_TargetRY, INDEX(SP_PensionFAE,$G6)>0),SUMIF(OFFSET(G6,-MIN(INDEX(SP_PensionFAE,$G6),AD6)*2,0,MIN(INDEX(SP_PensionFAE,$G6),AD6)*2),$G6,OFFSET(P6,-MIN(INDEX(SP_PensionFAE,$G6),AD6)*2,0,MIN(INDEX(SP_PensionFAE,$G6),AD6)*2))/MIN(INDEX(SP_PensionFAE,$G6),AD6)*INDEX(SP_PensionPCT,$G6)*AD6,0)0$T6+$U60$R60SUMIFS($AE6:$AE7,SP_PensionPayout,"Lump sum",$E6:$E7,"<>0")0SUMIFS($AE6:$AE7,SP_PensionPayout,"Annuity",$E6:$E7,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J6<>INDEX(SP_SSPBFA,1),AJ4,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF6:AF7, --($E6:$E7<>0))0SUMPRODUCT(AG6:AG7, --($E6:$E7<>0))+AJ60IFERROR(IF(OR(NOT(ISNUMBER($P6)),$P6<0,NOT(ISNUMBER($Q6)),$Q6<0,NOT(ISNUMBER($R6)),$R6<0,NOT(ISNUMBER($S6)),$S6<0),202,0),203)0IFERROR(VLOOKUP(AM6,IV_CodeTable,2,FALSE),"")B5+11954741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X6:X$6+Y6:Y$6)*Z6:Z$6*(G6:G$6=G7), SC_SSCalcYears),0))/(12*Z7),0)010000019557410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X7+Y$6:Y7)*Z$6:Z7*(G$6:G7=G8), SC_SSCalcYears),0))/(12*Z8),0)010000SUMIFS($AE8:$AE9,SP_PensionPayout,"Lump sum",$E8:$E9,"<>0")0SUMIFS($AE8:$AE9,SP_PensionPayout,"Annuity",$E8:$E9,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J8<>INDEX(SP_SSPBFA,1),AJ6,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF8:AF9, --(G8:G9<>0))0SUMPRODUCT(AG8:AG9, --(E8:E9<>0))+AJ8001955741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X8+Y$6:Y8)*Z$6:Z8*(G$6:G8=G9), SC_SSCalcYears),0))/(12*Z9),0)010000019567410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X9+Y$6:Y9)*Z$6:Z9*(G$6:G9=G10), SC_SSCalcYears),0))/(12*Z10),0)010000SUMIFS($AE10:$AE11,SP_PensionPayout,"Lump sum",$E10:$E11,"<>0")0SUMIFS($AE10:$AE11,SP_PensionPayout,"Annuity",$E10:$E11,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J10<>INDEX(SP_SSPBFA,1),AJ8,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF10:AF11, --(G10:G11<>0))0SUMPRODUCT(AG10:AG11, --(E10:E11<>0))+AJ10001956741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X10+Y$6:Y10)*Z$6:Z10*(G$6:G10=G11), SC_SSCalcYears),0))/(12*Z11),0)010000019577410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X11+Y$6:Y11)*Z$6:Z11*(G$6:G11=G12), SC_SSCalcYears),0))/(12*Z12),0)010000SUMIFS($AE12:$AE13,SP_PensionPayout,"Lump sum",$E12:$E13,"<>0")0SUMIFS($AE12:$AE13,SP_PensionPayout,"Annuity",$E12:$E13,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J12<>INDEX(SP_SSPBFA,1),AJ10,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF12:AF13, --(G12:G13<>0))0SUMPRODUCT(AG12:AG13, --(E12:E13<>0))+AJ12001957741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X12+Y$6:Y12)*Z$6:Z12*(G$6:G12=G13), SC_SSCalcYears),0))/(12*Z13),0)010000019587410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X13+Y$6:Y13)*Z$6:Z13*(G$6:G13=G14), SC_SSCalcYears),0))/(12*Z14),0)010000SUMIFS($AE14:$AE15,SP_PensionPayout,"Lump sum",$E14:$E15,"<>0")0SUMIFS($AE14:$AE15,SP_PensionPayout,"Annuity",$E14:$E15,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J14<>INDEX(SP_SSPBFA,1),AJ12,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF14:AF15, --(G14:G15<>0))0SUMPRODUCT(AG14:AG15, --(E14:E15<>0))+AJ14001958741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X14+Y$6:Y14)*Z$6:Z14*(G$6:G14=G15), SC_SSCalcYears),0))/(12*Z15),0)010000019597410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X15+Y$6:Y15)*Z$6:Z15*(G$6:G15=G16), SC_SSCalcYears),0))/(12*Z16),0)010000SUMIFS($AE16:$AE17,SP_PensionPayout,"Lump sum",$E16:$E17,"<>0")0SUMIFS($AE16:$AE17,SP_PensionPayout,"Annuity",$E16:$E17,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J16<>INDEX(SP_SSPBFA,1),AJ14,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF16:AF17, --(G16:G17<>0))0SUMPRODUCT(AG16:AG17, --(E16:E17<>0))+AJ16001959741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X16+Y$6:Y16)*Z$6:Z16*(G$6:G16=G17), SC_SSCalcYears),0))/(12*Z17),0)010000019607410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X17+Y$6:Y17)*Z$6:Z17*(G$6:G17=G18), SC_SSCalcYears),0))/(12*Z18),0)010000SUMIFS($AE18:$AE19,SP_PensionPayout,"Lump sum",$E18:$E19,"<>0")0SUMIFS($AE18:$AE19,SP_PensionPayout,"Annuity",$E18:$E19,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J18<>INDEX(SP_SSPBFA,1),AJ16,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF18:AF19, --(G18:G19<>0))0SUMPRODUCT(AG18:AG19, --(E18:E19<>0))+AJ18001960741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X18+Y$6:Y18)*Z$6:Z18*(G$6:G18=G19), SC_SSCalcYears),0))/(12*Z19),0)010000019617410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X19+Y$6:Y19)*Z$6:Z19*(G$6:G19=G20), SC_SSCalcYears),0))/(12*Z20),0)010000SUMIFS($AE20:$AE21,SP_PensionPayout,"Lump sum",$E20:$E21,"<>0")0SUMIFS($AE20:$AE21,SP_PensionPayout,"Annuity",$E20:$E21,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J20<>INDEX(SP_SSPBFA,1),AJ18,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF20:AF21, --(G20:G21<>0))0SUMPRODUCT(AG20:AG21, --(E20:E21<>0))+AJ20001961741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X20+Y$6:Y20)*Z$6:Z20*(G$6:G20=G21), SC_SSCalcYears),0))/(12*Z21),0)010000019627410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X21+Y$6:Y21)*Z$6:Z21*(G$6:G21=G22), SC_SSCalcYears),0))/(12*Z22),0)010000SUMIFS($AE22:$AE23,SP_PensionPayout,"Lump sum",$E22:$E23,"<>0")0SUMIFS($AE22:$AE23,SP_PensionPayout,"Annuity",$E22:$E23,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J22<>INDEX(SP_SSPBFA,1),AJ20,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF22:AF23, --(G22:G23<>0))0SUMPRODUCT(AG22:AG23, --(E22:E23<>0))+AJ22001962741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X22+Y$6:Y22)*Z$6:Z22*(G$6:G22=G23), SC_SSCalcYears),0))/(12*Z23),0)010000019637410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X23+Y$6:Y23)*Z$6:Z23*(G$6:G23=G24), SC_SSCalcYears),0))/(12*Z24),0)010000SUMIFS($AE24:$AE25,SP_PensionPayout,"Lump sum",$E24:$E25,"<>0")0SUMIFS($AE24:$AE25,SP_PensionPayout,"Annuity",$E24:$E25,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J24<>INDEX(SP_SSPBFA,1),AJ22,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF24:AF25, --(G24:G25<>0))0SUMPRODUCT(AG24:AG25, --(E24:E25<>0))+AJ24001963741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X24+Y$6:Y24)*Z$6:Z24*(G$6:G24=G25), SC_SSCalcYears),0))/(12*Z25),0)010000019647410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X25+Y$6:Y25)*Z$6:Z25*(G$6:G25=G26), SC_SSCalcYears),0))/(12*Z26),0)010000SUMIFS($AE26:$AE27,SP_PensionPayout,"Lump sum",$E26:$E27,"<>0")0SUMIFS($AE26:$AE27,SP_PensionPayout,"Annuity",$E26:$E27,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J26<>INDEX(SP_SSPBFA,1),AJ24,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF26:AF27, --(G26:G27<>0))0SUMPRODUCT(AG26:AG27, --(E26:E27<>0))+AJ26001964741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X26+Y$6:Y26)*Z$6:Z26*(G$6:G26=G27), SC_SSCalcYears),0))/(12*Z27),0)010000019657410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X27+Y$6:Y27)*Z$6:Z27*(G$6:G27=G28), SC_SSCalcYears),0))/(12*Z28),0)010000SUMIFS($AE28:$AE29,SP_PensionPayout,"Lump sum",$E28:$E29,"<>0")0SUMIFS($AE28:$AE29,SP_PensionPayout,"Annuity",$E28:$E29,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J28<>INDEX(SP_SSPBFA,1),AJ26,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF28:AF29, --(G28:G29<>0))0SUMPRODUCT(AG28:AG29, --(E28:E29<>0))+AJ28001965741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X28+Y$6:Y28)*Z$6:Z28*(G$6:G28=G29), SC_SSCalcYears),0))/(12*Z29),0)010000019667410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X29+Y$6:Y29)*Z$6:Z29*(G$6:G29=G30), SC_SSCalcYears),0))/(12*Z30),0)010000SUMIFS($AE30:$AE31,SP_PensionPayout,"Lump sum",$E30:$E31,"<>0")0SUMIFS($AE30:$AE31,SP_PensionPayout,"Annuity",$E30:$E31,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J30<>INDEX(SP_SSPBFA,1),AJ28,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF30:AF31, --(G30:G31<>0))0SUMPRODUCT(AG30:AG31, --(E30:E31<>0))+AJ30001966741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X30+Y$6:Y30)*Z$6:Z30*(G$6:G30=G31), SC_SSCalcYears),0))/(12*Z31),0)010000019677410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X31+Y$6:Y31)*Z$6:Z31*(G$6:G31=G32), SC_SSCalcYears),0))/(12*Z32),0)010000SUMIFS($AE32:$AE33,SP_PensionPayout,"Lump sum",$E32:$E33,"<>0")0SUMIFS($AE32:$AE33,SP_PensionPayout,"Annuity",$E32:$E33,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J32<>INDEX(SP_SSPBFA,1),AJ30,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF32:AF33, --(G32:G33<>0))0SUMPRODUCT(AG32:AG33, --(E32:E33<>0))+AJ32001967741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X32+Y$6:Y32)*Z$6:Z32*(G$6:G32=G33), SC_SSCalcYears),0))/(12*Z33),0)010000019687410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X33+Y$6:Y33)*Z$6:Z33*(G$6:G33=G34), SC_SSCalcYears),0))/(12*Z34),0)010000SUMIFS($AE34:$AE35,SP_PensionPayout,"Lump sum",$E34:$E35,"<>0")0SUMIFS($AE34:$AE35,SP_PensionPayout,"Annuity",$E34:$E35,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J34<>INDEX(SP_SSPBFA,1),AJ32,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF34:AF35, --(G34:G35<>0))0SUMPRODUCT(AG34:AG35, --(E34:E35<>0))+AJ34001968741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X34+Y$6:Y34)*Z$6:Z34*(G$6:G34=G35), SC_SSCalcYears),0))/(12*Z35),0)010000019697410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X35+Y$6:Y35)*Z$6:Z35*(G$6:G35=G36), SC_SSCalcYears),0))/(12*Z36),0)010000SUMIFS($AE36:$AE37,SP_PensionPayout,"Lump sum",$E36:$E37,"<>0")0SUMIFS($AE36:$AE37,SP_PensionPayout,"Annuity",$E36:$E37,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J36<>INDEX(SP_SSPBFA,1),AJ34,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF36:AF37, --(G36:G37<>0))0SUMPRODUCT(AG36:AG37, --(E36:E37<>0))+AJ36001969741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X36+Y$6:Y36)*Z$6:Z36*(G$6:G36=G37), SC_SSCalcYears),0))/(12*Z37),0)010000019707410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X37+Y$6:Y37)*Z$6:Z37*(G$6:G37=G38), SC_SSCalcYears),0))/(12*Z38),0)010000SUMIFS($AE38:$AE39,SP_PensionPayout,"Lump sum",$E38:$E39,"<>0")0SUMIFS($AE38:$AE39,SP_PensionPayout,"Annuity",$E38:$E39,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J38<>INDEX(SP_SSPBFA,1),AJ36,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF38:AF39, --(G38:G39<>0))0SUMPRODUCT(AG38:AG39, --(E38:E39<>0))+AJ38001970741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X38+Y$6:Y38)*Z$6:Z38*(G$6:G38=G39), SC_SSCalcYears),0))/(12*Z39),0)010000019717410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X39+Y$6:Y39)*Z$6:Z39*(G$6:G39=G40), SC_SSCalcYears),0))/(12*Z40),0)010000SUMIFS($AE40:$AE41,SP_PensionPayout,"Lump sum",$E40:$E41,"<>0")0SUMIFS($AE40:$AE41,SP_PensionPayout,"Annuity",$E40:$E41,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J40<>INDEX(SP_SSPBFA,1),AJ38,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF40:AF41, --(G40:G41<>0))0SUMPRODUCT(AG40:AG41, --(E40:E41<>0))+AJ40001971741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X40+Y$6:Y40)*Z$6:Z40*(G$6:G40=G41), SC_SSCalcYears),0))/(12*Z41),0)010000019727410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X41+Y$6:Y41)*Z$6:Z41*(G$6:G41=G42), SC_SSCalcYears),0))/(12*Z42),0)010000SUMIFS($AE42:$AE43,SP_PensionPayout,"Lump sum",$E42:$E43,"<>0")0SUMIFS($AE42:$AE43,SP_PensionPayout,"Annuity",$E42:$E43,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J42<>INDEX(SP_SSPBFA,1),AJ40,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF42:AF43, --(G42:G43<>0))0SUMPRODUCT(AG42:AG43, --(E42:E43<>0))+AJ42001972741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X42+Y$6:Y42)*Z$6:Z42*(G$6:G42=G43), SC_SSCalcYears),0))/(12*Z43),0)010000019737410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X43+Y$6:Y43)*Z$6:Z43*(G$6:G43=G44), SC_SSCalcYears),0))/(12*Z44),0)010000SUMIFS($AE44:$AE45,SP_PensionPayout,"Lump sum",$E44:$E45,"<>0")0SUMIFS($AE44:$AE45,SP_PensionPayout,"Annuity",$E44:$E45,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J44<>INDEX(SP_SSPBFA,1),AJ42,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF44:AF45, --(G44:G45<>0))0SUMPRODUCT(AG44:AG45, --(E44:E45<>0))+AJ44001973741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X44+Y$6:Y44)*Z$6:Z44*(G$6:G44=G45), SC_SSCalcYears),0))/(12*Z45),0)010000019747410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X45+Y$6:Y45)*Z$6:Z45*(G$6:G45=G46), SC_SSCalcYears),0))/(12*Z46),0)010000SUMIFS($AE46:$AE47,SP_PensionPayout,"Lump sum",$E46:$E47,"<>0")0SUMIFS($AE46:$AE47,SP_PensionPayout,"Annuity",$E46:$E47,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J46<>INDEX(SP_SSPBFA,1),AJ44,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF46:AF47, --(G46:G47<>0))0SUMPRODUCT(AG46:AG47, --(E46:E47<>0))+AJ46001974741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X46+Y$6:Y46)*Z$6:Z46*(G$6:G46=G47), SC_SSCalcYears),0))/(12*Z47),0)010000019757410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X47+Y$6:Y47)*Z$6:Z47*(G$6:G47=G48), SC_SSCalcYears),0))/(12*Z48),0)010000SUMIFS($AE48:$AE49,SP_PensionPayout,"Lump sum",$E48:$E49,"<>0")0SUMIFS($AE48:$AE49,SP_PensionPayout,"Annuity",$E48:$E49,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J48<>INDEX(SP_SSPBFA,1),AJ46,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF48:AF49, --(G48:G49<>0))0SUMPRODUCT(AG48:AG49, --(E48:E49<>0))+AJ48001975741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X48+Y$6:Y48)*Z$6:Z48*(G$6:G48=G49), SC_SSCalcYears),0))/(12*Z49),0)010000019767410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X49+Y$6:Y49)*Z$6:Z49*(G$6:G49=G50), SC_SSCalcYears),0))/(12*Z50),0)010000SUMIFS($AE50:$AE51,SP_PensionPayout,"Lump sum",$E50:$E51,"<>0")0SUMIFS($AE50:$AE51,SP_PensionPayout,"Annuity",$E50:$E51,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J50<>INDEX(SP_SSPBFA,1),AJ48,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF50:AF51, --(G50:G51<>0))0SUMPRODUCT(AG50:AG51, --(E50:E51<>0))+AJ50001976741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X50+Y$6:Y50)*Z$6:Z50*(G$6:G50=G51), SC_SSCalcYears),0))/(12*Z51),0)010000019777410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X51+Y$6:Y51)*Z$6:Z51*(G$6:G51=G52), SC_SSCalcYears),0))/(12*Z52),0)010000SUMIFS($AE52:$AE53,SP_PensionPayout,"Lump sum",$E52:$E53,"<>0")0SUMIFS($AE52:$AE53,SP_PensionPayout,"Annuity",$E52:$E53,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J52<>INDEX(SP_SSPBFA,1),AJ50,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF52:AF53, --(G52:G53<>0))0SUMPRODUCT(AG52:AG53, --(E52:E53<>0))+AJ52001977741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X52+Y$6:Y52)*Z$6:Z52*(G$6:G52=G53), SC_SSCalcYears),0))/(12*Z53),0)010000019787410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X53+Y$6:Y53)*Z$6:Z53*(G$6:G53=G54), SC_SSCalcYears),0))/(12*Z54),0)010000SUMIFS($AE54:$AE55,SP_PensionPayout,"Lump sum",$E54:$E55,"<>0")0SUMIFS($AE54:$AE55,SP_PensionPayout,"Annuity",$E54:$E55,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J54<>INDEX(SP_SSPBFA,1),AJ52,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF54:AF55, --(G54:G55<>0))0SUMPRODUCT(AG54:AG55, --(E54:E55<>0))+AJ54001978741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X54+Y$6:Y54)*Z$6:Z54*(G$6:G54=G55), SC_SSCalcYears),0))/(12*Z55),0)010000019797410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X55+Y$6:Y55)*Z$6:Z55*(G$6:G55=G56), SC_SSCalcYears),0))/(12*Z56),0)010000SUMIFS($AE56:$AE57,SP_PensionPayout,"Lump sum",$E56:$E57,"<>0")0SUMIFS($AE56:$AE57,SP_PensionPayout,"Annuity",$E56:$E57,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J56<>INDEX(SP_SSPBFA,1),AJ54,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF56:AF57, --(G56:G57<>0))0SUMPRODUCT(AG56:AG57, --(E56:E57<>0))+AJ56001979741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X56+Y$6:Y56)*Z$6:Z56*(G$6:G56=G57), SC_SSCalcYears),0))/(12*Z57),0)010000019807410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X57+Y$6:Y57)*Z$6:Z57*(G$6:G57=G58), SC_SSCalcYears),0))/(12*Z58),0)010000SUMIFS($AE58:$AE59,SP_PensionPayout,"Lump sum",$E58:$E59,"<>0")0SUMIFS($AE58:$AE59,SP_PensionPayout,"Annuity",$E58:$E59,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J58<>INDEX(SP_SSPBFA,1),AJ56,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF58:AF59, --(G58:G59<>0))0SUMPRODUCT(AG58:AG59, --(E58:E59<>0))+AJ58001980741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X58+Y$6:Y58)*Z$6:Z58*(G$6:G58=G59), SC_SSCalcYears),0))/(12*Z59),0)010000019817410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X59+Y$6:Y59)*Z$6:Z59*(G$6:G59=G60), SC_SSCalcYears),0))/(12*Z60),0)010000SUMIFS($AE60:$AE61,SP_PensionPayout,"Lump sum",$E60:$E61,"<>0")0SUMIFS($AE60:$AE61,SP_PensionPayout,"Annuity",$E60:$E61,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J60<>INDEX(SP_SSPBFA,1),AJ58,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF60:AF61, --(G60:G61<>0))0SUMPRODUCT(AG60:AG61, --(E60:E61<>0))+AJ60001981741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X60+Y$6:Y60)*Z$6:Z60*(G$6:G60=G61), SC_SSCalcYears),0))/(12*Z61),0)010000019827410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X61+Y$6:Y61)*Z$6:Z61*(G$6:G61=G62), SC_SSCalcYears),0))/(12*Z62),0)010000SUMIFS($AE62:$AE63,SP_PensionPayout,"Lump sum",$E62:$E63,"<>0")0SUMIFS($AE62:$AE63,SP_PensionPayout,"Annuity",$E62:$E63,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J62<>INDEX(SP_SSPBFA,1),AJ60,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF62:AF63, --(G62:G63<>0))0SUMPRODUCT(AG62:AG63, --(E62:E63<>0))+AJ62001982741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X62+Y$6:Y62)*Z$6:Z62*(G$6:G62=G63), SC_SSCalcYears),0))/(12*Z63),0)010000019837410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X63+Y$6:Y63)*Z$6:Z63*(G$6:G63=G64), SC_SSCalcYears),0))/(12*Z64),0)010000SUMIFS($AE64:$AE65,SP_PensionPayout,"Lump sum",$E64:$E65,"<>0")0SUMIFS($AE64:$AE65,SP_PensionPayout,"Annuity",$E64:$E65,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J64<>INDEX(SP_SSPBFA,1),AJ62,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF64:AF65, --(G64:G65<>0))0SUMPRODUCT(AG64:AG65, --(E64:E65<>0))+AJ64001983741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X64+Y$6:Y64)*Z$6:Z64*(G$6:G64=G65), SC_SSCalcYears),0))/(12*Z65),0)010000019847410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X65+Y$6:Y65)*Z$6:Z65*(G$6:G65=G66), SC_SSCalcYears),0))/(12*Z66),0)010000SUMIFS($AE66:$AE67,SP_PensionPayout,"Lump sum",$E66:$E67,"<>0")0SUMIFS($AE66:$AE67,SP_PensionPayout,"Annuity",$E66:$E67,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J66<>INDEX(SP_SSPBFA,1),AJ64,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF66:AF67, --(G66:G67<>0))0SUMPRODUCT(AG66:AG67, --(E66:E67<>0))+AJ66001984741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X66+Y$6:Y66)*Z$6:Z66*(G$6:G66=G67), SC_SSCalcYears),0))/(12*Z67),0)01000001985741INDEX(SP_Initials,G68)INDEX(SC_TaxIndex,$G68)0011IF(INDEX(SC_ShowRetireatee,$G68),IF($B68<YEAR(INDEX(SP_BirthDate,$G68)),0,$B68-YEAR(INDEX(SP_BirthDate,$G68))),0)00IF($B68<SC_TargetRY,1,IF($B68=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B68+1,1,1))),0))1000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X67+Y$6:Y67)*Z$6:Z67*(G$6:G67=G68), SC_SSCalcYears),0))/(12*Z68),0)010000SUMIFS($AE68:$AE69,SP_PensionPayout,"Lump sum",$E68:$E69,"<>0")0SUMIFS($AE68:$AE69,SP_PensionPayout,"Annuity",$E68:$E69,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J68<>INDEX(SP_SSPBFA,1),AJ66,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF68:AF69, --(G68:G69<>0))0SUMPRODUCT(AG68:AG69, --(E68:E69<>0))+AJ6800198574100MOD(ROW(),2)+12-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X68+Y$6:Y68)*Z$6:Z68*(G$6:G68=G69), SC_SSCalcYears),0))/(12*Z69),0)010000019867410MAX($J70+1-INDEX(SP_StartWorkAge,$G70),0)01MOD($G70,2)-($G70-1)10IF(INDEX(SC_ShowRetireatee,$G70),IF($B70>(YEAR(INDEX(SP_BirthDate,$G70))+INDEX(SP_LifeExp,$G70)),0,$I70),0)01IF(IF(COLUMN()=COLUMN(L70),TRUE,ISBLANK(L70)), IF(OR($F70=0,$K70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $P68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G70)), $P72/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G70))))), L70)0IF(IF(COLUMN()=COLUMN(M70),TRUE,ISBLANK(M70)), IF(OR($F70=0,$K70=0),0,IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $Q68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G70)), 0))), M70)0IF(IF(COLUMN()=COLUMN(N70),TRUE,ISBLANK(N70)), IF($B70=SP_CurrentYear, 0, IF($B70>SP_CurrentYear, $R68*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G70)), 0)), N70)0IF(IF(COLUMN()=COLUMN(O70),TRUE,ISBLANK(O70)), MIN((-INDEX(SC_ExpensesLivingPF,$G70,1)*ABS($K70))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, (P70+Q70)*ABS($K70)), O70)0P70*ABS($K70)0Q70*ABS($K70)0MAX(T70-ABS($S70)*ABS($K70), 0)0MAX(U70-MAX(ABS($S70)*ABS($K70)-P70, 0),0)0IF($J70=0, 0, MAX(MIN(T70-ABS($S70)*ABS($K70), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J70=0, 0, MIN(MAX(U70-MAX(ABS($S70)*ABS($K70)-P70, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X70))0IF($J70=0,1,IF($B70>=INDEX(SC_SSBaseYear,$G70),1,Z72*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J70=0, 0, ROUNDDOWN(MIN((X70+Y70)*Z70,LT_SSMaxCredit*Z70)/(LT_SSOneCredit*Z70), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X69+Y$6:Y69)*Z$6:Z69*(G$6:G69=G70), SC_SSCalcYears),0))/(12*Z70),0)0IF($I70>0, IF($B70<=INDEX(SC_SSBaseYear,$G70)+2,Z70,1/(1/AC68*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G70)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G70))>$B70,0,YEARFRAC(INDEX(SP_PensionSWD,$G70), MIN(DATE($B70+1,1,1),SP_TargetRD))))0IF(AND(AD70>0, $B70=SC_TargetRY, INDEX(SP_PensionFAE,$G70)>0),SUMIF(OFFSET(G70,-MIN(INDEX(SP_PensionFAE,$G70),AD70)*2,0,MIN(INDEX(SP_PensionFAE,$G70),AD70)*2),$G70,OFFSET(P70,-MIN(INDEX(SP_PensionFAE,$G70),AD70)*2,0,MIN(INDEX(SP_PensionFAE,$G70),AD70)*2))/MIN(INDEX(SP_PensionFAE,$G70),AD70)*INDEX(SP_PensionPCT,$G70)*AD70,0)0$T70+$U700$R700SUMIFS($AE70:$AE71,SP_PensionPayout,"Lump sum",$E70:$E71,"<>0")0SUMIFS($AE70:$AE71,SP_PensionPayout,"Annuity",$E70:$E71,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J70<>INDEX(SP_SSPBFA,1),AJ68,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF70:AF71, --(G70:G71<>0))0SUMPRODUCT(AG70:AG71, --(E70:E71<>0))+AJ700IFERROR(IF(OR(NOT(ISNUMBER($P70)),$P70<0,NOT(ISNUMBER($Q70)),$Q70<0,NOT(ISNUMBER($R70)),$R70<0,NOT(ISNUMBER($S70)),$S70<0),202,0),203)0IFERROR(VLOOKUP(AM70,IV_CodeTable,2,FALSE),"")B69+11986741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X70+Y$6:Y70)*Z$6:Z70*(G$6:G70=G71), SC_SSCalcYears),0))/(12*Z71),0)010000019877410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X71+Y$6:Y71)*Z$6:Z71*(G$6:G71=G72), SC_SSCalcYears),0))/(12*Z72),0)010000SUMIFS($AE72:$AE73,SP_PensionPayout,"Lump sum",$E72:$E73,"<>0")0SUMIFS($AE72:$AE73,SP_PensionPayout,"Annuity",$E72:$E73,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J72<>INDEX(SP_SSPBFA,1),AJ70,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF72:AF73, --(G72:G73<>0))0SUMPRODUCT(AG72:AG73, --(E72:E73<>0))+AJ72001987741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X72+Y$6:Y72)*Z$6:Z72*(G$6:G72=G73), SC_SSCalcYears),0))/(12*Z73),0)010000019887410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X73+Y$6:Y73)*Z$6:Z73*(G$6:G73=G74), SC_SSCalcYears),0))/(12*Z74),0)010000SUMIFS($AE74:$AE75,SP_PensionPayout,"Lump sum",$E74:$E75,"<>0")0SUMIFS($AE74:$AE75,SP_PensionPayout,"Annuity",$E74:$E75,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J74<>INDEX(SP_SSPBFA,1),AJ72,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF74:AF75, --(G74:G75<>0))0SUMPRODUCT(AG74:AG75, --(E74:E75<>0))+AJ74001988741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X74+Y$6:Y74)*Z$6:Z74*(G$6:G74=G75), SC_SSCalcYears),0))/(12*Z75),0)010000019897410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X75+Y$6:Y75)*Z$6:Z75*(G$6:G75=G76), SC_SSCalcYears),0))/(12*Z76),0)010000SUMIFS($AE76:$AE77,SP_PensionPayout,"Lump sum",$E76:$E77,"<>0")0SUMIFS($AE76:$AE77,SP_PensionPayout,"Annuity",$E76:$E77,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J76<>INDEX(SP_SSPBFA,1),AJ74,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF76:AF77, --(G76:G77<>0))0SUMPRODUCT(AG76:AG77, --(E76:E77<>0))+AJ76001989741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X76+Y$6:Y76)*Z$6:Z76*(G$6:G76=G77), SC_SSCalcYears),0))/(12*Z77),0)010000019907410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X77+Y$6:Y77)*Z$6:Z77*(G$6:G77=G78), SC_SSCalcYears),0))/(12*Z78),0)010000SUMIFS($AE78:$AE79,SP_PensionPayout,"Lump sum",$E78:$E79,"<>0")0SUMIFS($AE78:$AE79,SP_PensionPayout,"Annuity",$E78:$E79,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J78<>INDEX(SP_SSPBFA,1),AJ76,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF78:AF79, --(G78:G79<>0))0SUMPRODUCT(AG78:AG79, --(E78:E79<>0))+AJ78001990741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X78+Y$6:Y78)*Z$6:Z78*(G$6:G78=G79), SC_SSCalcYears),0))/(12*Z79),0)010000019917410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X79+Y$6:Y79)*Z$6:Z79*(G$6:G79=G80), SC_SSCalcYears),0))/(12*Z80),0)010000SUMIFS($AE80:$AE81,SP_PensionPayout,"Lump sum",$E80:$E81,"<>0")0SUMIFS($AE80:$AE81,SP_PensionPayout,"Annuity",$E80:$E81,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J80<>INDEX(SP_SSPBFA,1),AJ78,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF80:AF81, --(G80:G81<>0))0SUMPRODUCT(AG80:AG81, --(E80:E81<>0))+AJ80001991741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X80+Y$6:Y80)*Z$6:Z80*(G$6:G80=G81), SC_SSCalcYears),0))/(12*Z81),0)010000019927410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X81+Y$6:Y81)*Z$6:Z81*(G$6:G81=G82), SC_SSCalcYears),0))/(12*Z82),0)010000SUMIFS($AE82:$AE83,SP_PensionPayout,"Lump sum",$E82:$E83,"<>0")0SUMIFS($AE82:$AE83,SP_PensionPayout,"Annuity",$E82:$E83,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J82<>INDEX(SP_SSPBFA,1),AJ80,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF82:AF83, --(G82:G83<>0))0SUMPRODUCT(AG82:AG83, --(E82:E83<>0))+AJ82001992741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X82+Y$6:Y82)*Z$6:Z82*(G$6:G82=G83), SC_SSCalcYears),0))/(12*Z83),0)010000019937410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X83+Y$6:Y83)*Z$6:Z83*(G$6:G83=G84), SC_SSCalcYears),0))/(12*Z84),0)010000SUMIFS($AE84:$AE85,SP_PensionPayout,"Lump sum",$E84:$E85,"<>0")0SUMIFS($AE84:$AE85,SP_PensionPayout,"Annuity",$E84:$E85,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J84<>INDEX(SP_SSPBFA,1),AJ82,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF84:AF85, --(G84:G85<>0))0SUMPRODUCT(AG84:AG85, --(E84:E85<>0))+AJ84001993741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X84+Y$6:Y84)*Z$6:Z84*(G$6:G84=G85), SC_SSCalcYears),0))/(12*Z85),0)010000019947410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X85+Y$6:Y85)*Z$6:Z85*(G$6:G85=G86), SC_SSCalcYears),0))/(12*Z86),0)010000SUMIFS($AE86:$AE87,SP_PensionPayout,"Lump sum",$E86:$E87,"<>0")0SUMIFS($AE86:$AE87,SP_PensionPayout,"Annuity",$E86:$E87,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J86<>INDEX(SP_SSPBFA,1),AJ84,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF86:AF87, --(G86:G87<>0))0SUMPRODUCT(AG86:AG87, --(E86:E87<>0))+AJ86001994741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X86+Y$6:Y86)*Z$6:Z86*(G$6:G86=G87), SC_SSCalcYears),0))/(12*Z87),0)010000019957410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X87+Y$6:Y87)*Z$6:Z87*(G$6:G87=G88), SC_SSCalcYears),0))/(12*Z88),0)010000SUMIFS($AE88:$AE89,SP_PensionPayout,"Lump sum",$E88:$E89,"<>0")0SUMIFS($AE88:$AE89,SP_PensionPayout,"Annuity",$E88:$E89,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J88<>INDEX(SP_SSPBFA,1),AJ86,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF88:AF89, --(G88:G89<>0))0SUMPRODUCT(AG88:AG89, --(E88:E89<>0))+AJ88001995741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X88+Y$6:Y88)*Z$6:Z88*(G$6:G88=G89), SC_SSCalcYears),0))/(12*Z89),0)010000019967410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X89+Y$6:Y89)*Z$6:Z89*(G$6:G89=G90), SC_SSCalcYears),0))/(12*Z90),0)010000SUMIFS($AE90:$AE91,SP_PensionPayout,"Lump sum",$E90:$E91,"<>0")0SUMIFS($AE90:$AE91,SP_PensionPayout,"Annuity",$E90:$E91,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J90<>INDEX(SP_SSPBFA,1),AJ88,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF90:AF91, --(G90:G91<>0))0SUMPRODUCT(AG90:AG91, --(E90:E91<>0))+AJ90001996741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X90+Y$6:Y90)*Z$6:Z90*(G$6:G90=G91), SC_SSCalcYears),0))/(12*Z91),0)010000019977410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X91+Y$6:Y91)*Z$6:Z91*(G$6:G91=G92), SC_SSCalcYears),0))/(12*Z92),0)010000SUMIFS($AE92:$AE93,SP_PensionPayout,"Lump sum",$E92:$E93,"<>0")0SUMIFS($AE92:$AE93,SP_PensionPayout,"Annuity",$E92:$E93,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J92<>INDEX(SP_SSPBFA,1),AJ90,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF92:AF93, --(G92:G93<>0))0SUMPRODUCT(AG92:AG93, --(E92:E93<>0))+AJ92001997741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X92+Y$6:Y92)*Z$6:Z92*(G$6:G92=G93), SC_SSCalcYears),0))/(12*Z93),0)010000019987410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X93+Y$6:Y93)*Z$6:Z93*(G$6:G93=G94), SC_SSCalcYears),0))/(12*Z94),0)010000SUMIFS($AE94:$AE95,SP_PensionPayout,"Lump sum",$E94:$E95,"<>0")0SUMIFS($AE94:$AE95,SP_PensionPayout,"Annuity",$E94:$E95,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J94<>INDEX(SP_SSPBFA,1),AJ92,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF94:AF95, --(G94:G95<>0))0SUMPRODUCT(AG94:AG95, --(E94:E95<>0))+AJ94001998741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X94+Y$6:Y94)*Z$6:Z94*(G$6:G94=G95), SC_SSCalcYears),0))/(12*Z95),0)010000019997410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X95+Y$6:Y95)*Z$6:Z95*(G$6:G95=G96), SC_SSCalcYears),0))/(12*Z96),0)010000SUMIFS($AE96:$AE97,SP_PensionPayout,"Lump sum",$E96:$E97,"<>0")0SUMIFS($AE96:$AE97,SP_PensionPayout,"Annuity",$E96:$E97,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J96<>INDEX(SP_SSPBFA,1),AJ94,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF96:AF97, --(G96:G97<>0))0SUMPRODUCT(AG96:AG97, --(E96:E97<>0))+AJ96001999741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X96+Y$6:Y96)*Z$6:Z96*(G$6:G96=G97), SC_SSCalcYears),0))/(12*Z97),0)010000020007410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X97+Y$6:Y97)*Z$6:Z97*(G$6:G97=G98), SC_SSCalcYears),0))/(12*Z98),0)010000SUMIFS($AE98:$AE99,SP_PensionPayout,"Lump sum",$E98:$E99,"<>0")0SUMIFS($AE98:$AE99,SP_PensionPayout,"Annuity",$E98:$E99,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J98<>INDEX(SP_SSPBFA,1),AJ96,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF98:AF99, --(G98:G99<>0))0SUMPRODUCT(AG98:AG99, --(E98:E99<>0))+AJ98002000741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X98+Y$6:Y98)*Z$6:Z98*(G$6:G98=G99), SC_SSCalcYears),0))/(12*Z99),0)010000020017410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X99+Y$6:Y99)*Z$6:Z99*(G$6:G99=G100), SC_SSCalcYears),0))/(12*Z100),0)010000SUMIFS($AE100:$AE101,SP_PensionPayout,"Lump sum",$E100:$E101,"<>0")0SUMIFS($AE100:$AE101,SP_PensionPayout,"Annuity",$E100:$E101,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J100<>INDEX(SP_SSPBFA,1),AJ98,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF100:AF101, --(G100:G101<>0))0SUMPRODUCT(AG100:AG101, --(E100:E101<>0))+AJ100002001741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X100+Y$6:Y100)*Z$6:Z100*(G$6:G100=G101), SC_SSCalcYears),0))/(12*Z101),0)010000020027410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X101+Y$6:Y101)*Z$6:Z101*(G$6:G101=G102), SC_SSCalcYears),0))/(12*Z102),0)010000SUMIFS($AE102:$AE103,SP_PensionPayout,"Lump sum",$E102:$E103,"<>0")0SUMIFS($AE102:$AE103,SP_PensionPayout,"Annuity",$E102:$E103,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J102<>INDEX(SP_SSPBFA,1),AJ100,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF102:AF103, --(G102:G103<>0))0SUMPRODUCT(AG102:AG103, --(E102:E103<>0))+AJ102002002741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X102+Y$6:Y102)*Z$6:Z102*(G$6:G102=G103), SC_SSCalcYears),0))/(12*Z103),0)010000020037410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X103+Y$6:Y103)*Z$6:Z103*(G$6:G103=G104), SC_SSCalcYears),0))/(12*Z104),0)010000SUMIFS($AE104:$AE105,SP_PensionPayout,"Lump sum",$E104:$E105,"<>0")0SUMIFS($AE104:$AE105,SP_PensionPayout,"Annuity",$E104:$E105,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J104<>INDEX(SP_SSPBFA,1),AJ102,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF104:AF105, --(G104:G105<>0))0SUMPRODUCT(AG104:AG105, --(E104:E105<>0))+AJ104002003741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X104+Y$6:Y104)*Z$6:Z104*(G$6:G104=G105), SC_SSCalcYears),0))/(12*Z105),0)010000020047410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X105+Y$6:Y105)*Z$6:Z105*(G$6:G105=G106), SC_SSCalcYears),0))/(12*Z106),0)010000SUMIFS($AE106:$AE107,SP_PensionPayout,"Lump sum",$E106:$E107,"<>0")0SUMIFS($AE106:$AE107,SP_PensionPayout,"Annuity",$E106:$E107,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J106<>INDEX(SP_SSPBFA,1),AJ104,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF106:AF107, --(G106:G107<>0))0SUMPRODUCT(AG106:AG107, --(E106:E107<>0))+AJ106002004741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X106+Y$6:Y106)*Z$6:Z106*(G$6:G106=G107), SC_SSCalcYears),0))/(12*Z107),0)010000020057410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X107+Y$6:Y107)*Z$6:Z107*(G$6:G107=G108), SC_SSCalcYears),0))/(12*Z108),0)010000SUMIFS($AE108:$AE109,SP_PensionPayout,"Lump sum",$E108:$E109,"<>0")0SUMIFS($AE108:$AE109,SP_PensionPayout,"Annuity",$E108:$E109,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J108<>INDEX(SP_SSPBFA,1),AJ106,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF108:AF109, --(G108:G109<>0))0SUMPRODUCT(AG108:AG109, --(E108:E109<>0))+AJ108002005741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X108+Y$6:Y108)*Z$6:Z108*(G$6:G108=G109), SC_SSCalcYears),0))/(12*Z109),0)010000020067410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X109+Y$6:Y109)*Z$6:Z109*(G$6:G109=G110), SC_SSCalcYears),0))/(12*Z110),0)010000SUMIFS($AE110:$AE111,SP_PensionPayout,"Lump sum",$E110:$E111,"<>0")0SUMIFS($AE110:$AE111,SP_PensionPayout,"Annuity",$E110:$E111,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J110<>INDEX(SP_SSPBFA,1),AJ108,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF110:AF111, --(G110:G111<>0))0SUMPRODUCT(AG110:AG111, --(E110:E111<>0))+AJ110002006741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X110+Y$6:Y110)*Z$6:Z110*(G$6:G110=G111), SC_SSCalcYears),0))/(12*Z111),0)010000020077410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X111+Y$6:Y111)*Z$6:Z111*(G$6:G111=G112), SC_SSCalcYears),0))/(12*Z112),0)010000SUMIFS($AE112:$AE113,SP_PensionPayout,"Lump sum",$E112:$E113,"<>0")0SUMIFS($AE112:$AE113,SP_PensionPayout,"Annuity",$E112:$E113,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J112<>INDEX(SP_SSPBFA,1),AJ110,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF112:AF113, --(G112:G113<>0))0SUMPRODUCT(AG112:AG113, --(E112:E113<>0))+AJ112002007741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X112+Y$6:Y112)*Z$6:Z112*(G$6:G112=G113), SC_SSCalcYears),0))/(12*Z113),0)010000020087410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X113+Y$6:Y113)*Z$6:Z113*(G$6:G113=G114), SC_SSCalcYears),0))/(12*Z114),0)010000SUMIFS($AE114:$AE115,SP_PensionPayout,"Lump sum",$E114:$E115,"<>0")0SUMIFS($AE114:$AE115,SP_PensionPayout,"Annuity",$E114:$E115,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J114<>INDEX(SP_SSPBFA,1),AJ112,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF114:AF115, --(G114:G115<>0))0SUMPRODUCT(AG114:AG115, --(E114:E115<>0))+AJ114002008741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X114+Y$6:Y114)*Z$6:Z114*(G$6:G114=G115), SC_SSCalcYears),0))/(12*Z115),0)010000020097410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X115+Y$6:Y115)*Z$6:Z115*(G$6:G115=G116), SC_SSCalcYears),0))/(12*Z116),0)010000SUMIFS($AE116:$AE117,SP_PensionPayout,"Lump sum",$E116:$E117,"<>0")0SUMIFS($AE116:$AE117,SP_PensionPayout,"Annuity",$E116:$E117,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J116<>INDEX(SP_SSPBFA,1),AJ114,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF116:AF117, --(G116:G117<>0))0SUMPRODUCT(AG116:AG117, --(E116:E117<>0))+AJ116002009741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X116+Y$6:Y116)*Z$6:Z116*(G$6:G116=G117), SC_SSCalcYears),0))/(12*Z117),0)010000020107410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X117+Y$6:Y117)*Z$6:Z117*(G$6:G117=G118), SC_SSCalcYears),0))/(12*Z118),0)010000SUMIFS($AE118:$AE119,SP_PensionPayout,"Lump sum",$E118:$E119,"<>0")0SUMIFS($AE118:$AE119,SP_PensionPayout,"Annuity",$E118:$E119,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J118<>INDEX(SP_SSPBFA,1),AJ116,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF118:AF119, --(G118:G119<>0))0SUMPRODUCT(AG118:AG119, --(E118:E119<>0))+AJ118002010741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X118+Y$6:Y118)*Z$6:Z118*(G$6:G118=G119), SC_SSCalcYears),0))/(12*Z119),0)010000020117410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X119+Y$6:Y119)*Z$6:Z119*(G$6:G119=G120), SC_SSCalcYears),0))/(12*Z120),0)010000SUMIFS($AE120:$AE121,SP_PensionPayout,"Lump sum",$E120:$E121,"<>0")0SUMIFS($AE120:$AE121,SP_PensionPayout,"Annuity",$E120:$E121,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J120<>INDEX(SP_SSPBFA,1),AJ118,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF120:AF121, --(G120:G121<>0))0SUMPRODUCT(AG120:AG121, --(E120:E121<>0))+AJ120002011741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X120+Y$6:Y120)*Z$6:Z120*(G$6:G120=G121), SC_SSCalcYears),0))/(12*Z121),0)010000020127410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X121+Y$6:Y121)*Z$6:Z121*(G$6:G121=G122), SC_SSCalcYears),0))/(12*Z122),0)010000SUMIFS($AE122:$AE123,SP_PensionPayout,"Lump sum",$E122:$E123,"<>0")0SUMIFS($AE122:$AE123,SP_PensionPayout,"Annuity",$E122:$E123,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J122<>INDEX(SP_SSPBFA,1),AJ120,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF122:AF123, --(G122:G123<>0))0SUMPRODUCT(AG122:AG123, --(E122:E123<>0))+AJ122002012741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X122+Y$6:Y122)*Z$6:Z122*(G$6:G122=G123), SC_SSCalcYears),0))/(12*Z123),0)010000020137410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X123+Y$6:Y123)*Z$6:Z123*(G$6:G123=G124), SC_SSCalcYears),0))/(12*Z124),0)010000SUMIFS($AE124:$AE125,SP_PensionPayout,"Lump sum",$E124:$E125,"<>0")0SUMIFS($AE124:$AE125,SP_PensionPayout,"Annuity",$E124:$E125,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J124<>INDEX(SP_SSPBFA,1),AJ122,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF124:AF125, --(G124:G125<>0))0SUMPRODUCT(AG124:AG125, --(E124:E125<>0))+AJ124002013741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X124+Y$6:Y124)*Z$6:Z124*(G$6:G124=G125), SC_SSCalcYears),0))/(12*Z125),0)010000020147410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X125+Y$6:Y125)*Z$6:Z125*(G$6:G125=G126), SC_SSCalcYears),0))/(12*Z126),0)010000SUMIFS($AE126:$AE127,SP_PensionPayout,"Lump sum",$E126:$E127,"<>0")0SUMIFS($AE126:$AE127,SP_PensionPayout,"Annuity",$E126:$E127,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J126<>INDEX(SP_SSPBFA,1),AJ124,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF126:AF127, --(G126:G127<>0))0SUMPRODUCT(AG126:AG127, --(E126:E127<>0))+AJ126002014741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X126+Y$6:Y126)*Z$6:Z126*(G$6:G126=G127), SC_SSCalcYears),0))/(12*Z127),0)010000020157410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X127+Y$6:Y127)*Z$6:Z127*(G$6:G127=G128), SC_SSCalcYears),0))/(12*Z128),0)010000SUMIFS($AE128:$AE129,SP_PensionPayout,"Lump sum",$E128:$E129,"<>0")0SUMIFS($AE128:$AE129,SP_PensionPayout,"Annuity",$E128:$E129,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J128<>INDEX(SP_SSPBFA,1),AJ126,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF128:AF129, --(G128:G129<>0))0SUMPRODUCT(AG128:AG129, --(E128:E129<>0))+AJ128002015741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X128+Y$6:Y128)*Z$6:Z128*(G$6:G128=G129), SC_SSCalcYears),0))/(12*Z129),0)010000020167410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X129+Y$6:Y129)*Z$6:Z129*(G$6:G129=G130), SC_SSCalcYears),0))/(12*Z130),0)010000SUMIFS($AE130:$AE131,SP_PensionPayout,"Lump sum",$E130:$E131,"<>0")0SUMIFS($AE130:$AE131,SP_PensionPayout,"Annuity",$E130:$E131,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J130<>INDEX(SP_SSPBFA,1),AJ128,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF130:AF131, --(G130:G131<>0))0SUMPRODUCT(AG130:AG131, --(E130:E131<>0))+AJ130002016741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X130+Y$6:Y130)*Z$6:Z130*(G$6:G130=G131), SC_SSCalcYears),0))/(12*Z131),0)01000002017741INDEX(SP_Initials,G132)INDEX(SC_TaxIndex,$G132)0011IF(INDEX(SC_ShowRetireatee,$G132),IF($B132<YEAR(INDEX(SP_BirthDate,$G132)),0,$B132-YEAR(INDEX(SP_BirthDate,$G132))),0)00IF($B132<SC_TargetRY,1,IF($B132=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B132+1,1,1))),0))1000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X131+Y$6:Y131)*Z$6:Z131*(G$6:G131=G132), SC_SSCalcYears),0))/(12*Z132),0)010000SUMIFS($AE132:$AE133,SP_PensionPayout,"Lump sum",$E132:$E133,"<>0")0SUMIFS($AE132:$AE133,SP_PensionPayout,"Annuity",$E132:$E133,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J132<>INDEX(SP_SSPBFA,1),AJ130,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF132:AF133, --(G132:G133<>0))0SUMPRODUCT(AG132:AG133, --(E132:E133<>0))+AJ13200201774100MOD(ROW(),2)+12-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X132+Y$6:Y132)*Z$6:Z132*(G$6:G132=G133), SC_SSCalcYears),0))/(12*Z133),0)010000020187410MAX($J134+1-INDEX(SP_StartWorkAge,$G134),0)01MOD($G134,2)-($G134-1)10IF(INDEX(SC_ShowRetireatee,$G134),IF($B134>(YEAR(INDEX(SP_BirthDate,$G134))+INDEX(SP_LifeExp,$G134)),0,$I134),0)01IF(IF(COLUMN()=COLUMN(L134),TRUE,ISBLANK(L134)), IF(OR($F134=0,$K134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $P132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G134)), $P136/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G134))))), L134)0IF(IF(COLUMN()=COLUMN(M134),TRUE,ISBLANK(M134)), IF(OR($F134=0,$K134=0),0,IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $Q132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G134)), 0))), M134)0IF(IF(COLUMN()=COLUMN(N134),TRUE,ISBLANK(N134)), IF($B134=SP_CurrentYear, 0, IF($B134>SP_CurrentYear, $R132*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G134)), 0)), N134)0IF(IF(COLUMN()=COLUMN(O134),TRUE,ISBLANK(O134)), MIN((-INDEX(SC_ExpensesLivingPF,$G134,1)*ABS($K134))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, (P134+Q134)*ABS($K134)), O134)0P134*ABS($K134)0Q134*ABS($K134)0MAX(T134-ABS($S134)*ABS($K134), 0)0MAX(U134-MAX(ABS($S134)*ABS($K134)-P134, 0),0)0IF($J134=0, 0, MAX(MIN(T134-ABS($S134)*ABS($K134), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J134=0, 0, MIN(MAX(U134-MAX(ABS($S134)*ABS($K134)-P134, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X134))0IF($J134=0,1,IF($B134>=INDEX(SC_SSBaseYear,$G134),1,Z136*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J134=0, 0, ROUNDDOWN(MIN((X134+Y134)*Z134,LT_SSMaxCredit*Z134)/(LT_SSOneCredit*Z134), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X133+Y$6:Y133)*Z$6:Z133*(G$6:G133=G134), SC_SSCalcYears),0))/(12*Z134),0)0IF($I134>0, IF($B134<=INDEX(SC_SSBaseYear,$G134)+2,Z134,1/(1/AC132*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G134)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G134))>$B134,0,YEARFRAC(INDEX(SP_PensionSWD,$G134), MIN(DATE($B134+1,1,1),SP_TargetRD))))0IF(AND(AD134>0, $B134=SC_TargetRY, INDEX(SP_PensionFAE,$G134)>0),SUMIF(OFFSET(G134,-MIN(INDEX(SP_PensionFAE,$G134),AD134)*2,0,MIN(INDEX(SP_PensionFAE,$G134),AD134)*2),$G134,OFFSET(P134,-MIN(INDEX(SP_PensionFAE,$G134),AD134)*2,0,MIN(INDEX(SP_PensionFAE,$G134),AD134)*2))/MIN(INDEX(SP_PensionFAE,$G134),AD134)*INDEX(SP_PensionPCT,$G134)*AD134,0)0$T134+$U1340$R1340SUMIFS($AE134:$AE135,SP_PensionPayout,"Lump sum",$E134:$E135,"<>0")0SUMIFS($AE134:$AE135,SP_PensionPayout,"Annuity",$E134:$E135,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J134<>INDEX(SP_SSPBFA,1),AJ132,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF134:AF135, --(G134:G135<>0))0SUMPRODUCT(AG134:AG135, --(E134:E135<>0))+AJ1340IFERROR(IF(OR(NOT(ISNUMBER($P134)),$P134<0,NOT(ISNUMBER($Q134)),$Q134<0,NOT(ISNUMBER($R134)),$R134<0,NOT(ISNUMBER($S134)),$S134<0),202,0),203)0IFERROR(VLOOKUP(AM134,IV_CodeTable,2,FALSE),"")B133+12018741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X134+Y$6:Y134)*Z$6:Z134*(G$6:G134=G135), SC_SSCalcYears),0))/(12*Z135),0)010000020197410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X135+Y$6:Y135)*Z$6:Z135*(G$6:G135=G136), SC_SSCalcYears),0))/(12*Z136),0)010000SUMIFS($AE136:$AE137,SP_PensionPayout,"Lump sum",$E136:$E137,"<>0")0SUMIFS($AE136:$AE137,SP_PensionPayout,"Annuity",$E136:$E137,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J136<>INDEX(SP_SSPBFA,1),AJ134,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF136:AF137, --(G136:G137<>0))0SUMPRODUCT(AG136:AG137, --(E136:E137<>0))+AJ136002019741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X136+Y$6:Y136)*Z$6:Z136*(G$6:G136=G137), SC_SSCalcYears),0))/(12*Z137),0)010000020207410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X137+Y$6:Y137)*Z$6:Z137*(G$6:G137=G138), SC_SSCalcYears),0))/(12*Z138),0)010000SUMIFS($AE138:$AE139,SP_PensionPayout,"Lump sum",$E138:$E139,"<>0")0SUMIFS($AE138:$AE139,SP_PensionPayout,"Annuity",$E138:$E139,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J138<>INDEX(SP_SSPBFA,1),AJ136,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF138:AF139, --(G138:G139<>0))0SUMPRODUCT(AG138:AG139, --(E138:E139<>0))+AJ138002020741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X138+Y$6:Y138)*Z$6:Z138*(G$6:G138=G139), SC_SSCalcYears),0))/(12*Z139),0)010000020217410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X139+Y$6:Y139)*Z$6:Z139*(G$6:G139=G140), SC_SSCalcYears),0))/(12*Z140),0)010000SUMIFS($AE140:$AE141,SP_PensionPayout,"Lump sum",$E140:$E141,"<>0")0SUMIFS($AE140:$AE141,SP_PensionPayout,"Annuity",$E140:$E141,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J140<>INDEX(SP_SSPBFA,1),AJ138,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF140:AF141, --(G140:G141<>0))0SUMPRODUCT(AG140:AG141, --(E140:E141<>0))+AJ140002021741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X140+Y$6:Y140)*Z$6:Z140*(G$6:G140=G141), SC_SSCalcYears),0))/(12*Z141),0)010000020227410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X141+Y$6:Y141)*Z$6:Z141*(G$6:G141=G142), SC_SSCalcYears),0))/(12*Z142),0)010000SUMIFS($AE142:$AE143,SP_PensionPayout,"Lump sum",$E142:$E143,"<>0")0SUMIFS($AE142:$AE143,SP_PensionPayout,"Annuity",$E142:$E143,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J142<>INDEX(SP_SSPBFA,1),AJ140,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF142:AF143, --(G142:G143<>0))0SUMPRODUCT(AG142:AG143, --(E142:E143<>0))+AJ142002022741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X142+Y$6:Y142)*Z$6:Z142*(G$6:G142=G143), SC_SSCalcYears),0))/(12*Z143),0)010000020237410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X143+Y$6:Y143)*Z$6:Z143*(G$6:G143=G144), SC_SSCalcYears),0))/(12*Z144),0)010000SUMIFS($AE144:$AE145,SP_PensionPayout,"Lump sum",$E144:$E145,"<>0")0SUMIFS($AE144:$AE145,SP_PensionPayout,"Annuity",$E144:$E145,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J144<>INDEX(SP_SSPBFA,1),AJ142,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF144:AF145, --(G144:G145<>0))0SUMPRODUCT(AG144:AG145, --(E144:E145<>0))+AJ144002023741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X144+Y$6:Y144)*Z$6:Z144*(G$6:G144=G145), SC_SSCalcYears),0))/(12*Z145),0)010000020247410011001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X145+Y$6:Y145)*Z$6:Z145*(G$6:G145=G146), SC_SSCalcYears),0))/(12*Z146),0)010000SUMIFS($AE146:$AE147,SP_PensionPayout,"Lump sum",$E146:$E147,"<>0")0SUMIFS($AE146:$AE147,SP_PensionPayout,"Annuity",$E146:$E147,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J146<>INDEX(SP_SSPBFA,1),AJ144,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF146:AF147, --(G146:G147<>0))0SUMPRODUCT(AG146:AG147, --(E146:E147<>0))+AJ146002024741002-1001000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X146+Y$6:Y146)*Z$6:Z146*(G$6:G146=G147), SC_SSCalcYears),0))/(12*Z147),0)010000020257410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X147+Y$6:Y147)*Z$6:Z147*(G$6:G147=G148), SC_SSCalcYears),0))/(12*Z148),0)010000SUMIFS($AE148:$AE149,SP_PensionPayout,"Lump sum",$E148:$E149,"<>0")0SUMIFS($AE148:$AE149,SP_PensionPayout,"Annuity",$E148:$E149,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J148<>INDEX(SP_SSPBFA,1),AJ146,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF148:AF149, --(G148:G149<>0))0SUMPRODUCT(AG148:AG149, --(E148:E149<>0))+AJ148002025741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X148+Y$6:Y148)*Z$6:Z148*(G$6:G148=G149), SC_SSCalcYears),0))/(12*Z149),0)010000020267410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X149+Y$6:Y149)*Z$6:Z149*(G$6:G149=G150), SC_SSCalcYears),0))/(12*Z150),0)010000SUMIFS($AE150:$AE151,SP_PensionPayout,"Lump sum",$E150:$E151,"<>0")0SUMIFS($AE150:$AE151,SP_PensionPayout,"Annuity",$E150:$E151,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J150<>INDEX(SP_SSPBFA,1),AJ148,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF150:AF151, --(G150:G151<>0))0SUMPRODUCT(AG150:AG151, --(E150:E151<>0))+AJ150002026741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X150+Y$6:Y150)*Z$6:Z150*(G$6:G150=G151), SC_SSCalcYears),0))/(12*Z151),0)010000020277410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X151+Y$6:Y151)*Z$6:Z151*(G$6:G151=G152), SC_SSCalcYears),0))/(12*Z152),0)010000SUMIFS($AE152:$AE153,SP_PensionPayout,"Lump sum",$E152:$E153,"<>0")0SUMIFS($AE152:$AE153,SP_PensionPayout,"Annuity",$E152:$E153,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J152<>INDEX(SP_SSPBFA,1),AJ150,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF152:AF153, --(G152:G153<>0))0SUMPRODUCT(AG152:AG153, --(E152:E153<>0))+AJ152002027741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X152+Y$6:Y152)*Z$6:Z152*(G$6:G152=G153), SC_SSCalcYears),0))/(12*Z153),0)010000020287410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X153+Y$6:Y153)*Z$6:Z153*(G$6:G153=G154), SC_SSCalcYears),0))/(12*Z154),0)010000SUMIFS($AE154:$AE155,SP_PensionPayout,"Lump sum",$E154:$E155,"<>0")0SUMIFS($AE154:$AE155,SP_PensionPayout,"Annuity",$E154:$E155,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J154<>INDEX(SP_SSPBFA,1),AJ152,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF154:AF155, --(G154:G155<>0))0SUMPRODUCT(AG154:AG155, --(E154:E155<>0))+AJ154002028741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X154+Y$6:Y154)*Z$6:Z154*(G$6:G154=G155), SC_SSCalcYears),0))/(12*Z155),0)010000020297410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X155+Y$6:Y155)*Z$6:Z155*(G$6:G155=G156), SC_SSCalcYears),0))/(12*Z156),0)010000SUMIFS($AE156:$AE157,SP_PensionPayout,"Lump sum",$E156:$E157,"<>0")0SUMIFS($AE156:$AE157,SP_PensionPayout,"Annuity",$E156:$E157,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J156<>INDEX(SP_SSPBFA,1),AJ154,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF156:AF157, --(G156:G157<>0))0SUMPRODUCT(AG156:AG157, --(E156:E157<>0))+AJ156002029741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X156+Y$6:Y156)*Z$6:Z156*(G$6:G156=G157), SC_SSCalcYears),0))/(12*Z157),0)010000020307410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X157+Y$6:Y157)*Z$6:Z157*(G$6:G157=G158), SC_SSCalcYears),0))/(12*Z158),0)010000SUMIFS($AE158:$AE159,SP_PensionPayout,"Lump sum",$E158:$E159,"<>0")0SUMIFS($AE158:$AE159,SP_PensionPayout,"Annuity",$E158:$E159,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J158<>INDEX(SP_SSPBFA,1),AJ156,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF158:AF159, --(G158:G159<>0))0SUMPRODUCT(AG158:AG159, --(E158:E159<>0))+AJ158002030741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X158+Y$6:Y158)*Z$6:Z158*(G$6:G158=G159), SC_SSCalcYears),0))/(12*Z159),0)010000020317410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X159+Y$6:Y159)*Z$6:Z159*(G$6:G159=G160), SC_SSCalcYears),0))/(12*Z160),0)010000SUMIFS($AE160:$AE161,SP_PensionPayout,"Lump sum",$E160:$E161,"<>0")0SUMIFS($AE160:$AE161,SP_PensionPayout,"Annuity",$E160:$E161,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J160<>INDEX(SP_SSPBFA,1),AJ158,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF160:AF161, --(G160:G161<>0))0SUMPRODUCT(AG160:AG161, --(E160:E161<>0))+AJ160002031741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X160+Y$6:Y160)*Z$6:Z160*(G$6:G160=G161), SC_SSCalcYears),0))/(12*Z161),0)010000020327410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X161+Y$6:Y161)*Z$6:Z161*(G$6:G161=G162), SC_SSCalcYears),0))/(12*Z162),0)010000SUMIFS($AE162:$AE163,SP_PensionPayout,"Lump sum",$E162:$E163,"<>0")0SUMIFS($AE162:$AE163,SP_PensionPayout,"Annuity",$E162:$E163,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J162<>INDEX(SP_SSPBFA,1),AJ160,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF162:AF163, --(G162:G163<>0))0SUMPRODUCT(AG162:AG163, --(E162:E163<>0))+AJ162002032741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X162+Y$6:Y162)*Z$6:Z162*(G$6:G162=G163), SC_SSCalcYears),0))/(12*Z163),0)010000020337410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X163+Y$6:Y163)*Z$6:Z163*(G$6:G163=G164), SC_SSCalcYears),0))/(12*Z164),0)010000SUMIFS($AE164:$AE165,SP_PensionPayout,"Lump sum",$E164:$E165,"<>0")0SUMIFS($AE164:$AE165,SP_PensionPayout,"Annuity",$E164:$E165,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J164<>INDEX(SP_SSPBFA,1),AJ162,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF164:AF165, --(G164:G165<>0))0SUMPRODUCT(AG164:AG165, --(E164:E165<>0))+AJ164002033741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X164+Y$6:Y164)*Z$6:Z164*(G$6:G164=G165), SC_SSCalcYears),0))/(12*Z165),0)010000020347410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X165+Y$6:Y165)*Z$6:Z165*(G$6:G165=G166), SC_SSCalcYears),0))/(12*Z166),0)010000SUMIFS($AE166:$AE167,SP_PensionPayout,"Lump sum",$E166:$E167,"<>0")0SUMIFS($AE166:$AE167,SP_PensionPayout,"Annuity",$E166:$E167,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J166<>INDEX(SP_SSPBFA,1),AJ164,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF166:AF167, --(G166:G167<>0))0SUMPRODUCT(AG166:AG167, --(E166:E167<>0))+AJ166002034741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X166+Y$6:Y166)*Z$6:Z166*(G$6:G166=G167), SC_SSCalcYears),0))/(12*Z167),0)010000020357410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X167+Y$6:Y167)*Z$6:Z167*(G$6:G167=G168), SC_SSCalcYears),0))/(12*Z168),0)010000SUMIFS($AE168:$AE169,SP_PensionPayout,"Lump sum",$E168:$E169,"<>0")0SUMIFS($AE168:$AE169,SP_PensionPayout,"Annuity",$E168:$E169,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J168<>INDEX(SP_SSPBFA,1),AJ166,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF168:AF169, --(G168:G169<>0))0SUMPRODUCT(AG168:AG169, --(E168:E169<>0))+AJ168002035741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X168+Y$6:Y168)*Z$6:Z168*(G$6:G168=G169), SC_SSCalcYears),0))/(12*Z169),0)010000020367410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X169+Y$6:Y169)*Z$6:Z169*(G$6:G169=G170), SC_SSCalcYears),0))/(12*Z170),0)010000SUMIFS($AE170:$AE171,SP_PensionPayout,"Lump sum",$E170:$E171,"<>0")0SUMIFS($AE170:$AE171,SP_PensionPayout,"Annuity",$E170:$E171,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J170<>INDEX(SP_SSPBFA,1),AJ168,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF170:AF171, --(G170:G171<>0))0SUMPRODUCT(AG170:AG171, --(E170:E171<>0))+AJ170002036741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X170+Y$6:Y170)*Z$6:Z170*(G$6:G170=G171), SC_SSCalcYears),0))/(12*Z171),0)010000020377410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X171+Y$6:Y171)*Z$6:Z171*(G$6:G171=G172), SC_SSCalcYears),0))/(12*Z172),0)010000SUMIFS($AE172:$AE173,SP_PensionPayout,"Lump sum",$E172:$E173,"<>0")0SUMIFS($AE172:$AE173,SP_PensionPayout,"Annuity",$E172:$E173,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J172<>INDEX(SP_SSPBFA,1),AJ170,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF172:AF173, --(G172:G173<>0))0SUMPRODUCT(AG172:AG173, --(E172:E173<>0))+AJ172002037741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X172+Y$6:Y172)*Z$6:Z172*(G$6:G172=G173), SC_SSCalcYears),0))/(12*Z173),0)010000020387410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X173+Y$6:Y173)*Z$6:Z173*(G$6:G173=G174), SC_SSCalcYears),0))/(12*Z174),0)010000SUMIFS($AE174:$AE175,SP_PensionPayout,"Lump sum",$E174:$E175,"<>0")0SUMIFS($AE174:$AE175,SP_PensionPayout,"Annuity",$E174:$E175,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J174<>INDEX(SP_SSPBFA,1),AJ172,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF174:AF175, --(G174:G175<>0))0SUMPRODUCT(AG174:AG175, --(E174:E175<>0))+AJ174002038741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X174+Y$6:Y174)*Z$6:Z174*(G$6:G174=G175), SC_SSCalcYears),0))/(12*Z175),0)010000020397410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X175+Y$6:Y175)*Z$6:Z175*(G$6:G175=G176), SC_SSCalcYears),0))/(12*Z176),0)010000SUMIFS($AE176:$AE177,SP_PensionPayout,"Lump sum",$E176:$E177,"<>0")0SUMIFS($AE176:$AE177,SP_PensionPayout,"Annuity",$E176:$E177,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J176<>INDEX(SP_SSPBFA,1),AJ174,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF176:AF177, --(G176:G177<>0))0SUMPRODUCT(AG176:AG177, --(E176:E177<>0))+AJ176002039741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X176+Y$6:Y176)*Z$6:Z176*(G$6:G176=G177), SC_SSCalcYears),0))/(12*Z177),0)010000020407410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X177+Y$6:Y177)*Z$6:Z177*(G$6:G177=G178), SC_SSCalcYears),0))/(12*Z178),0)010000SUMIFS($AE178:$AE179,SP_PensionPayout,"Lump sum",$E178:$E179,"<>0")0SUMIFS($AE178:$AE179,SP_PensionPayout,"Annuity",$E178:$E179,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J178<>INDEX(SP_SSPBFA,1),AJ176,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF178:AF179, --(G178:G179<>0))0SUMPRODUCT(AG178:AG179, --(E178:E179<>0))+AJ178002040741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X178+Y$6:Y178)*Z$6:Z178*(G$6:G178=G179), SC_SSCalcYears),0))/(12*Z179),0)010000020417410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X179+Y$6:Y179)*Z$6:Z179*(G$6:G179=G180), SC_SSCalcYears),0))/(12*Z180),0)010000SUMIFS($AE180:$AE181,SP_PensionPayout,"Lump sum",$E180:$E181,"<>0")0SUMIFS($AE180:$AE181,SP_PensionPayout,"Annuity",$E180:$E181,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J180<>INDEX(SP_SSPBFA,1),AJ178,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF180:AF181, --(G180:G181<>0))0SUMPRODUCT(AG180:AG181, --(E180:E181<>0))+AJ180002041741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X180+Y$6:Y180)*Z$6:Z180*(G$6:G180=G181), SC_SSCalcYears),0))/(12*Z181),0)010000020427410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X181+Y$6:Y181)*Z$6:Z181*(G$6:G181=G182), SC_SSCalcYears),0))/(12*Z182),0)010000SUMIFS($AE182:$AE183,SP_PensionPayout,"Lump sum",$E182:$E183,"<>0")0SUMIFS($AE182:$AE183,SP_PensionPayout,"Annuity",$E182:$E183,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J182<>INDEX(SP_SSPBFA,1),AJ180,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF182:AF183, --(G182:G183<>0))0SUMPRODUCT(AG182:AG183, --(E182:E183<>0))+AJ182002042741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X182+Y$6:Y182)*Z$6:Z182*(G$6:G182=G183), SC_SSCalcYears),0))/(12*Z183),0)010000020437410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X183+Y$6:Y183)*Z$6:Z183*(G$6:G183=G184), SC_SSCalcYears),0))/(12*Z184),0)010000SUMIFS($AE184:$AE185,SP_PensionPayout,"Lump sum",$E184:$E185,"<>0")0SUMIFS($AE184:$AE185,SP_PensionPayout,"Annuity",$E184:$E185,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J184<>INDEX(SP_SSPBFA,1),AJ182,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF184:AF185, --(G184:G185<>0))0SUMPRODUCT(AG184:AG185, --(E184:E185<>0))+AJ184002043741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X184+Y$6:Y184)*Z$6:Z184*(G$6:G184=G185), SC_SSCalcYears),0))/(12*Z185),0)010000020447410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X185+Y$6:Y185)*Z$6:Z185*(G$6:G185=G186), SC_SSCalcYears),0))/(12*Z186),0)010000SUMIFS($AE186:$AE187,SP_PensionPayout,"Lump sum",$E186:$E187,"<>0")0SUMIFS($AE186:$AE187,SP_PensionPayout,"Annuity",$E186:$E187,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J186<>INDEX(SP_SSPBFA,1),AJ184,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF186:AF187, --(G186:G187<>0))0SUMPRODUCT(AG186:AG187, --(E186:E187<>0))+AJ186002044741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X186+Y$6:Y186)*Z$6:Z186*(G$6:G186=G187), SC_SSCalcYears),0))/(12*Z187),0)010000020457410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X187+Y$6:Y187)*Z$6:Z187*(G$6:G187=G188), SC_SSCalcYears),0))/(12*Z188),0)010000SUMIFS($AE188:$AE189,SP_PensionPayout,"Lump sum",$E188:$E189,"<>0")0SUMIFS($AE188:$AE189,SP_PensionPayout,"Annuity",$E188:$E189,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J188<>INDEX(SP_SSPBFA,1),AJ186,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF188:AF189, --(G188:G189<>0))0SUMPRODUCT(AG188:AG189, --(E188:E189<>0))+AJ188002045741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X188+Y$6:Y188)*Z$6:Z188*(G$6:G188=G189), SC_SSCalcYears),0))/(12*Z189),0)010000020467410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X189+Y$6:Y189)*Z$6:Z189*(G$6:G189=G190), SC_SSCalcYears),0))/(12*Z190),0)010000SUMIFS($AE190:$AE191,SP_PensionPayout,"Lump sum",$E190:$E191,"<>0")0SUMIFS($AE190:$AE191,SP_PensionPayout,"Annuity",$E190:$E191,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J190<>INDEX(SP_SSPBFA,1),AJ188,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF190:AF191, --(G190:G191<>0))0SUMPRODUCT(AG190:AG191, --(E190:E191<>0))+AJ190002046741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X190+Y$6:Y190)*Z$6:Z190*(G$6:G190=G191), SC_SSCalcYears),0))/(12*Z191),0)010000020477410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X191+Y$6:Y191)*Z$6:Z191*(G$6:G191=G192), SC_SSCalcYears),0))/(12*Z192),0)010000SUMIFS($AE192:$AE193,SP_PensionPayout,"Lump sum",$E192:$E193,"<>0")0SUMIFS($AE192:$AE193,SP_PensionPayout,"Annuity",$E192:$E193,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J192<>INDEX(SP_SSPBFA,1),AJ190,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF192:AF193, --(G192:G193<>0))0SUMPRODUCT(AG192:AG193, --(E192:E193<>0))+AJ192002047741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X192+Y$6:Y192)*Z$6:Z192*(G$6:G192=G193), SC_SSCalcYears),0))/(12*Z193),0)010000020487410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X193+Y$6:Y193)*Z$6:Z193*(G$6:G193=G194), SC_SSCalcYears),0))/(12*Z194),0)010000SUMIFS($AE194:$AE195,SP_PensionPayout,"Lump sum",$E194:$E195,"<>0")0SUMIFS($AE194:$AE195,SP_PensionPayout,"Annuity",$E194:$E195,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J194<>INDEX(SP_SSPBFA,1),AJ192,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF194:AF195, --(G194:G195<>0))0SUMPRODUCT(AG194:AG195, --(E194:E195<>0))+AJ194002048741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X194+Y$6:Y194)*Z$6:Z194*(G$6:G194=G195), SC_SSCalcYears),0))/(12*Z195),0)01000002049741INDEX(SP_Initials,G196)INDEX(SC_TaxIndex,$G196)0011IF(INDEX(SC_ShowRetireatee,$G196),IF($B196<YEAR(INDEX(SP_BirthDate,$G196)),0,$B196-YEAR(INDEX(SP_BirthDate,$G196))),0)00IF($B196<SC_TargetRY,1,IF($B196=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B196+1,1,1))),0))0000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X195+Y$6:Y195)*Z$6:Z195*(G$6:G195=G196), SC_SSCalcYears),0))/(12*Z196),0)010000SUMIFS($AE196:$AE197,SP_PensionPayout,"Lump sum",$E196:$E197,"<>0")0SUMIFS($AE196:$AE197,SP_PensionPayout,"Annuity",$E196:$E197,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J196<>INDEX(SP_SSPBFA,1),AJ194,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF196:AF197, --(G196:G197<>0))0SUMPRODUCT(AG196:AG197, --(E196:E197<>0))+AJ19600204974100MOD(ROW(),2)+12-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X196+Y$6:Y196)*Z$6:Z196*(G$6:G196=G197), SC_SSCalcYears),0))/(12*Z197),0)010000020507410MAX($J198+1-INDEX(SP_StartWorkAge,$G198),0)01MOD($G198,2)-($G198-1)10IF(INDEX(SC_ShowRetireatee,$G198),IF($B198>(YEAR(INDEX(SP_BirthDate,$G198))+INDEX(SP_LifeExp,$G198)),0,$I198),0)00IF(IF(COLUMN()=COLUMN(L198),TRUE,ISBLANK(L198)), IF(OR($F198=0,$K198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $P196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G198)), $P200/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G198))))), L198)0IF(IF(COLUMN()=COLUMN(M198),TRUE,ISBLANK(M198)), IF(OR($F198=0,$K198=0),0,IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $Q196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G198)), 0))), M198)0IF(IF(COLUMN()=COLUMN(N198),TRUE,ISBLANK(N198)), IF($B198=SP_CurrentYear, 0, IF($B198>SP_CurrentYear, $R196*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G198)), 0)), N198)0IF(IF(COLUMN()=COLUMN(O198),TRUE,ISBLANK(O198)), MIN((-INDEX(SC_ExpensesLivingPF,$G198,1)*ABS($K198))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, (P198+Q198)*ABS($K198)), O198)0P198*ABS($K198)0Q198*ABS($K198)0MAX(T198-ABS($S198)*ABS($K198), 0)0MAX(U198-MAX(ABS($S198)*ABS($K198)-P198, 0),0)0IF($J198=0, 0, MAX(MIN(T198-ABS($S198)*ABS($K198), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J198=0, 0, MIN(MAX(U198-MAX(ABS($S198)*ABS($K198)-P198, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X198))0IF($J198=0,1,IF($B198>=INDEX(SC_SSBaseYear,$G198),1,Z200*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J198=0, 0, ROUNDDOWN(MIN((X198+Y198)*Z198,LT_SSMaxCredit*Z198)/(LT_SSOneCredit*Z198), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X197+Y$6:Y197)*Z$6:Z197*(G$6:G197=G198), SC_SSCalcYears),0))/(12*Z198),0)0IF($I198>0, IF($B198<=INDEX(SC_SSBaseYear,$G198)+2,Z198,1/(1/AC196*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G198)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G198))>$B198,0,YEARFRAC(INDEX(SP_PensionSWD,$G198), MIN(DATE($B198+1,1,1),SP_TargetRD))))0IF(AND(AD198>0, $B198=SC_TargetRY, INDEX(SP_PensionFAE,$G198)>0),SUMIF(OFFSET(G198,-MIN(INDEX(SP_PensionFAE,$G198),AD198)*2,0,MIN(INDEX(SP_PensionFAE,$G198),AD198)*2),$G198,OFFSET(P198,-MIN(INDEX(SP_PensionFAE,$G198),AD198)*2,0,MIN(INDEX(SP_PensionFAE,$G198),AD198)*2))/MIN(INDEX(SP_PensionFAE,$G198),AD198)*INDEX(SP_PensionPCT,$G198)*AD198,0)0$T198+$U1980$R1980SUMIFS($AE198:$AE199,SP_PensionPayout,"Lump sum",$E198:$E199,"<>0")0SUMIFS($AE198:$AE199,SP_PensionPayout,"Annuity",$E198:$E199,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J198<>INDEX(SP_SSPBFA,1),AJ196,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF198:AF199, --(G198:G199<>0))0SUMPRODUCT(AG198:AG199, --(E198:E199<>0))+AJ1980IFERROR(IF(OR(NOT(ISNUMBER($P198)),$P198<0,NOT(ISNUMBER($Q198)),$Q198<0,NOT(ISNUMBER($R198)),$R198<0,NOT(ISNUMBER($S198)),$S198<0),202,0),203)0IFERROR(VLOOKUP(AM198,IV_CodeTable,2,FALSE),"")B197+12050741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X198+Y$6:Y198)*Z$6:Z198*(G$6:G198=G199), SC_SSCalcYears),0))/(12*Z199),0)010000020517410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X199+Y$6:Y199)*Z$6:Z199*(G$6:G199=G200), SC_SSCalcYears),0))/(12*Z200),0)010000SUMIFS($AE200:$AE201,SP_PensionPayout,"Lump sum",$E200:$E201,"<>0")0SUMIFS($AE200:$AE201,SP_PensionPayout,"Annuity",$E200:$E201,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J200<>INDEX(SP_SSPBFA,1),AJ198,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF200:AF201, --(G200:G201<>0))0SUMPRODUCT(AG200:AG201, --(E200:E201<>0))+AJ200002051741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X200+Y$6:Y200)*Z$6:Z200*(G$6:G200=G201), SC_SSCalcYears),0))/(12*Z201),0)010000020527410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X201+Y$6:Y201)*Z$6:Z201*(G$6:G201=G202), SC_SSCalcYears),0))/(12*Z202),0)010000SUMIFS($AE202:$AE203,SP_PensionPayout,"Lump sum",$E202:$E203,"<>0")0SUMIFS($AE202:$AE203,SP_PensionPayout,"Annuity",$E202:$E203,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J202<>INDEX(SP_SSPBFA,1),AJ200,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF202:AF203, --(G202:G203<>0))0SUMPRODUCT(AG202:AG203, --(E202:E203<>0))+AJ2020IFERROR(IF(OR(NOT(ISNUMBER($P202)),$P202<0,NOT(ISNUMBER($Q202)),$Q202<0,NOT(ISNUMBER($R202)),$R202<0,NOT(ISNUMBER($S202)),$S202<0),202,0),203)0IFERROR(VLOOKUP(AM202,IV_CodeTable,2,FALSE),"")2052741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X202+Y$6:Y202)*Z$6:Z202*(G$6:G202=G203), SC_SSCalcYears),0))/(12*Z203),0)010000IFERROR(IF(OR(NOT(ISNUMBER($P203)),$P203<0,NOT(ISNUMBER($Q203)),$Q203<0,NOT(ISNUMBER($R203)),$R203<0,NOT(ISNUMBER($S203)),$S203<0),202,0),203)0IFERROR(VLOOKUP(AM203,IV_CodeTable,2,FALSE),"")20537410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X203+Y$6:Y203)*Z$6:Z203*(G$6:G203=G204), SC_SSCalcYears),0))/(12*Z204),0)010000SUMIFS($AE204:$AE205,SP_PensionPayout,"Lump sum",$E204:$E205,"<>0")0SUMIFS($AE204:$AE205,SP_PensionPayout,"Annuity",$E204:$E205,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J204<>INDEX(SP_SSPBFA,1),AJ202,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF204:AF205, --(G204:G205<>0))0SUMPRODUCT(AG204:AG205, --(E204:E205<>0))+AJ204002053741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X204+Y$6:Y204)*Z$6:Z204*(G$6:G204=G205), SC_SSCalcYears),0))/(12*Z205),0)010000020547410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X205+Y$6:Y205)*Z$6:Z205*(G$6:G205=G206), SC_SSCalcYears),0))/(12*Z206),0)010000SUMIFS($AE206:$AE207,SP_PensionPayout,"Lump sum",$E206:$E207,"<>0")0SUMIFS($AE206:$AE207,SP_PensionPayout,"Annuity",$E206:$E207,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J206<>INDEX(SP_SSPBFA,1),AJ204,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF206:AF207, --(G206:G207<>0))0SUMPRODUCT(AG206:AG207, --(E206:E207<>0))+AJ206002054741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X206+Y$6:Y206)*Z$6:Z206*(G$6:G206=G207), SC_SSCalcYears),0))/(12*Z207),0)010000020557410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X207+Y$6:Y207)*Z$6:Z207*(G$6:G207=G208), SC_SSCalcYears),0))/(12*Z208),0)010000SUMIFS($AE208:$AE209,SP_PensionPayout,"Lump sum",$E208:$E209,"<>0")0SUMIFS($AE208:$AE209,SP_PensionPayout,"Annuity",$E208:$E209,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J208<>INDEX(SP_SSPBFA,1),AJ206,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF208:AF209, --(G208:G209<>0))0SUMPRODUCT(AG208:AG209, --(E208:E209<>0))+AJ208002055741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X208+Y$6:Y208)*Z$6:Z208*(G$6:G208=G209), SC_SSCalcYears),0))/(12*Z209),0)010000020567410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X209+Y$6:Y209)*Z$6:Z209*(G$6:G209=G210), SC_SSCalcYears),0))/(12*Z210),0)010000SUMIFS($AE210:$AE211,SP_PensionPayout,"Lump sum",$E210:$E211,"<>0")0SUMIFS($AE210:$AE211,SP_PensionPayout,"Annuity",$E210:$E211,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J210<>INDEX(SP_SSPBFA,1),AJ208,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF210:AF211, --(G210:G211<>0))0SUMPRODUCT(AG210:AG211, --(E210:E211<>0))+AJ210002056741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X210+Y$6:Y210)*Z$6:Z210*(G$6:G210=G211), SC_SSCalcYears),0))/(12*Z211),0)010000020577410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X211+Y$6:Y211)*Z$6:Z211*(G$6:G211=G212), SC_SSCalcYears),0))/(12*Z212),0)010000SUMIFS($AE212:$AE213,SP_PensionPayout,"Lump sum",$E212:$E213,"<>0")0SUMIFS($AE212:$AE213,SP_PensionPayout,"Annuity",$E212:$E213,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J212<>INDEX(SP_SSPBFA,1),AJ210,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF212:AF213, --(G212:G213<>0))0SUMPRODUCT(AG212:AG213, --(E212:E213<>0))+AJ212002057741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X212+Y$6:Y212)*Z$6:Z212*(G$6:G212=G213), SC_SSCalcYears),0))/(12*Z213),0)010000020587410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X213+Y$6:Y213)*Z$6:Z213*(G$6:G213=G214), SC_SSCalcYears),0))/(12*Z214),0)010000SUMIFS($AE214:$AE215,SP_PensionPayout,"Lump sum",$E214:$E215,"<>0")0SUMIFS($AE214:$AE215,SP_PensionPayout,"Annuity",$E214:$E215,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J214<>INDEX(SP_SSPBFA,1),AJ212,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF214:AF215, --(G214:G215<>0))0SUMPRODUCT(AG214:AG215, --(E214:E215<>0))+AJ214002058741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X214+Y$6:Y214)*Z$6:Z214*(G$6:G214=G215), SC_SSCalcYears),0))/(12*Z215),0)010000020597410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X215+Y$6:Y215)*Z$6:Z215*(G$6:G215=G216), SC_SSCalcYears),0))/(12*Z216),0)010000SUMIFS($AE216:$AE217,SP_PensionPayout,"Lump sum",$E216:$E217,"<>0")0SUMIFS($AE216:$AE217,SP_PensionPayout,"Annuity",$E216:$E217,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J216<>INDEX(SP_SSPBFA,1),AJ214,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF216:AF217, --(G216:G217<>0))0SUMPRODUCT(AG216:AG217, --(E216:E217<>0))+AJ216002059741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X216+Y$6:Y216)*Z$6:Z216*(G$6:G216=G217), SC_SSCalcYears),0))/(12*Z217),0)010000020607410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X217+Y$6:Y217)*Z$6:Z217*(G$6:G217=G218), SC_SSCalcYears),0))/(12*Z218),0)010000SUMIFS($AE218:$AE219,SP_PensionPayout,"Lump sum",$E218:$E219,"<>0")0SUMIFS($AE218:$AE219,SP_PensionPayout,"Annuity",$E218:$E219,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J218<>INDEX(SP_SSPBFA,1),AJ216,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF218:AF219, --(G218:G219<>0))0SUMPRODUCT(AG218:AG219, --(E218:E219<>0))+AJ218002060741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X218+Y$6:Y218)*Z$6:Z218*(G$6:G218=G219), SC_SSCalcYears),0))/(12*Z219),0)010000020617410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X219+Y$6:Y219)*Z$6:Z219*(G$6:G219=G220), SC_SSCalcYears),0))/(12*Z220),0)010000SUMIFS($AE220:$AE221,SP_PensionPayout,"Lump sum",$E220:$E221,"<>0")0SUMIFS($AE220:$AE221,SP_PensionPayout,"Annuity",$E220:$E221,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J220<>INDEX(SP_SSPBFA,1),AJ218,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF220:AF221, --(G220:G221<>0))0SUMPRODUCT(AG220:AG221, --(E220:E221<>0))+AJ220002061741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X220+Y$6:Y220)*Z$6:Z220*(G$6:G220=G221), SC_SSCalcYears),0))/(12*Z221),0)010000020627410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X221+Y$6:Y221)*Z$6:Z221*(G$6:G221=G222), SC_SSCalcYears),0))/(12*Z222),0)010000SUMIFS($AE222:$AE223,SP_PensionPayout,"Lump sum",$E222:$E223,"<>0")0SUMIFS($AE222:$AE223,SP_PensionPayout,"Annuity",$E222:$E223,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J222<>INDEX(SP_SSPBFA,1),AJ220,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF222:AF223, --(G222:G223<>0))0SUMPRODUCT(AG222:AG223, --(E222:E223<>0))+AJ222002062741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X222+Y$6:Y222)*Z$6:Z222*(G$6:G222=G223), SC_SSCalcYears),0))/(12*Z223),0)010000020637410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X223+Y$6:Y223)*Z$6:Z223*(G$6:G223=G224), SC_SSCalcYears),0))/(12*Z224),0)010000SUMIFS($AE224:$AE225,SP_PensionPayout,"Lump sum",$E224:$E225,"<>0")0SUMIFS($AE224:$AE225,SP_PensionPayout,"Annuity",$E224:$E225,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J224<>INDEX(SP_SSPBFA,1),AJ222,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF224:AF225, --(G224:G225<>0))0SUMPRODUCT(AG224:AG225, --(E224:E225<>0))+AJ224002063741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X224+Y$6:Y224)*Z$6:Z224*(G$6:G224=G225), SC_SSCalcYears),0))/(12*Z225),0)010000020647410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X225+Y$6:Y225)*Z$6:Z225*(G$6:G225=G226), SC_SSCalcYears),0))/(12*Z226),0)010000SUMIFS($AE226:$AE227,SP_PensionPayout,"Lump sum",$E226:$E227,"<>0")0SUMIFS($AE226:$AE227,SP_PensionPayout,"Annuity",$E226:$E227,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J226<>INDEX(SP_SSPBFA,1),AJ224,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF226:AF227, --(G226:G227<>0))0SUMPRODUCT(AG226:AG227, --(E226:E227<>0))+AJ226002064741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X226+Y$6:Y226)*Z$6:Z226*(G$6:G226=G227), SC_SSCalcYears),0))/(12*Z227),0)010000020657410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X227+Y$6:Y227)*Z$6:Z227*(G$6:G227=G228), SC_SSCalcYears),0))/(12*Z228),0)010000SUMIFS($AE228:$AE229,SP_PensionPayout,"Lump sum",$E228:$E229,"<>0")0SUMIFS($AE228:$AE229,SP_PensionPayout,"Annuity",$E228:$E229,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J228<>INDEX(SP_SSPBFA,1),AJ226,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF228:AF229, --(G228:G229<>0))0SUMPRODUCT(AG228:AG229, --(E228:E229<>0))+AJ228002065741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X228+Y$6:Y228)*Z$6:Z228*(G$6:G228=G229), SC_SSCalcYears),0))/(12*Z229),0)010000020667410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X229+Y$6:Y229)*Z$6:Z229*(G$6:G229=G230), SC_SSCalcYears),0))/(12*Z230),0)010000SUMIFS($AE230:$AE231,SP_PensionPayout,"Lump sum",$E230:$E231,"<>0")0SUMIFS($AE230:$AE231,SP_PensionPayout,"Annuity",$E230:$E231,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J230<>INDEX(SP_SSPBFA,1),AJ228,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF230:AF231, --(G230:G231<>0))0SUMPRODUCT(AG230:AG231, --(E230:E231<>0))+AJ230002066741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X230+Y$6:Y230)*Z$6:Z230*(G$6:G230=G231), SC_SSCalcYears),0))/(12*Z231),0)010000020677410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X231+Y$6:Y231)*Z$6:Z231*(G$6:G231=G232), SC_SSCalcYears),0))/(12*Z232),0)010000SUMIFS($AE232:$AE233,SP_PensionPayout,"Lump sum",$E232:$E233,"<>0")0SUMIFS($AE232:$AE233,SP_PensionPayout,"Annuity",$E232:$E233,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J232<>INDEX(SP_SSPBFA,1),AJ230,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF232:AF233, --(G232:G233<>0))0SUMPRODUCT(AG232:AG233, --(E232:E233<>0))+AJ232002067741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X232+Y$6:Y232)*Z$6:Z232*(G$6:G232=G233), SC_SSCalcYears),0))/(12*Z233),0)010000020687410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X233+Y$6:Y233)*Z$6:Z233*(G$6:G233=G234), SC_SSCalcYears),0))/(12*Z234),0)010000SUMIFS($AE234:$AE235,SP_PensionPayout,"Lump sum",$E234:$E235,"<>0")0SUMIFS($AE234:$AE235,SP_PensionPayout,"Annuity",$E234:$E235,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J234<>INDEX(SP_SSPBFA,1),AJ232,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF234:AF235, --(G234:G235<>0))0SUMPRODUCT(AG234:AG235, --(E234:E235<>0))+AJ234002068741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X234+Y$6:Y234)*Z$6:Z234*(G$6:G234=G235), SC_SSCalcYears),0))/(12*Z235),0)010000020697410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X235+Y$6:Y235)*Z$6:Z235*(G$6:G235=G236), SC_SSCalcYears),0))/(12*Z236),0)010000SUMIFS($AE236:$AE237,SP_PensionPayout,"Lump sum",$E236:$E237,"<>0")0SUMIFS($AE236:$AE237,SP_PensionPayout,"Annuity",$E236:$E237,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J236<>INDEX(SP_SSPBFA,1),AJ234,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF236:AF237, --(G236:G237<>0))0SUMPRODUCT(AG236:AG237, --(E236:E237<>0))+AJ236002069741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X236+Y$6:Y236)*Z$6:Z236*(G$6:G236=G237), SC_SSCalcYears),0))/(12*Z237),0)010000020707410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X237+Y$6:Y237)*Z$6:Z237*(G$6:G237=G238), SC_SSCalcYears),0))/(12*Z238),0)010000SUMIFS($AE238:$AE239,SP_PensionPayout,"Lump sum",$E238:$E239,"<>0")0SUMIFS($AE238:$AE239,SP_PensionPayout,"Annuity",$E238:$E239,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J238<>INDEX(SP_SSPBFA,1),AJ236,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF238:AF239, --(G238:G239<>0))0SUMPRODUCT(AG238:AG239, --(E238:E239<>0))+AJ238002070741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X238+Y$6:Y238)*Z$6:Z238*(G$6:G238=G239), SC_SSCalcYears),0))/(12*Z239),0)010000020717410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X239+Y$6:Y239)*Z$6:Z239*(G$6:G239=G240), SC_SSCalcYears),0))/(12*Z240),0)010000SUMIFS($AE240:$AE241,SP_PensionPayout,"Lump sum",$E240:$E241,"<>0")0SUMIFS($AE240:$AE241,SP_PensionPayout,"Annuity",$E240:$E241,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J240<>INDEX(SP_SSPBFA,1),AJ238,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF240:AF241, --(G240:G241<>0))0SUMPRODUCT(AG240:AG241, --(E240:E241<>0))+AJ240002071741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X240+Y$6:Y240)*Z$6:Z240*(G$6:G240=G241), SC_SSCalcYears),0))/(12*Z241),0)010000020727410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X241+Y$6:Y241)*Z$6:Z241*(G$6:G241=G242), SC_SSCalcYears),0))/(12*Z242),0)010000SUMIFS($AE242:$AE243,SP_PensionPayout,"Lump sum",$E242:$E243,"<>0")0SUMIFS($AE242:$AE243,SP_PensionPayout,"Annuity",$E242:$E243,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J242<>INDEX(SP_SSPBFA,1),AJ240,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF242:AF243, --(G242:G243<>0))0SUMPRODUCT(AG242:AG243, --(E242:E243<>0))+AJ242002072741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X242+Y$6:Y242)*Z$6:Z242*(G$6:G242=G243), SC_SSCalcYears),0))/(12*Z243),0)010000020737410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X243+Y$6:Y243)*Z$6:Z243*(G$6:G243=G244), SC_SSCalcYears),0))/(12*Z244),0)010000SUMIFS($AE244:$AE245,SP_PensionPayout,"Lump sum",$E244:$E245,"<>0")0SUMIFS($AE244:$AE245,SP_PensionPayout,"Annuity",$E244:$E245,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J244<>INDEX(SP_SSPBFA,1),AJ242,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF244:AF245, --(G244:G245<>0))0SUMPRODUCT(AG244:AG245, --(E244:E245<>0))+AJ244002073741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X244+Y$6:Y244)*Z$6:Z244*(G$6:G244=G245), SC_SSCalcYears),0))/(12*Z245),0)010000020747410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X245+Y$6:Y245)*Z$6:Z245*(G$6:G245=G246), SC_SSCalcYears),0))/(12*Z246),0)010000SUMIFS($AE246:$AE247,SP_PensionPayout,"Lump sum",$E246:$E247,"<>0")0SUMIFS($AE246:$AE247,SP_PensionPayout,"Annuity",$E246:$E247,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J246<>INDEX(SP_SSPBFA,1),AJ244,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF246:AF247, --(G246:G247<>0))0SUMPRODUCT(AG246:AG247, --(E246:E247<>0))+AJ246002074741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X246+Y$6:Y246)*Z$6:Z246*(G$6:G246=G247), SC_SSCalcYears),0))/(12*Z247),0)010000020757410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X247+Y$6:Y247)*Z$6:Z247*(G$6:G247=G248), SC_SSCalcYears),0))/(12*Z248),0)010000SUMIFS($AE248:$AE249,SP_PensionPayout,"Lump sum",$E248:$E249,"<>0")0SUMIFS($AE248:$AE249,SP_PensionPayout,"Annuity",$E248:$E249,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J248<>INDEX(SP_SSPBFA,1),AJ246,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF248:AF249, --(G248:G249<>0))0SUMPRODUCT(AG248:AG249, --(E248:E249<>0))+AJ248002075741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X248+Y$6:Y248)*Z$6:Z248*(G$6:G248=G249), SC_SSCalcYears),0))/(12*Z249),0)010000020767410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X249+Y$6:Y249)*Z$6:Z249*(G$6:G249=G250), SC_SSCalcYears),0))/(12*Z250),0)010000SUMIFS($AE250:$AE251,SP_PensionPayout,"Lump sum",$E250:$E251,"<>0")0SUMIFS($AE250:$AE251,SP_PensionPayout,"Annuity",$E250:$E251,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J250<>INDEX(SP_SSPBFA,1),AJ248,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF250:AF251, --(G250:G251<>0))0SUMPRODUCT(AG250:AG251, --(E250:E251<>0))+AJ250002076741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X250+Y$6:Y250)*Z$6:Z250*(G$6:G250=G251), SC_SSCalcYears),0))/(12*Z251),0)010000020777410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X251+Y$6:Y251)*Z$6:Z251*(G$6:G251=G252), SC_SSCalcYears),0))/(12*Z252),0)010000SUMIFS($AE252:$AE253,SP_PensionPayout,"Lump sum",$E252:$E253,"<>0")0SUMIFS($AE252:$AE253,SP_PensionPayout,"Annuity",$E252:$E253,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J252<>INDEX(SP_SSPBFA,1),AJ250,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF252:AF253, --(G252:G253<>0))0SUMPRODUCT(AG252:AG253, --(E252:E253<>0))+AJ252002077741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X252+Y$6:Y252)*Z$6:Z252*(G$6:G252=G253), SC_SSCalcYears),0))/(12*Z253),0)010000020787410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X253+Y$6:Y253)*Z$6:Z253*(G$6:G253=G254), SC_SSCalcYears),0))/(12*Z254),0)010000SUMIFS($AE254:$AE255,SP_PensionPayout,"Lump sum",$E254:$E255,"<>0")0SUMIFS($AE254:$AE255,SP_PensionPayout,"Annuity",$E254:$E255,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J254<>INDEX(SP_SSPBFA,1),AJ252,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF254:AF255, --(G254:G255<>0))0SUMPRODUCT(AG254:AG255, --(E254:E255<>0))+AJ254002078741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X254+Y$6:Y254)*Z$6:Z254*(G$6:G254=G255), SC_SSCalcYears),0))/(12*Z255),0)010000020797410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X255+Y$6:Y255)*Z$6:Z255*(G$6:G255=G256), SC_SSCalcYears),0))/(12*Z256),0)010000SUMIFS($AE256:$AE257,SP_PensionPayout,"Lump sum",$E256:$E257,"<>0")0SUMIFS($AE256:$AE257,SP_PensionPayout,"Annuity",$E256:$E257,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J256<>INDEX(SP_SSPBFA,1),AJ254,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF256:AF257, --(G256:G257<>0))0SUMPRODUCT(AG256:AG257, --(E256:E257<>0))+AJ256002079741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X256+Y$6:Y256)*Z$6:Z256*(G$6:G256=G257), SC_SSCalcYears),0))/(12*Z257),0)01000002080741INDEX(SC_TaxIndex,$G258)0011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X257+Y$6:Y257)*Z$6:Z257*(G$6:G257=G258), SC_SSCalcYears),0))/(12*Z258),0)010000SUMIFS($AE258:$AE259,SP_PensionPayout,"Lump sum",$E258:$E259,"<>0")0SUMIFS($AE258:$AE259,SP_PensionPayout,"Annuity",$E258:$E259,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J258<>INDEX(SP_SSPBFA,1),AJ256,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF258:AF259, --(G258:G259<>0))0SUMPRODUCT(AG258:AG259, --(E258:E259<>0))+AJ258002080741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X258+Y$6:Y258)*Z$6:Z258*(G$6:G258=G259), SC_SSCalcYears),0))/(12*Z259),0)01000002081741INDEX(SP_Initials,G260)001MOD($G260,2)-($G260-1)1IF(INDEX(SC_ShowRetireatee,$G260),IF($B260<YEAR(INDEX(SP_BirthDate,$G260)),0,$B260-YEAR(INDEX(SP_BirthDate,$G260))),0)00IF($B260<SC_TargetRY,1,IF($B260=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE($B260+1,1,1))),0))0000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X259+Y$6:Y259)*Z$6:Z259*(G$6:G259=G260), SC_SSCalcYears),0))/(12*Z260),0)010000SUMIFS($AE260:$AE261,SP_PensionPayout,"Lump sum",$E260:$E261,"<>0")0SUMIFS($AE260:$AE261,SP_PensionPayout,"Annuity",$E260:$E261,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J260<>INDEX(SP_SSPBFA,1),AJ258,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF260:AF261, --(G260:G261<>0))0SUMPRODUCT(AG260:AG261, --(E260:E261<>0))+AJ26000208174100MOD(ROW(),2)+12-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X260+Y$6:Y260)*Z$6:Z260*(G$6:G260=G261), SC_SSCalcYears),0))/(12*Z261),0)010000020827410MAX($J262+1-INDEX(SP_StartWorkAge,$G262),0)0110IF(INDEX(SC_ShowRetireatee,$G262),IF($B262>(YEAR(INDEX(SP_BirthDate,$G262))+INDEX(SP_LifeExp,$G262)),0,$I262),0)00IF(IF(COLUMN()=COLUMN(L262),TRUE,ISBLANK(L262)), IF(OR($F262=0,$K262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $P260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G262)), $P264/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G262))))), L262)0IF(IF(COLUMN()=COLUMN(M262),TRUE,ISBLANK(M262)), IF(OR($F262=0,$K262=0),0,IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $Q260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G262)), 0))), M262)0IF(IF(COLUMN()=COLUMN(N262),TRUE,ISBLANK(N262)), IF($B262=SP_CurrentYear, 0, IF($B262>SP_CurrentYear, $R260*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G262)), 0)), N262)0IF(IF(COLUMN()=COLUMN(O262),TRUE,ISBLANK(O262)), MIN((-INDEX(SC_ExpensesLivingPF,$G262,1)*ABS($K262))/INDEX(SC_EA_InflationCPIdx, EAIDX)*12, (P262+Q262)*ABS($K262)), O262)0P262*ABS($K262)0Q262*ABS($K262)0MAX(T262-ABS($S262)*ABS($K262), 0)0MAX(U262-MAX(ABS($S262)*ABS($K262)-P262, 0),0)0IF($J262=0, 0, MAX(MIN(T262-ABS($S262)*ABS($K262), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J262=0, 0, MIN(MAX(U262-MAX(ABS($S262)*ABS($K262)-P262, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X262))0IF($J262=0,1,IF($B262>=INDEX(SC_SSBaseYear,$G262),1,Z264*(INDEX(SP_EA_InflationWageRate, EAIDX+1)+1)))1IF($J262=0, 0, ROUNDDOWN(MIN((X262+Y262)*Z262,LT_SSMaxCredit*Z262)/(LT_SSOneCredit*Z262), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X261+Y$6:Y261)*Z$6:Z261*(G$6:G261=G262), SC_SSCalcYears),0))/(12*Z262),0)0IF($I262>0, IF($B262<=INDEX(SC_SSBaseYear,$G262)+2,Z262,1/(1/AC260*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)1IF(INDEX(SP_PensionSWD,$G262)="",0,IF(YEAR(INDEX(SP_PensionSWD,$G262))>$B262,0,YEARFRAC(INDEX(SP_PensionSWD,$G262), MIN(DATE($B262+1,1,1),SP_TargetRD))))0IF(AND(AD262>0, $B262=SC_TargetRY, INDEX(SP_PensionFAE,$G262)>0),SUMIF(OFFSET(G262,-MIN(INDEX(SP_PensionFAE,$G262),AD262)*2,0,MIN(INDEX(SP_PensionFAE,$G262),AD262)*2),$G262,OFFSET(P262,-MIN(INDEX(SP_PensionFAE,$G262),AD262)*2,0,MIN(INDEX(SP_PensionFAE,$G262),AD262)*2))/MIN(INDEX(SP_PensionFAE,$G262),AD262)*INDEX(SP_PensionPCT,$G262)*AD262,0)0$T262+$U2620$R2620SUMIFS($AE262:$AE263,SP_PensionPayout,"Lump sum",$E262:$E263,"<>0")0SUMIFS($AE262:$AE263,SP_PensionPayout,"Annuity",$E262:$E263,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J262<>INDEX(SP_SSPBFA,1),AJ260,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF262:AF263, --(G262:G263<>0))0SUMPRODUCT(AG262:AG263, --(E262:E263<>0))+AJ26200B261+12082741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X262+Y$6:Y262)*Z$6:Z262*(G$6:G262=G263), SC_SSCalcYears),0))/(12*Z263),0)010000020837410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X263+Y$6:Y263)*Z$6:Z263*(G$6:G263=G264), SC_SSCalcYears),0))/(12*Z264),0)010000SUMIFS($AE264:$AE265,SP_PensionPayout,"Lump sum",$E264:$E265,"<>0")0SUMIFS($AE264:$AE265,SP_PensionPayout,"Annuity",$E264:$E265,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J264<>INDEX(SP_SSPBFA,1),AJ262,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF264:AF265, --(G264:G265<>0))0SUMPRODUCT(AG264:AG265, --(E264:E265<>0))+AJ264002083741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X264+Y$6:Y264)*Z$6:Z264*(G$6:G264=G265), SC_SSCalcYears),0))/(12*Z265),0)010000020847410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X265+Y$6:Y265)*Z$6:Z265*(G$6:G265=G266), SC_SSCalcYears),0))/(12*Z266),0)010000SUMIFS($AE266:$AE267,SP_PensionPayout,"Lump sum",$E266:$E267,"<>0")0SUMIFS($AE266:$AE267,SP_PensionPayout,"Annuity",$E266:$E267,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J266<>INDEX(SP_SSPBFA,1),AJ264,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF266:AF267, --(G266:G267<>0))0SUMPRODUCT(AG266:AG267, --(E266:E267<>0))+AJ266002084741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X266+Y$6:Y266)*Z$6:Z266*(G$6:G266=G267), SC_SSCalcYears),0))/(12*Z267),0)010000IFERROR(IF(OR(NOT(ISNUMBER($P267)),$P267<0,NOT(ISNUMBER($Q267)),$Q267<0,NOT(ISNUMBER($R267)),$R267<0,NOT(ISNUMBER($S267)),$S267<0),202,0),203)0IFERROR(VLOOKUP(AM267,IV_CodeTable,2,FALSE),"")20857410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X267+Y$6:Y267)*Z$6:Z267*(G$6:G267=G268), SC_SSCalcYears),0))/(12*Z268),0)010000SUMIFS($AE268:$AE269,SP_PensionPayout,"Lump sum",$E268:$E269,"<>0")0SUMIFS($AE268:$AE269,SP_PensionPayout,"Annuity",$E268:$E269,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J268<>INDEX(SP_SSPBFA,1),AJ266,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF268:AF269, --(G268:G269<>0))0SUMPRODUCT(AG268:AG269, --(E268:E269<>0))+AJ268002085741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X268+Y$6:Y268)*Z$6:Z268*(G$6:G268=G269), SC_SSCalcYears),0))/(12*Z269),0)010000020867410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X269+Y$6:Y269)*Z$6:Z269*(G$6:G269=G270), SC_SSCalcYears),0))/(12*Z270),0)010000SUMIFS($AE270:$AE271,SP_PensionPayout,"Lump sum",$E270:$E271,"<>0")0SUMIFS($AE270:$AE271,SP_PensionPayout,"Annuity",$E270:$E271,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J270<>INDEX(SP_SSPBFA,1),AJ268,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF270:AF271, --(G270:G271<>0))0SUMPRODUCT(AG270:AG271, --(E270:E271<>0))+AJ270002086741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X270+Y$6:Y270)*Z$6:Z270*(G$6:G270=G271), SC_SSCalcYears),0))/(12*Z271),0)010000020877410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X271+Y$6:Y271)*Z$6:Z271*(G$6:G271=G272), SC_SSCalcYears),0))/(12*Z272),0)010000SUMIFS($AE272:$AE273,SP_PensionPayout,"Lump sum",$E272:$E273,"<>0")0SUMIFS($AE272:$AE273,SP_PensionPayout,"Annuity",$E272:$E273,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J272<>INDEX(SP_SSPBFA,1),AJ270,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF272:AF273, --(G272:G273<>0))0SUMPRODUCT(AG272:AG273, --(E272:E273<>0))+AJ272002087741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X272+Y$6:Y272)*Z$6:Z272*(G$6:G272=G273), SC_SSCalcYears),0))/(12*Z273),0)010000020887410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X273+Y$6:Y273)*Z$6:Z273*(G$6:G273=G274), SC_SSCalcYears),0))/(12*Z274),0)010000SUMIFS($AE274:$AE275,SP_PensionPayout,"Lump sum",$E274:$E275,"<>0")0SUMIFS($AE274:$AE275,SP_PensionPayout,"Annuity",$E274:$E275,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J274<>INDEX(SP_SSPBFA,1),AJ272,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF274:AF275, --(G274:G275<>0))0SUMPRODUCT(AG274:AG275, --(E274:E275<>0))+AJ274002088741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X274+Y$6:Y274)*Z$6:Z274*(G$6:G274=G275), SC_SSCalcYears),0))/(12*Z275),0)010000020897410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X275+Y$6:Y275)*Z$6:Z275*(G$6:G275=G276), SC_SSCalcYears),0))/(12*Z276),0)010000SUMIFS($AE276:$AE277,SP_PensionPayout,"Lump sum",$E276:$E277,"<>0")0SUMIFS($AE276:$AE277,SP_PensionPayout,"Annuity",$E276:$E277,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J276<>INDEX(SP_SSPBFA,1),AJ274,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF276:AF277, --(G276:G277<>0))0SUMPRODUCT(AG276:AG277, --(E276:E277<>0))+AJ276002089741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X276+Y$6:Y276)*Z$6:Z276*(G$6:G276=G277), SC_SSCalcYears),0))/(12*Z277),0)010000020907410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X277+Y$6:Y277)*Z$6:Z277*(G$6:G277=G278), SC_SSCalcYears),0))/(12*Z278),0)010000SUMIFS($AE278:$AE279,SP_PensionPayout,"Lump sum",$E278:$E279,"<>0")0SUMIFS($AE278:$AE279,SP_PensionPayout,"Annuity",$E278:$E279,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J278<>INDEX(SP_SSPBFA,1),AJ276,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF278:AF279, --(G278:G279<>0))0SUMPRODUCT(AG278:AG279, --(E278:E279<>0))+AJ278002090741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X278+Y$6:Y278)*Z$6:Z278*(G$6:G278=G279), SC_SSCalcYears),0))/(12*Z279),0)010000020917410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X279+Y$6:Y279)*Z$6:Z279*(G$6:G279=G280), SC_SSCalcYears),0))/(12*Z280),0)010000SUMIFS($AE280:$AE281,SP_PensionPayout,"Lump sum",$E280:$E281,"<>0")0SUMIFS($AE280:$AE281,SP_PensionPayout,"Annuity",$E280:$E281,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J280<>INDEX(SP_SSPBFA,1),AJ278,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF280:AF281, --(G280:G281<>0))0SUMPRODUCT(AG280:AG281, --(E280:E281<>0))+AJ280002091741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X280+Y$6:Y280)*Z$6:Z280*(G$6:G280=G281), SC_SSCalcYears),0))/(12*Z281),0)010000020927410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X281+Y$6:Y281)*Z$6:Z281*(G$6:G281=G282), SC_SSCalcYears),0))/(12*Z282),0)010000SUMIFS($AE282:$AE283,SP_PensionPayout,"Lump sum",$E282:$E283,"<>0")0SUMIFS($AE282:$AE283,SP_PensionPayout,"Annuity",$E282:$E283,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J282<>INDEX(SP_SSPBFA,1),AJ280,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF282:AF283, --(G282:G283<>0))0SUMPRODUCT(AG282:AG283, --(E282:E283<>0))+AJ282002092741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X282+Y$6:Y282)*Z$6:Z282*(G$6:G282=G283), SC_SSCalcYears),0))/(12*Z283),0)010000020937410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X283+Y$6:Y283)*Z$6:Z283*(G$6:G283=G284), SC_SSCalcYears),0))/(12*Z284),0)010000SUMIFS($AE284:$AE285,SP_PensionPayout,"Lump sum",$E284:$E285,"<>0")0SUMIFS($AE284:$AE285,SP_PensionPayout,"Annuity",$E284:$E285,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J284<>INDEX(SP_SSPBFA,1),AJ282,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF284:AF285, --(G284:G285<>0))0SUMPRODUCT(AG284:AG285, --(E284:E285<>0))+AJ284002093741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X284+Y$6:Y284)*Z$6:Z284*(G$6:G284=G285), SC_SSCalcYears),0))/(12*Z285),0)01000002094741INDEX(SP_Initials,G286)00110000000P286*ABS($K286)0000001IF($J286=0, 0, ROUNDDOWN(MIN((X286+Y286)*Z286,LT_SSMaxCredit*Z286)/(LT_SSOneCredit*Z286), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X285+Y$6:Y285)*Z$6:Z285*(G$6:G285=G286), SC_SSCalcYears),0))/(12*Z286),0)010000SUMIFS($AE286:$AE287,SP_PensionPayout,"Lump sum",$E286:$E287,"<>0")0SUMIFS($AE286:$AE287,SP_PensionPayout,"Annuity",$E286:$E287,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J286<>INDEX(SP_SSPBFA,1),AJ284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF286:AF287, --(G286:G287<>0))0SUMPRODUCT(AG286:AG287, --(E286:E287<>0))+AJ286002094741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X286+Y$6:Y286)*Z$6:Z286*(G$6:G286=G287), SC_SSCalcYears),0))/(12*Z287),0)010000020957410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X287+Y$6:Y287)*Z$6:Z287*(G$6:G287=G288), SC_SSCalcYears),0))/(12*Z288),0)010000SUMIFS($AE288:$AE289,SP_PensionPayout,"Lump sum",$E288:$E289,"<>0")0SUMIFS($AE288:$AE289,SP_PensionPayout,"Annuity",$E288:$E289,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J288<>INDEX(SP_SSPBFA,1),AJ284,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF288:AF289, --(G288:G289<>0))0SUMPRODUCT(AG288:AG289, --(E288:E289<>0))+AJ288002095741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X288+Y$6:Y288)*Z$6:Z288*(G$6:G288=G289), SC_SSCalcYears),0))/(12*Z289),0)01000002096741INDEX(SP_Initials,G290)00110000000P290*ABS($K290)0Q290*ABS($K290)0MAX(T290-ABS($S290)*ABS($K290), 0)0MAX(U290-MAX(ABS($S290)*ABS($K290)-P290, 0),0)0001IF($J290=0, 0, ROUNDDOWN(MIN((X290+Y290)*Z290,LT_SSMaxCredit*Z290)/(LT_SSOneCredit*Z290), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X289+Y$6:Y289)*Z$6:Z289*(G$6:G289=G290), SC_SSCalcYears),0))/(12*Z290),0)010000SUMIFS($AE290:$AE291,SP_PensionPayout,"Lump sum",$E290:$E291,"<>0")0SUMIFS($AE290:$AE291,SP_PensionPayout,"Annuity",$E290:$E291,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J290<>INDEX(SP_SSPBFA,1),AJ286,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF290:AF291, --(G290:G291<>0))0SUMPRODUCT(AG290:AG291, --(E290:E291<>0))+AJ29000IFERROR(VLOOKUP(AM290,IV_CodeTable,2,FALSE),"")2096741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X290+Y$6:Y290)*Z$6:Z290*(G$6:G290=G291), SC_SSCalcYears),0))/(12*Z291),0)01000002097741INDEX(SP_Initials,G292)00110000000P292*ABS($K292)0Q292*ABS($K292)0MAX(T292-ABS($S292)*ABS($K292), 0)0MAX(U292-MAX(ABS($S292)*ABS($K292)-P292, 0),0)0001IF($J292=0, 0, ROUNDDOWN(MIN((X292+Y292)*Z292,LT_SSMaxCredit*Z292)/(LT_SSOneCredit*Z292), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X291+Y$6:Y291)*Z$6:Z291*(G$6:G291=G292), SC_SSCalcYears),0))/(12*Z292),0)010000SUMIFS($AE292:$AE293,SP_PensionPayout,"Lump sum",$E292:$E293,"<>0")0SUMIFS($AE292:$AE293,SP_PensionPayout,"Annuity",$E292:$E293,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J292<>INDEX(SP_SSPBFA,1),AJ288,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF292:AF293, --(G292:G293<>0))0SUMPRODUCT(AG292:AG293, --(E292:E293<>0))+AJ29200IFERROR(VLOOKUP(AM292,IV_CodeTable,2,FALSE),"")2097741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X292+Y$6:Y292)*Z$6:Z292*(G$6:G292=G293), SC_SSCalcYears),0))/(12*Z293),0)010000020987410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X293+Y$6:Y293)*Z$6:Z293*(G$6:G293=G294), SC_SSCalcYears),0))/(12*Z294),0)010000SUMIFS($AE294:$AE295,SP_PensionPayout,"Lump sum",$E294:$E295,"<>0")0SUMIFS($AE294:$AE295,SP_PensionPayout,"Annuity",$E294:$E295,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J294<>INDEX(SP_SSPBFA,1),AJ290,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF294:AF295, --(G294:G295<>0))0SUMPRODUCT(AG294:AG295, --(E294:E295<>0))+AJ29400IFERROR(VLOOKUP(AM294,IV_CodeTable,2,FALSE),"")2098741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X294+Y$6:Y294)*Z$6:Z294*(G$6:G294=G295), SC_SSCalcYears),0))/(12*Z295),0)010000020997410011000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X295+Y$6:Y295)*Z$6:Z295*(G$6:G295=G296), SC_SSCalcYears),0))/(12*Z296),0)010000SUMIFS($AE296:$AE297,SP_PensionPayout,"Lump sum",$E296:$E297,"<>0")0SUMIFS($AE296:$AE297,SP_PensionPayout,"Annuity",$E296:$E297,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J296<>INDEX(SP_SSPBFA,1),AJ292,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF296:AF297, --(G296:G297<>0))0SUMPRODUCT(AG296:AG297, --(E296:E297<>0))+AJ296002099741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X296+Y$6:Y296)*Z$6:Z296*(G$6:G296=G297), SC_SSCalcYears),0))/(12*Z297),0)01000002100741INDEX(SP_Initials,G298)00110000000P298*ABS($K298)0Q298*ABS($K298)0MAX(T298-ABS($S298)*ABS($K298), 0)0MAX(U298-MAX(ABS($S298)*ABS($K298)-P298, 0),0)0001IF($J298=0, 0, ROUNDDOWN(MIN((X298+Y298)*Z298,LT_SSMaxCredit*Z298)/(LT_SSOneCredit*Z298), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X297+Y$6:Y297)*Z$6:Z297*(G$6:G297=G298), SC_SSCalcYears),0))/(12*Z298),0)010000SUMIFS($AE298:$AE299,SP_PensionPayout,"Lump sum",$E298:$E299,"<>0")0SUMIFS($AE298:$AE299,SP_PensionPayout,"Annuity",$E298:$E299,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J298<>INDEX(SP_SSPBFA,1),AJ294,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF298:AF299, --(G298:G299<>0))0SUMPRODUCT(AG298:AG299, --(E298:E299<>0))+AJ298002100741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X298+Y$6:Y298)*Z$6:Z298*(G$6:G298=G299), SC_SSCalcYears),0))/(12*Z299),0)01000002101741INDEX(SP_Initials,G300)0011000IF(IF(COLUMN()=COLUMN(L300),TRUE,ISBLANK(L300)), IF(OR($F300=0,$K300=0),0,IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $P298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G300)), $P302/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G300))))), L300)0IF(IF(COLUMN()=COLUMN(M300),TRUE,ISBLANK(M300)), IF(OR($F300=0,$K300=0),0,IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $Q298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G300)), 0))), M300)0IF(IF(COLUMN()=COLUMN(N300),TRUE,ISBLANK(N300)), IF($B300=SP_CurrentYear, 0, IF($B300>SP_CurrentYear, $R298*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G300)), 0)), N300)00P300*ABS($K300)0Q300*ABS($K300)0MAX(T300-ABS($S300)*ABS($K300), 0)0MAX(U300-MAX(ABS($S300)*ABS($K300)-P300, 0),0)0IF($J300=0, 0, MAX(MIN(T300-ABS($S300)*ABS($K300), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J300=0, 0, MIN(MAX(U300-MAX(ABS($S300)*ABS($K300)-P300, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X300))01IF($J300=0, 0, ROUNDDOWN(MIN((X300+Y300)*Z300,LT_SSMaxCredit*Z300)/(LT_SSOneCredit*Z300), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X299+Y$6:Y299)*Z$6:Z299*(G$6:G299=G300), SC_SSCalcYears),0))/(12*Z300),0)0IF($I300>0, IF($B300<=INDEX(SC_SSBaseYear,$G300)+2,Z300,1/(1/AC298*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)10IF(AND(AD300>0, $B300=SC_TargetRY, INDEX(SP_PensionFAE,$G300)>0),SUMIF(OFFSET(G300,-MIN(INDEX(SP_PensionFAE,$G300),AD300)*2,0,MIN(INDEX(SP_PensionFAE,$G300),AD300)*2),$G300,OFFSET(P300,-MIN(INDEX(SP_PensionFAE,$G300),AD300)*2,0,MIN(INDEX(SP_PensionFAE,$G300),AD300)*2))/MIN(INDEX(SP_PensionFAE,$G300),AD300)*INDEX(SP_PensionPCT,$G300)*AD300,0)000SUMIFS($AE300:$AE301,SP_PensionPayout,"Lump sum",$E300:$E301,"<>0")0SUMIFS($AE300:$AE301,SP_PensionPayout,"Annuity",$E300:$E301,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J300<>INDEX(SP_SSPBFA,1),AJ296,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF300:AF301, --(G300:G301<>0))0SUMPRODUCT(AG300:AG301, --(E300:E301<>0))+AJ300002101741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X300+Y$6:Y300)*Z$6:Z300*(G$6:G300=G301), SC_SSCalcYears),0))/(12*Z301),0)01000002102741INDEX(SP_Initials,G302)0011000IF(IF(COLUMN()=COLUMN(L302),TRUE,ISBLANK(L302)), IF(OR($F302=0,$K302=0),0,IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $P300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G302)), $P304/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G302))))), L302)0IF(IF(COLUMN()=COLUMN(M302),TRUE,ISBLANK(M302)), IF(OR($F302=0,$K302=0),0,IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $Q300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G302)), 0))), M302)0IF(IF(COLUMN()=COLUMN(N302),TRUE,ISBLANK(N302)), IF($B302=SP_CurrentYear, 0, IF($B302>SP_CurrentYear, $R300*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G302)), 0)), N302)00P302*ABS($K302)0Q302*ABS($K302)0MAX(T302-ABS($S302)*ABS($K302), 0)0MAX(U302-MAX(ABS($S302)*ABS($K302)-P302, 0),0)0IF($J302=0, 0, MAX(MIN(T302-ABS($S302)*ABS($K302), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J302=0, 0, MIN(MAX(U302-MAX(ABS($S302)*ABS($K302)-P302, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X302))01IF($J302=0, 0, ROUNDDOWN(MIN((X302+Y302)*Z302,LT_SSMaxCredit*Z302)/(LT_SSOneCredit*Z302), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X301+Y$6:Y301)*Z$6:Z301*(G$6:G301=G302), SC_SSCalcYears),0))/(12*Z302),0)0IF($I302>0, IF($B302<=INDEX(SC_SSBaseYear,$G302)+2,Z302,1/(1/AC300*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)10IF(AND(AD302>0, $B302=SC_TargetRY, INDEX(SP_PensionFAE,$G302)>0),SUMIF(OFFSET(G302,-MIN(INDEX(SP_PensionFAE,$G302),AD302)*2,0,MIN(INDEX(SP_PensionFAE,$G302),AD302)*2),$G302,OFFSET(P302,-MIN(INDEX(SP_PensionFAE,$G302),AD302)*2,0,MIN(INDEX(SP_PensionFAE,$G302),AD302)*2))/MIN(INDEX(SP_PensionFAE,$G302),AD302)*INDEX(SP_PensionPCT,$G302)*AD302,0)000SUMIFS($AE302:$AE303,SP_PensionPayout,"Lump sum",$E302:$E303,"<>0")0SUMIFS($AE302:$AE303,SP_PensionPayout,"Annuity",$E302:$E303,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J302<>INDEX(SP_SSPBFA,1),AJ298,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF302:AF303, --(G302:G303<>0))0SUMPRODUCT(AG302:AG303, --(E302:E303<>0))+AJ302002102741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X302+Y$6:Y302)*Z$6:Z302*(G$6:G302=G303), SC_SSCalcYears),0))/(12*Z303),0)01000002103741INDEX(SP_Initials,G304)0011000IF(IF(COLUMN()=COLUMN(L304),TRUE,ISBLANK(L304)), IF(OR($F304=0,$K304=0),0,IF($B304=SP_CurrentYear, 0, IF($B304>SP_CurrentYear, $P302*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeEmployerAdj, $G304)), $P306/(1+INDEX(SP_EA_InflationWageRate, EAIDX)+INDEX(SP_IncomeEmployerAdj, $G304))))), L304)0IF(IF(COLUMN()=COLUMN(M304),TRUE,ISBLANK(M304)), IF(OR($F304=0,$K304=0),0,IF($B304=SP_CurrentYear, 0, IF($B304>SP_CurrentYear, $Q302*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomeSEAdj, $G304)), 0))), M304)0IF(IF(COLUMN()=COLUMN(N304),TRUE,ISBLANK(N304)), IF($B304=SP_CurrentYear, 0, IF($B304>SP_CurrentYear, $R302*(1+INDEX(SP_EA_InflationWageRate, EAIDX-1)+INDEX(SP_IncomePassiveAdj, $G304)), 0)), N304)00P304*ABS($K304)0Q304*ABS($K304)0MAX(T304-ABS($S304)*ABS($K304), 0)0MAX(U304-MAX(ABS($S304)*ABS($K304)-P304, 0),0)0IF($J304=0, 0, MAX(MIN(T304-ABS($S304)*ABS($K304), INDEX(SC_EA_SSWageBase, EAIDX)), 0))0IF($J304=0, 0, MIN(MAX(U304-MAX(ABS($S304)*ABS($K304)-P304, 0),0), INDEX(SC_EA_SSWageBase, EAIDX)-X304))01IF($J304=0, 0, ROUNDDOWN(MIN((X304+Y304)*Z304,LT_SSMaxCredit*Z304)/(LT_SSOneCredit*Z304), 0))0ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X303+Y$6:Y303)*Z$6:Z303*(G$6:G303=G304), SC_SSCalcYears),0))/(12*Z304),0)0IF($I304>0, IF($B304<=INDEX(SC_SSBaseYear,$G304)+2,Z304,1/(1/AC302*(INDEX(SC_EA_SSCOLA, EAIDX-1)+1))), 1)10IF(AND(AD304>0, $B304=SC_TargetRY, INDEX(SP_PensionFAE,$G304)>0),SUMIF(OFFSET(G304,-MIN(INDEX(SP_PensionFAE,$G304),AD304)*2,0,MIN(INDEX(SP_PensionFAE,$G304),AD304)*2),$G304,OFFSET(P304,-MIN(INDEX(SP_PensionFAE,$G304),AD304)*2,0,MIN(INDEX(SP_PensionFAE,$G304),AD304)*2))/MIN(INDEX(SP_PensionFAE,$G304),AD304)*INDEX(SP_PensionPCT,$G304)*AD304,0)000SUMIFS($AE304:$AE305,SP_PensionPayout,"Lump sum",$E304:$E305,"<>0")0SUMIFS($AE304:$AE305,SP_PensionPayout,"Annuity",$E304:$E305,"<>0")0IF(ISBLANK(INDEX(SP_SSPBFA,1)),0,IF($J304<>INDEX(SP_SSPBFA,1),AJ300,SP_AdditionalRI/INDEX(SC_EA_InflationWageIdx,EAIDX)))0SUMPRODUCT(AF304:AF305, --(G304:G305<>0))0SUMPRODUCT(AG304:AG305, --(E304:E305<>0))+AJ304002103741002-1000000000000010ROUNDDOWN(AVERAGE(IFERROR(LARGE((X$6:X304+Y$6:Y304)*Z$6:Z304*(G$6:G304=G305), SC_SSCalcYears),0))/(12*Z305),0)0100000($B6=SP_CurrentYear)($B286=SP_CurrentYear)($B288=SP_CurrentYear)($AM6>=200)($AM6>=100)($R6>=200)($R6>=100)($B290=SP_CurrentYear)($AM290>=200)($AM290>=100)($R290>=200)($R290>=100)($B292=SP_CurrentYear)($AM292>=200)($AM292>=100)($R292>=200)($R292>=100)($B294=SP_CurrentYear)($AM294>=200)($AM294>=100)($B296=SP_CurrentYear)($AM296>=200)($AM296>=100)($B298=SP_CurrentYear)($AM298>=200)($AM298>=100)($R294>=200)($R294>=100)($B300=SP_CurrentYear)($AM300>=200)($AM300>=100)($AM140>=200)($AM140>=100)($AM302>=200)($AM302>=100)($AM304>=200)($AM304>=100)0100200AM6:AM2890100200AM290:AM2910100200AM292:AM2930100200AM294:AM305 \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet5.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet5.xml index a514b6c..76bc063 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet5.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet5.xml @@ -1,2 +1,2 @@ -($O4>=200)($O4>=100)($O4>=200)($O4>=100)($O11>=200)($O11>=100)($O22>=200)($O22>=100)($O39>=200)($O39>=100)($O22>=200)($O22>=100)($O18>=200)($O18>=100)($O15>=200)($O15>=100)($O16>=200)($O16>=100)($O16>=200)($O16>=100)($O18>=200)($O18>=100)"FICA/Fed/State:1,FICA/Fed/State:2,Fed/State:1,Fed/State:2,No"SC_ForecastYears0100200O50100200O60100200O11:O130100200O22:O430100200O70100200O80100200O40100200O90100200O100100200O15 O17 O190100200O160100200O180100200O53:O57 \ No newline at end of file +($O4>=200)($O4>=100)($O4>=200)($O4>=100)($O11>=200)($O11>=100)($O22>=200)($O22>=100)($O39>=200)($O39>=100)($O22>=200)($O22>=100)($O18>=200)($O18>=100)($O15>=200)($O15>=100)($O16>=200)($O16>=100)($O16>=200)($O16>=100)($O18>=200)($O18>=100)"FICA/Fed/State:1,FICA/Fed/State:2,Fed/State:1,Fed/State:2,No"SC_ForecastYears0100200O50100200O60100200O11:O130100200O22:O430100200O70100200O80100200O40100200O90100200O100100200O15 O17 O190100200O160100200O180100200O53:O57 \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet6.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet6.xml index e8da518..b7079f0 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet6.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet6.xml @@ -1,2 +1,2 @@ -0IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))1-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))-0.11111111111111116(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+ROW()-ROW($A$4)01IF(INDEX(SC_ZX_CodeA,1)="X",0,ABS($K4)*OFFSET(O$10,$L4,0))6.1822179155871064E-3OFFSET(P$10,$L4,0)0OFFSET(Q$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(R$10,$L4,0)*$M4)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(V$10,$L4,0)*$M4)0(P4+R4+S4+V4)*$O4*$M40OFFSET(X$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(Y$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(Z$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AC$10,$L4,0)*$M4)0(X4+Y4+Z4+AC4)*$O4*$M40OFFSET(AE$10,$L4,0)0OFFSET(AF$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AG$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AJ$10,$L4,0)*$M4)0(AE4+AG4+AJ4)*$O4*$M40OFFSET(AL$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AM$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AN$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AQ$10,$L4,0)*$M4)0(AL4+AM4+AN4+AQ4)*$O4*$M40OFFSET(AS$10,$L4,0)0OFFSET(AT$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AU$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AX$10,$L4,0)*$M4)0(AS4+AU4+AX4)*$O4*$M40OFFSET(AZ$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BA$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BB$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(BE$10,$L4,0)*$M4)0(AZ4+BA4+BB4+BE4)*$O4*$M40OFFSET(BG$10,$L4,0)0OFFSET(BH$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BI$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(BL$10,$L4,0)*$M4)0(BG4+BI4+BL4)*$O4*$M400IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))1-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))-0.11111111111111116(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+ROW()-ROW($A$4)11IF(INDEX(SC_ZX_CodeA,1)="X",0,ABS($K5)*OFFSET(O$10,$L5,0))6.1822179155871064E-3OFFSET(X$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(Y$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(Z$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AC$10,$L5,0)*$M5)0(X5+Y5+Z5+AC5)*$O5*$M50OFFSET(AE$10,$L5,0)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AG$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AJ$10,$L5,0)*$M5)0(AE5+AG5+AJ5)*$O5*$M50OFFSET(AL$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AM$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AN$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AQ$10,$L5,0)*$M5)0(AL5+AM5+AN5+AQ5)*$O5*$M50OFFSET(AS$10,$L5,0)0OFFSET(AT$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AU$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AX$10,$L5,0)*$M5)0(AS5+AU5+AX5)*$O5*$M50OFFSET(AZ$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BA$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BB$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(BE$10,$L5,0)*$M5)0(AZ5+BA5+BB5+BE5)*$O5*$M50OFFSET(BG$10,$L5,0)0OFFSET(BH$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BI$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(BL$10,$L5,0)*$M5)0(BG5+BI5+BL5)*$O5*$M500MAX(P4+R4+S4+V4+W4,0)0MAX(Q4+R4+IF((P4+R4+S4)>0,MAX(V4/(P4+R4+S4)*(Q4+R4),V4),0),0)0MAX(X4+Y4+Z4+AC4+AD4,0)0MAX(AE4+AG4+AJ4+AK4,0)0MAX(AF4+AG4+AJ4,0)0MAX(AL4+AM4+AN4+AQ4+AR4,0)0MAX(AS4+AU4+AX4+AY4,0)0MAX(AT4+AU4+AX4,0)0MAX(AZ4+BA4+BB4+BE4+BF4,0)0MAX(BG4+BI4+BL4+BM4,0)0MAX(BH4+BI4+BL4,0)00000MAX(AL5+AM5+AN5+AQ5+AR5,0)0MAX(AS5+AU5+AX5+AY5,0)0MAX(AT5+AU5+AX5,0)0MAX(AZ5+BA5+BB5+BE5+BF5,0)0MAX(BG5+BI5+BL5+BM5,0)0MAX(BH5+BI5+BL5,0)0SP_CurrentYear-12023741INDEX(SP_Initials,F8)INDEX(SC_TaxIndex,$F8)0MOD(ROW(),2)+11MOD($F8,2)-($F8-1)1IF(INDEX(SC_ShowRetireatee,$F8),IF($B8<YEAR(INDEX(SP_BirthDate,$F8)),0,$B8-YEAR(INDEX(SP_BirthDate,$F8))),0)0IF(INDEX(SC_ShowRetireatee,$F8),IF($B8>(YEAR(INDEX(SP_BirthDate,$F8))+INDEX(SP_LifeExp,$F8)),0,$H8))0INDEX(SC_EX_APW,EXIDX+2)1-(1-SC_CurrentDatePr)-0.11111111111111116ROW()-ROW($A$8)0-1IF(INDEX(SC_ZX_CodeA,1)="X",0,(ABS($K8)*OFFSET(O$10,$L8,0))/(1+ABS($K8)*OFFSET(O$10,$L8,0)))6.1442329286977709E-3SP_CoreBalance0SP_CoreCostBasis0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(R$10,$L8,0)*$M8)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(V$10,$L8,0)*$M8)0P8*$O8*$M80INDEX(SP_401KBalance,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(Y$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(Z$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AC$10,$L8,0)*$M8)0X8*$O8*$M80INDEX(SP_Roth401KBalance,$F8)0INDEX(SP_Roth401KCostBasis,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AG$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AJ$10,$L8,0)*$M8)0AE8*$O8*$M80INDEX(SP_Solo401KBalance,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AM$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AN$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AQ$10,$L8,0)*$M8)0AL8*$O8*$M80INDEX(SP_RothSolo401KBalance,$F8)0INDEX(SP_RothSolo401KCostBasis,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AU$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AX$10,$L8,0)*$M8)0AS8*$O8*$M80INDEX(SP_IRABalance,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BA$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BB$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(BE$10,$L8,0)*$M8)0AZ8*$O8*$M80INDEX(SP_RothIRABalance,$F8)0INDEX(SP_RothIRACostBasis,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BI$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(BL$10,$L8,0)*$M8)0BG8*$O8*$M8020237410MOD(ROW(),2)+12-100INDEX(SC_EX_APW,EXIDX+2)1-(1-SC_CurrentDatePr)-0.11111111111111116ROW()-ROW($A$8)1-1IF(INDEX(SC_ZX_CodeA,1)="X",0,(ABS($K9)*OFFSET(O$10,$L9,0))/(1+ABS($K9)*OFFSET(O$10,$L9,0)))6.1442329286977709E-30IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(Y$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(Z$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AC$10,$L9,0)*$M9)0X9*$O9*$M900INDEX(SP_Roth401KCostBasis,$F9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AG$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AJ$10,$L9,0)*$M9)0AE9*$O9*$M900IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AM$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AN$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AQ$10,$L9,0)*$M9)0AL9*$O9*$M900INDEX(SP_RothSolo401KCostBasis,$F9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AU$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AX$10,$L9,0)*$M9)0AS9*$O9*$M900IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BA$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BB$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(BE$10,$L9,0)*$M9)0AZ9*$O9*$M900INDEX(SP_RothIRACostBasis,$F9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BI$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(BL$10,$L9,0)*$M9)0BG9*$O9*$M90B8+1202474101100YEAR(SP_TargetRD)-$B101LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)5.5639961240283933E-2MAX(P8+R8+S8+V8+W8,0)0MAX(Q8+R8+IF((P8+R8+S8)>0,MAX(V8/(P8+R8+S8)*(Q8+R8),V8),0),0)0IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))0IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))0P10+R10+S100IF(SC_ZX_BalanceAccessibleA>0, T10/SC_ZX_BalanceAccessibleA, 0)0-IF(SC_ZX_CodeA="X",0,MIN(U10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T10))0(P10+R10+S10+V10)*$O100MAX(X8+Y8+Z8+AC8+AD8,0)0MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F10),0)0MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),(X10+Y10+Z10)*IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_401KDistribAge,$F10)*12)),1,0),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA10))0(X10+Y10+Z10+AC10)*$O100MAX(AE8+AG8+AJ8+AK8,0)0MAX(AF8+AG8+AJ8,0)0MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_401KDistribAge,$F10)*12)),AE10+AG10,MIN(AE10+AG10,AF10+AG10)),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH10))0(AE10+AG10+AJ10)*$O100MAX(AL8+AM8+AN8+AQ8+AR8,0)0MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F10),0)0MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),(AL10+AM10+AN10)*IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_Solo401KDistribAge,$F10)*12)),1,0),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO10))0(AL10+AM10+AN10+AQ10)*$O100MAX(AS8+AU8+AX8+AY8,0)0MAX(AT8+AU8+AX8,0)0MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_Solo401KDistribAge,$F10)*12)),AS10+AU10,MIN(AS10+AU10,AT10+AU10)),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV10))0(AS10+AU10+AX10)*$O100MAX(AZ8+BA8+BB8+BE8+BF8,0)0MAX(INDEX(SP_IRAContrib,$F10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)0MAX(INDEX(SP_IRASpousalContrib, OFFSET($F10,$G10,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)0IF(INDEX(SC_ShowRetireatee,$F10),(AZ10+BA10+BB10)*IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_IRADistribAge,$F10)*12)),1,0),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ10))0(AZ10+BA10+BB10+BE10)*$O100MAX(BG8+BI8+BL8+BM8,0)0MAX(BH8+BI8+BL8,0)0MAX(INDEX(SP_RothIRAContrib,$F10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_IRADistribAge,$F10)*12)),BG10+BI10,MIN(BG10+BI10,BH10+BI10)),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ10))0(BG10+BI10+BL10)*$O100-(Y10+AM10+BA10)-OFFSET(BB10,$G10,0)0-(AG10+AU10+BI10)0-($V10-IF(($P10+$R10+$S10)>0,MAX($V10/($P10+$R10+$S10)*($Q10+$R10),$V10),0))*LT_InvestmentQDI0-($V10-IF(($P10+$R10+$S10)>0,MAX($V10/($P10+$R10+$S10)*($Q10+$R10),$V10),0))*(1-LT_InvestmentQDI)0BP10+BQ10-AC10-AQ10-BE100-V10-BP10-BQ10-AJ10-AX10-BL100SUMPRODUCT($BN10:$BN11+$BO10:$BO11, --($E10:$E11<>0))0SUMPRODUCT($BR10:$BR11+$BS10:$BS11, --($E10:$E11<>0))0$T10+SUMPRODUCT($AA10:$AA11+$AH10:$AH11+$AO10:$AO11+$AV10:$AV11+$BC10:$BC11+$BJ10:$BJ11, --($E10:$E11<>0))0MAX($P10-$Q10,0)+SUMPRODUCT($X10:$X11+$AL10:$AL11+$AZ10:$AZ11, --($E10:$E11<>0))0MIN($P10,$Q10)+SUMPRODUCT($AE10:$AE11+$AS10:$AS11+$BG10:$BG11, --($E10:$E11<>0))0B9+1202474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)5.5639961240283933E-20000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH11))0000000-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ11))0000-($V11-IF(($P11+$R11+$S11)>0,MAX($V11/($P11+$R11+$S11)*($Q11+$R11),$V11),0))*LT_InvestmentQDI0-($V11-IF(($P11+$R11+$S11)>0,MAX($V11/($P11+$R11+$S11)*($Q11+$R11),$V11),0))*(1-LT_InvestmentQDI)000B10+1202574101100YEAR(SP_TargetRD)-$B120LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P10+R10+S10+V10+W10,0)0MAX(Q10+R10+IF((P10+R10+S10)>0,MAX(V10/(P10+R10+S10)*(Q10+R10),V10),0),0)0IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P12+R12+S12#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T12/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T12))#VALUE!(P12+R12+S12+V12)*$O12#VALUE!0#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA12))#REF!#REF!00#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH12))#REF!#REF!0#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO12))#REF!#REF!00#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV12))#REF!#REF!0#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ12))#REF!#REF!00#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ12))#REF!#REF!#REF!#REF!-($V12-IF(($P12+$R12+$S12)>0,MAX($V12/($P12+$R12+$S12)*($Q12+$R12),$V12),0))*LT_InvestmentQDI#VALUE!-($V12-IF(($P12+$R12+$S12)>0,MAX($V12/($P12+$R12+$S12)*($Q12+$R12),$V12),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN12:$BN13+$BO12:$BO13, --($E12:$E13<>0))#REF!SUMPRODUCT($BR12:$BR13+$BS12:$BS13, --($E12:$E13<>0))#VALUE!$T12+SUMPRODUCT($AA12:$AA13+$AH12:$AH13+$AO12:$AO13+$AV12:$AV13+$BC12:$BC13+$BJ12:$BJ13, --($E12:$E13<>0))#VALUE!MAX($P12-$Q12,0)+SUMPRODUCT($X12:$X13+$AL12:$AL13+$AZ12:$AZ13, --($E12:$E13<>0))0MIN($P12,$Q12)+SUMPRODUCT($AE12:$AE13+$AS12:$AS13+$BG12:$BG13, --($E12:$E13<>0))0202574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!0#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA13))#REF!#REF!00#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH13))#REF!#REF!0#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO13))#REF!#REF!00#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV13))#REF!#REF!0#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ13))#REF!#REF!00#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ13))#REF!#REF!#REF!#REF!-($V13-IF(($P13+$R13+$S13)>0,MAX($V13/($P13+$R13+$S13)*($Q13+$R13),$V13),0))*LT_InvestmentQDI#REF!-($V13-IF(($P13+$R13+$S13)>0,MAX($V13/($P13+$R13+$S13)*($Q13+$R13),$V13),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B12+1202674101100YEAR(SP_TargetRD)-$B14-1LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P12+R12+S12+V12+W12,0)#VALUE!MAX(Q12+R12+IF((P12+R12+S12)>0,MAX(V12/(P12+R12+S12)*(Q12+R12),V12),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P14+R14+S14#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T14/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T14))#VALUE!(P14+R14+S14+V14)*$O14#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ14))#REF!#REF!#REF!#REF!-($V14-IF(($P14+$R14+$S14)>0,MAX($V14/($P14+$R14+$S14)*($Q14+$R14),$V14),0))*LT_InvestmentQDI#VALUE!-($V14-IF(($P14+$R14+$S14)>0,MAX($V14/($P14+$R14+$S14)*($Q14+$R14),$V14),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN14:$BN15+$BO14:$BO15, --($E14:$E15<>0))#REF!SUMPRODUCT($BR14:$BR15+$BS14:$BS15, --($E14:$E15<>0))#VALUE!$T14+SUMPRODUCT($AA14:$AA15+$AH14:$AH15+$AO14:$AO15+$AV14:$AV15+$BC14:$BC15+$BJ14:$BJ15, --($E14:$E15<>0))#VALUE!MAX($P14-$Q14,0)+SUMPRODUCT($X14:$X15+$AL14:$AL15+$AZ14:$AZ15, --($E14:$E15<>0))#VALUE!MIN($P14,$Q14)+SUMPRODUCT($AE14:$AE15+$AS14:$AS15+$BG14:$BG15, --($E14:$E15<>0))#VALUE!202674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ15))#REF!#REF!#REF!#REF!-($V15-IF(($P15+$R15+$S15)>0,MAX($V15/($P15+$R15+$S15)*($Q15+$R15),$V15),0))*LT_InvestmentQDI#REF!-($V15-IF(($P15+$R15+$S15)>0,MAX($V15/($P15+$R15+$S15)*($Q15+$R15),$V15),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B14+1202774101100YEAR(SP_TargetRD)-$B16-2LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P14+R14+S14+V14+W14,0)#VALUE!MAX(Q14+R14+IF((P14+R14+S14)>0,MAX(V14/(P14+R14+S14)*(Q14+R14),V14),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P16+R16+S16#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T16/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T16))#VALUE!(P16+R16+S16+V16)*$O16#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ16))#REF!#REF!#REF!#REF!-($V16-IF(($P16+$R16+$S16)>0,MAX($V16/($P16+$R16+$S16)*($Q16+$R16),$V16),0))*LT_InvestmentQDI#VALUE!-($V16-IF(($P16+$R16+$S16)>0,MAX($V16/($P16+$R16+$S16)*($Q16+$R16),$V16),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN16:$BN17+$BO16:$BO17, --($E16:$E17<>0))#REF!SUMPRODUCT($BR16:$BR17+$BS16:$BS17, --($E16:$E17<>0))#VALUE!$T16+SUMPRODUCT($AA16:$AA17+$AH16:$AH17+$AO16:$AO17+$AV16:$AV17+$BC16:$BC17+$BJ16:$BJ17, --($E16:$E17<>0))#VALUE!MAX($P16-$Q16,0)+SUMPRODUCT($X16:$X17+$AL16:$AL17+$AZ16:$AZ17, --($E16:$E17<>0))#VALUE!MIN($P16,$Q16)+SUMPRODUCT($AE16:$AE17+$AS16:$AS17+$BG16:$BG17, --($E16:$E17<>0))#VALUE!202774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ17))#REF!#REF!#REF!#REF!-($V17-IF(($P17+$R17+$S17)>0,MAX($V17/($P17+$R17+$S17)*($Q17+$R17),$V17),0))*LT_InvestmentQDI#REF!-($V17-IF(($P17+$R17+$S17)>0,MAX($V17/($P17+$R17+$S17)*($Q17+$R17),$V17),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B16+1202874101100YEAR(SP_TargetRD)-$B18-3LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P16+R16+S16+V16+W16,0)#VALUE!MAX(Q16+R16+IF((P16+R16+S16)>0,MAX(V16/(P16+R16+S16)*(Q16+R16),V16),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P18+R18+S18#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T18/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T18))#VALUE!(P18+R18+S18+V18)*$O18#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ18))#REF!#REF!#REF!#REF!-($V18-IF(($P18+$R18+$S18)>0,MAX($V18/($P18+$R18+$S18)*($Q18+$R18),$V18),0))*LT_InvestmentQDI#VALUE!-($V18-IF(($P18+$R18+$S18)>0,MAX($V18/($P18+$R18+$S18)*($Q18+$R18),$V18),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN18:$BN19+$BO18:$BO19, --($E18:$E19<>0))#REF!SUMPRODUCT($BR18:$BR19+$BS18:$BS19, --($E18:$E19<>0))#VALUE!$T18+SUMPRODUCT($AA18:$AA19+$AH18:$AH19+$AO18:$AO19+$AV18:$AV19+$BC18:$BC19+$BJ18:$BJ19, --($E18:$E19<>0))#VALUE!MAX($P18-$Q18,0)+SUMPRODUCT($X18:$X19+$AL18:$AL19+$AZ18:$AZ19, --($E18:$E19<>0))#VALUE!MIN($P18,$Q18)+SUMPRODUCT($AE18:$AE19+$AS18:$AS19+$BG18:$BG19, --($E18:$E19<>0))#VALUE!202874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ19))#REF!#REF!#REF!#REF!-($V19-IF(($P19+$R19+$S19)>0,MAX($V19/($P19+$R19+$S19)*($Q19+$R19),$V19),0))*LT_InvestmentQDI#REF!-($V19-IF(($P19+$R19+$S19)>0,MAX($V19/($P19+$R19+$S19)*($Q19+$R19),$V19),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B18+1202974101100YEAR(SP_TargetRD)-$B20-4LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P18+R18+S18+V18+W18,0)#VALUE!MAX(Q18+R18+IF((P18+R18+S18)>0,MAX(V18/(P18+R18+S18)*(Q18+R18),V18),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P20+R20+S20#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T20/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T20))#VALUE!(P20+R20+S20+V20)*$O20#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ20))#REF!#REF!#REF!#REF!-($V20-IF(($P20+$R20+$S20)>0,MAX($V20/($P20+$R20+$S20)*($Q20+$R20),$V20),0))*LT_InvestmentQDI#VALUE!-($V20-IF(($P20+$R20+$S20)>0,MAX($V20/($P20+$R20+$S20)*($Q20+$R20),$V20),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN20:$BN21+$BO20:$BO21, --($E20:$E21<>0))#REF!SUMPRODUCT($BR20:$BR21+$BS20:$BS21, --($E20:$E21<>0))#VALUE!$T20+SUMPRODUCT($AA20:$AA21+$AH20:$AH21+$AO20:$AO21+$AV20:$AV21+$BC20:$BC21+$BJ20:$BJ21, --($E20:$E21<>0))#VALUE!MAX($P20-$Q20,0)+SUMPRODUCT($X20:$X21+$AL20:$AL21+$AZ20:$AZ21, --($E20:$E21<>0))#VALUE!MIN($P20,$Q20)+SUMPRODUCT($AE20:$AE21+$AS20:$AS21+$BG20:$BG21, --($E20:$E21<>0))#VALUE!202974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ21))#REF!#REF!#REF!#REF!-($V21-IF(($P21+$R21+$S21)>0,MAX($V21/($P21+$R21+$S21)*($Q21+$R21),$V21),0))*LT_InvestmentQDI#REF!-($V21-IF(($P21+$R21+$S21)>0,MAX($V21/($P21+$R21+$S21)*($Q21+$R21),$V21),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B20+1203074101100YEAR(SP_TargetRD)-$B22-5LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P20+R20+S20+V20+W20,0)#VALUE!MAX(Q20+R20+IF((P20+R20+S20)>0,MAX(V20/(P20+R20+S20)*(Q20+R20),V20),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P22+R22+S22#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T22/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T22))#VALUE!(P22+R22+S22+V22)*$O22#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ22))#REF!#REF!#REF!#REF!-($V22-IF(($P22+$R22+$S22)>0,MAX($V22/($P22+$R22+$S22)*($Q22+$R22),$V22),0))*LT_InvestmentQDI#VALUE!-($V22-IF(($P22+$R22+$S22)>0,MAX($V22/($P22+$R22+$S22)*($Q22+$R22),$V22),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN22:$BN23+$BO22:$BO23, --($E22:$E23<>0))#REF!SUMPRODUCT($BR22:$BR23+$BS22:$BS23, --($E22:$E23<>0))#VALUE!$T22+SUMPRODUCT($AA22:$AA23+$AH22:$AH23+$AO22:$AO23+$AV22:$AV23+$BC22:$BC23+$BJ22:$BJ23, --($E22:$E23<>0))#VALUE!MAX($P22-$Q22,0)+SUMPRODUCT($X22:$X23+$AL22:$AL23+$AZ22:$AZ23, --($E22:$E23<>0))#VALUE!MIN($P22,$Q22)+SUMPRODUCT($AE22:$AE23+$AS22:$AS23+$BG22:$BG23, --($E22:$E23<>0))#VALUE!203074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ23))#REF!#REF!#REF!#REF!-($V23-IF(($P23+$R23+$S23)>0,MAX($V23/($P23+$R23+$S23)*($Q23+$R23),$V23),0))*LT_InvestmentQDI#REF!-($V23-IF(($P23+$R23+$S23)>0,MAX($V23/($P23+$R23+$S23)*($Q23+$R23),$V23),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B22+1203174101100YEAR(SP_TargetRD)-$B24-6LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P22+R22+S22+V22+W22,0)#VALUE!MAX(Q22+R22+IF((P22+R22+S22)>0,MAX(V22/(P22+R22+S22)*(Q22+R22),V22),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P24+R24+S24#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T24/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T24))#VALUE!(P24+R24+S24+V24)*$O24#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ24))#REF!#REF!#REF!#REF!-($V24-IF(($P24+$R24+$S24)>0,MAX($V24/($P24+$R24+$S24)*($Q24+$R24),$V24),0))*LT_InvestmentQDI#VALUE!-($V24-IF(($P24+$R24+$S24)>0,MAX($V24/($P24+$R24+$S24)*($Q24+$R24),$V24),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN24:$BN25+$BO24:$BO25, --($E24:$E25<>0))#REF!SUMPRODUCT($BR24:$BR25+$BS24:$BS25, --($E24:$E25<>0))#VALUE!$T24+SUMPRODUCT($AA24:$AA25+$AH24:$AH25+$AO24:$AO25+$AV24:$AV25+$BC24:$BC25+$BJ24:$BJ25, --($E24:$E25<>0))#VALUE!MAX($P24-$Q24,0)+SUMPRODUCT($X24:$X25+$AL24:$AL25+$AZ24:$AZ25, --($E24:$E25<>0))#VALUE!MIN($P24,$Q24)+SUMPRODUCT($AE24:$AE25+$AS24:$AS25+$BG24:$BG25, --($E24:$E25<>0))#VALUE!203174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ25))#REF!#REF!#REF!#REF!-($V25-IF(($P25+$R25+$S25)>0,MAX($V25/($P25+$R25+$S25)*($Q25+$R25),$V25),0))*LT_InvestmentQDI#REF!-($V25-IF(($P25+$R25+$S25)>0,MAX($V25/($P25+$R25+$S25)*($Q25+$R25),$V25),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B24+1203274101100YEAR(SP_TargetRD)-$B26-7LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P24+R24+S24+V24+W24,0)#VALUE!MAX(Q24+R24+IF((P24+R24+S24)>0,MAX(V24/(P24+R24+S24)*(Q24+R24),V24),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P26+R26+S26#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T26/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T26))#VALUE!(P26+R26+S26+V26)*$O26#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ26))#REF!#REF!#REF!#REF!-($V26-IF(($P26+$R26+$S26)>0,MAX($V26/($P26+$R26+$S26)*($Q26+$R26),$V26),0))*LT_InvestmentQDI#VALUE!-($V26-IF(($P26+$R26+$S26)>0,MAX($V26/($P26+$R26+$S26)*($Q26+$R26),$V26),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN26:$BN27+$BO26:$BO27, --($E26:$E27<>0))#REF!SUMPRODUCT($BR26:$BR27+$BS26:$BS27, --($E26:$E27<>0))#VALUE!$T26+SUMPRODUCT($AA26:$AA27+$AH26:$AH27+$AO26:$AO27+$AV26:$AV27+$BC26:$BC27+$BJ26:$BJ27, --($E26:$E27<>0))#VALUE!MAX($P26-$Q26,0)+SUMPRODUCT($X26:$X27+$AL26:$AL27+$AZ26:$AZ27, --($E26:$E27<>0))#VALUE!MIN($P26,$Q26)+SUMPRODUCT($AE26:$AE27+$AS26:$AS27+$BG26:$BG27, --($E26:$E27<>0))#VALUE!203274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ27))#REF!#REF!#REF!#REF!-($V27-IF(($P27+$R27+$S27)>0,MAX($V27/($P27+$R27+$S27)*($Q27+$R27),$V27),0))*LT_InvestmentQDI#REF!-($V27-IF(($P27+$R27+$S27)>0,MAX($V27/($P27+$R27+$S27)*($Q27+$R27),$V27),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B26+1203374101100YEAR(SP_TargetRD)-$B28-8LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P26+R26+S26+V26+W26,0)#VALUE!MAX(Q26+R26+IF((P26+R26+S26)>0,MAX(V26/(P26+R26+S26)*(Q26+R26),V26),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P28+R28+S28#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T28/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T28))#VALUE!(P28+R28+S28+V28)*$O28#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ28))#REF!#REF!#REF!#REF!-($V28-IF(($P28+$R28+$S28)>0,MAX($V28/($P28+$R28+$S28)*($Q28+$R28),$V28),0))*LT_InvestmentQDI#VALUE!-($V28-IF(($P28+$R28+$S28)>0,MAX($V28/($P28+$R28+$S28)*($Q28+$R28),$V28),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN28:$BN29+$BO28:$BO29, --($E28:$E29<>0))#REF!SUMPRODUCT($BR28:$BR29+$BS28:$BS29, --($E28:$E29<>0))#VALUE!$T28+SUMPRODUCT($AA28:$AA29+$AH28:$AH29+$AO28:$AO29+$AV28:$AV29+$BC28:$BC29+$BJ28:$BJ29, --($E28:$E29<>0))#VALUE!MAX($P28-$Q28,0)+SUMPRODUCT($X28:$X29+$AL28:$AL29+$AZ28:$AZ29, --($E28:$E29<>0))#VALUE!MIN($P28,$Q28)+SUMPRODUCT($AE28:$AE29+$AS28:$AS29+$BG28:$BG29, --($E28:$E29<>0))#VALUE!203374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ29))#REF!#REF!#REF!#REF!-($V29-IF(($P29+$R29+$S29)>0,MAX($V29/($P29+$R29+$S29)*($Q29+$R29),$V29),0))*LT_InvestmentQDI#REF!-($V29-IF(($P29+$R29+$S29)>0,MAX($V29/($P29+$R29+$S29)*($Q29+$R29),$V29),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B28+1203474101100YEAR(SP_TargetRD)-$B30-9LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P28+R28+S28+V28+W28,0)#VALUE!MAX(Q28+R28+IF((P28+R28+S28)>0,MAX(V28/(P28+R28+S28)*(Q28+R28),V28),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P30+R30+S30#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T30/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T30))#VALUE!(P30+R30+S30+V30)*$O30#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ30))#REF!#REF!#REF!#REF!-($V30-IF(($P30+$R30+$S30)>0,MAX($V30/($P30+$R30+$S30)*($Q30+$R30),$V30),0))*LT_InvestmentQDI#VALUE!-($V30-IF(($P30+$R30+$S30)>0,MAX($V30/($P30+$R30+$S30)*($Q30+$R30),$V30),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN30:$BN31+$BO30:$BO31, --($E30:$E31<>0))#REF!SUMPRODUCT($BR30:$BR31+$BS30:$BS31, --($E30:$E31<>0))#VALUE!$T30+SUMPRODUCT($AA30:$AA31+$AH30:$AH31+$AO30:$AO31+$AV30:$AV31+$BC30:$BC31+$BJ30:$BJ31, --($E30:$E31<>0))#VALUE!MAX($P30-$Q30,0)+SUMPRODUCT($X30:$X31+$AL30:$AL31+$AZ30:$AZ31, --($E30:$E31<>0))#VALUE!MIN($P30,$Q30)+SUMPRODUCT($AE30:$AE31+$AS30:$AS31+$BG30:$BG31, --($E30:$E31<>0))#VALUE!203474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ31))#REF!#REF!#REF!#REF!-($V31-IF(($P31+$R31+$S31)>0,MAX($V31/($P31+$R31+$S31)*($Q31+$R31),$V31),0))*LT_InvestmentQDI#REF!-($V31-IF(($P31+$R31+$S31)>0,MAX($V31/($P31+$R31+$S31)*($Q31+$R31),$V31),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B30+1203574101100YEAR(SP_TargetRD)-$B32-10LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P30+R30+S30+V30+W30,0)#VALUE!MAX(Q30+R30+IF((P30+R30+S30)>0,MAX(V30/(P30+R30+S30)*(Q30+R30),V30),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P32+R32+S32#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T32/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T32))#VALUE!(P32+R32+S32+V32)*$O32#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ32))#REF!#REF!#REF!#REF!-($V32-IF(($P32+$R32+$S32)>0,MAX($V32/($P32+$R32+$S32)*($Q32+$R32),$V32),0))*LT_InvestmentQDI#VALUE!-($V32-IF(($P32+$R32+$S32)>0,MAX($V32/($P32+$R32+$S32)*($Q32+$R32),$V32),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN32:$BN33+$BO32:$BO33, --($E32:$E33<>0))#REF!SUMPRODUCT($BR32:$BR33+$BS32:$BS33, --($E32:$E33<>0))#VALUE!$T32+SUMPRODUCT($AA32:$AA33+$AH32:$AH33+$AO32:$AO33+$AV32:$AV33+$BC32:$BC33+$BJ32:$BJ33, --($E32:$E33<>0))#VALUE!MAX($P32-$Q32,0)+SUMPRODUCT($X32:$X33+$AL32:$AL33+$AZ32:$AZ33, --($E32:$E33<>0))#VALUE!MIN($P32,$Q32)+SUMPRODUCT($AE32:$AE33+$AS32:$AS33+$BG32:$BG33, --($E32:$E33<>0))#VALUE!203574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ33))#REF!#REF!#REF!#REF!-($V33-IF(($P33+$R33+$S33)>0,MAX($V33/($P33+$R33+$S33)*($Q33+$R33),$V33),0))*LT_InvestmentQDI#REF!-($V33-IF(($P33+$R33+$S33)>0,MAX($V33/($P33+$R33+$S33)*($Q33+$R33),$V33),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B32+1203674101100YEAR(SP_TargetRD)-$B34-11LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P32+R32+S32+V32+W32,0)#VALUE!MAX(Q32+R32+IF((P32+R32+S32)>0,MAX(V32/(P32+R32+S32)*(Q32+R32),V32),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P34+R34+S34#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T34/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T34))#VALUE!(P34+R34+S34+V34)*$O34#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ34))#REF!#REF!#REF!#REF!-($V34-IF(($P34+$R34+$S34)>0,MAX($V34/($P34+$R34+$S34)*($Q34+$R34),$V34),0))*LT_InvestmentQDI#VALUE!-($V34-IF(($P34+$R34+$S34)>0,MAX($V34/($P34+$R34+$S34)*($Q34+$R34),$V34),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN34:$BN35+$BO34:$BO35, --($E34:$E35<>0))#REF!SUMPRODUCT($BR34:$BR35+$BS34:$BS35, --($E34:$E35<>0))#VALUE!$T34+SUMPRODUCT($AA34:$AA35+$AH34:$AH35+$AO34:$AO35+$AV34:$AV35+$BC34:$BC35+$BJ34:$BJ35, --($E34:$E35<>0))#VALUE!MAX($P34-$Q34,0)+SUMPRODUCT($X34:$X35+$AL34:$AL35+$AZ34:$AZ35, --($E34:$E35<>0))#VALUE!MIN($P34,$Q34)+SUMPRODUCT($AE34:$AE35+$AS34:$AS35+$BG34:$BG35, --($E34:$E35<>0))#VALUE!203674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ35))#REF!#REF!#REF!#REF!-($V35-IF(($P35+$R35+$S35)>0,MAX($V35/($P35+$R35+$S35)*($Q35+$R35),$V35),0))*LT_InvestmentQDI#REF!-($V35-IF(($P35+$R35+$S35)>0,MAX($V35/($P35+$R35+$S35)*($Q35+$R35),$V35),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B34+1203774101100YEAR(SP_TargetRD)-$B36-12LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P34+R34+S34+V34+W34,0)#VALUE!MAX(Q34+R34+IF((P34+R34+S34)>0,MAX(V34/(P34+R34+S34)*(Q34+R34),V34),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P36+R36+S36#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T36/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T36))#VALUE!(P36+R36+S36+V36)*$O36#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ36))#REF!#REF!#REF!#REF!-($V36-IF(($P36+$R36+$S36)>0,MAX($V36/($P36+$R36+$S36)*($Q36+$R36),$V36),0))*LT_InvestmentQDI#VALUE!-($V36-IF(($P36+$R36+$S36)>0,MAX($V36/($P36+$R36+$S36)*($Q36+$R36),$V36),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN36:$BN37+$BO36:$BO37, --($E36:$E37<>0))#REF!SUMPRODUCT($BR36:$BR37+$BS36:$BS37, --($E36:$E37<>0))#VALUE!$T36+SUMPRODUCT($AA36:$AA37+$AH36:$AH37+$AO36:$AO37+$AV36:$AV37+$BC36:$BC37+$BJ36:$BJ37, --($E36:$E37<>0))#VALUE!MAX($P36-$Q36,0)+SUMPRODUCT($X36:$X37+$AL36:$AL37+$AZ36:$AZ37, --($E36:$E37<>0))#VALUE!MIN($P36,$Q36)+SUMPRODUCT($AE36:$AE37+$AS36:$AS37+$BG36:$BG37, --($E36:$E37<>0))#VALUE!203774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ37))#REF!#REF!#REF!#REF!-($V37-IF(($P37+$R37+$S37)>0,MAX($V37/($P37+$R37+$S37)*($Q37+$R37),$V37),0))*LT_InvestmentQDI#REF!-($V37-IF(($P37+$R37+$S37)>0,MAX($V37/($P37+$R37+$S37)*($Q37+$R37),$V37),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B36+1203874101100YEAR(SP_TargetRD)-$B38-13LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P36+R36+S36+V36+W36,0)#VALUE!MAX(Q36+R36+IF((P36+R36+S36)>0,MAX(V36/(P36+R36+S36)*(Q36+R36),V36),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P38+R38+S38#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T38/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T38))#VALUE!(P38+R38+S38+V38)*$O38#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ38))#REF!#REF!#REF!#REF!-($V38-IF(($P38+$R38+$S38)>0,MAX($V38/($P38+$R38+$S38)*($Q38+$R38),$V38),0))*LT_InvestmentQDI#VALUE!-($V38-IF(($P38+$R38+$S38)>0,MAX($V38/($P38+$R38+$S38)*($Q38+$R38),$V38),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN38:$BN39+$BO38:$BO39, --($E38:$E39<>0))#REF!SUMPRODUCT($BR38:$BR39+$BS38:$BS39, --($E38:$E39<>0))#VALUE!$T38+SUMPRODUCT($AA38:$AA39+$AH38:$AH39+$AO38:$AO39+$AV38:$AV39+$BC38:$BC39+$BJ38:$BJ39, --($E38:$E39<>0))#VALUE!MAX($P38-$Q38,0)+SUMPRODUCT($X38:$X39+$AL38:$AL39+$AZ38:$AZ39, --($E38:$E39<>0))#VALUE!MIN($P38,$Q38)+SUMPRODUCT($AE38:$AE39+$AS38:$AS39+$BG38:$BG39, --($E38:$E39<>0))#VALUE!203874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ39))#REF!#REF!#REF!#REF!-($V39-IF(($P39+$R39+$S39)>0,MAX($V39/($P39+$R39+$S39)*($Q39+$R39),$V39),0))*LT_InvestmentQDI#REF!-($V39-IF(($P39+$R39+$S39)>0,MAX($V39/($P39+$R39+$S39)*($Q39+$R39),$V39),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B38+12039741INDEX(SP_Initials,F40)011IF(INDEX(SC_ShowRetireatee,$F40),IF($B40<YEAR(INDEX(SP_BirthDate,$F40)),0,$B40-YEAR(INDEX(SP_BirthDate,$F40))),0)0IF(INDEX(SC_ShowRetireatee,$F40),IF($B40>(YEAR(INDEX(SP_BirthDate,$F40))+INDEX(SP_LifeExp,$F40)),0,$H40))0YEAR(SP_TargetRD)-$B40-14LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P38+R38+S38+V38+W38,0)#VALUE!MAX(Q38+R38+IF((P38+R38+S38)>0,MAX(V38/(P38+R38+S38)*(Q38+R38),V38),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P40+R40+S40#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T40/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T40))#VALUE!(P40+R40+S40+V40)*$O40#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ40))#REF!#REF!#REF!#REF!-($V40-IF(($P40+$R40+$S40)>0,MAX($V40/($P40+$R40+$S40)*($Q40+$R40),$V40),0))*LT_InvestmentQDI#VALUE!-($V40-IF(($P40+$R40+$S40)>0,MAX($V40/($P40+$R40+$S40)*($Q40+$R40),$V40),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN40:$BN41+$BO40:$BO41, --($E40:$E41<>0))#REF!SUMPRODUCT($BR40:$BR41+$BS40:$BS41, --($E40:$E41<>0))#VALUE!$T40+SUMPRODUCT($AA40:$AA41+$AH40:$AH41+$AO40:$AO41+$AV40:$AV41+$BC40:$BC41+$BJ40:$BJ41, --($E40:$E41<>0))#VALUE!MAX($P40-$Q40,0)+SUMPRODUCT($X40:$X41+$AL40:$AL41+$AZ40:$AZ41, --($E40:$E41<>0))#VALUE!MIN($P40,$Q40)+SUMPRODUCT($AE40:$AE41+$AS40:$AS41+$BG40:$BG41, --($E40:$E41<>0))#VALUE!203974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ41))#REF!#REF!#REF!#REF!-($V41-IF(($P41+$R41+$S41)>0,MAX($V41/($P41+$R41+$S41)*($Q41+$R41),$V41),0))*LT_InvestmentQDI#REF!-($V41-IF(($P41+$R41+$S41)>0,MAX($V41/($P41+$R41+$S41)*($Q41+$R41),$V41),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B40+1204074101100YEAR(SP_TargetRD)-$B42-15LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P40+R40+S40+V40+W40,0)#VALUE!MAX(Q40+R40+IF((P40+R40+S40)>0,MAX(V40/(P40+R40+S40)*(Q40+R40),V40),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P42+R42+S42#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T42/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T42))#VALUE!(P42+R42+S42+V42)*$O42#VALUE!MAX(X40+Y40+Z40+AC40+AD40,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F42),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),(X42+Y42+Z42)*IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_401KDistribAge,$F42)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA42))#REF!(X42+Y42+Z42+AC42)*$O42#REF!MAX(AE40+AG40+AJ40+AK40,0)#REF!MAX(AF40+AG40+AJ40,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_401KDistribAge,$F42)*12)),AE42+AG42,MIN(AE42+AG42,AF42+AG42)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH42))#REF!(AE42+AG42+AJ42)*$O42#REF!MAX(AL40+AM40+AN40+AQ40+AR40,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F42),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),(AL42+AM42+AN42)*IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_Solo401KDistribAge,$F42)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO42))#REF!(AL42+AM42+AN42+AQ42)*$O42#REF!MAX(AS40+AU40+AX40+AY40,0)#REF!MAX(AT40+AU40+AX40,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_Solo401KDistribAge,$F42)*12)),AS42+AU42,MIN(AS42+AU42,AT42+AU42)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV42))#REF!(AS42+AU42+AX42)*$O42#REF!MAX(AZ40+BA40+BB40+BE40+BF40,0)#REF!MAX(INDEX(SP_IRAContrib,$F42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F42,$G42,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),(AZ42+BA42+BB42)*IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_IRADistribAge,$F42)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ42))#REF!(AZ42+BA42+BB42+BE42)*$O42#REF!MAX(BG40+BI40+BL40+BM40,0)#REF!MAX(BH40+BI40+BL40,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_IRADistribAge,$F42)*12)),BG42+BI42,MIN(BG42+BI42,BH42+BI42)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ42))#REF!(BG42+BI42+BL42)*$O42#REF!-(Y42+AM42+BA42)-OFFSET(BB42,$G42,0)#REF!-(AG42+AU42+BI42)#REF!-($V42-IF(($P42+$R42+$S42)>0,MAX($V42/($P42+$R42+$S42)*($Q42+$R42),$V42),0))*LT_InvestmentQDI#VALUE!-($V42-IF(($P42+$R42+$S42)>0,MAX($V42/($P42+$R42+$S42)*($Q42+$R42),$V42),0))*(1-LT_InvestmentQDI)#VALUE!BP42+BQ42-AC42-AQ42-BE42#VALUE!-V42-BP42-BQ42-AJ42-AX42-BL42#VALUE!SUMPRODUCT($BN42:$BN43+$BO42:$BO43, --($E42:$E43<>0))#REF!SUMPRODUCT($BR42:$BR43+$BS42:$BS43, --($E42:$E43<>0))#VALUE!$T42+SUMPRODUCT($AA42:$AA43+$AH42:$AH43+$AO42:$AO43+$AV42:$AV43+$BC42:$BC43+$BJ42:$BJ43, --($E42:$E43<>0))#VALUE!MAX($P42-$Q42,0)+SUMPRODUCT($X42:$X43+$AL42:$AL43+$AZ42:$AZ43, --($E42:$E43<>0))#VALUE!MIN($P42,$Q42)+SUMPRODUCT($AE42:$AE43+$AS42:$AS43+$BG42:$BG43, --($E42:$E43<>0))#VALUE!204074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ43))#REF!#REF!#REF!#REF!-($V43-IF(($P43+$R43+$S43)>0,MAX($V43/($P43+$R43+$S43)*($Q43+$R43),$V43),0))*LT_InvestmentQDI#REF!-($V43-IF(($P43+$R43+$S43)>0,MAX($V43/($P43+$R43+$S43)*($Q43+$R43),$V43),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B42+1204174101100YEAR(SP_TargetRD)-$B44-16LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P42+R42+S42+V42+W42,0)#VALUE!MAX(Q42+R42+IF((P42+R42+S42)>0,MAX(V42/(P42+R42+S42)*(Q42+R42),V42),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P44+R44+S44#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T44/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T44))#VALUE!(P44+R44+S44+V44)*$O44#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ44))#REF!#REF!#REF!#REF!-($V44-IF(($P44+$R44+$S44)>0,MAX($V44/($P44+$R44+$S44)*($Q44+$R44),$V44),0))*LT_InvestmentQDI#VALUE!-($V44-IF(($P44+$R44+$S44)>0,MAX($V44/($P44+$R44+$S44)*($Q44+$R44),$V44),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN44:$BN45+$BO44:$BO45, --($E44:$E45<>0))#REF!SUMPRODUCT($BR44:$BR45+$BS44:$BS45, --($E44:$E45<>0))#VALUE!$T44+SUMPRODUCT($AA44:$AA45+$AH44:$AH45+$AO44:$AO45+$AV44:$AV45+$BC44:$BC45+$BJ44:$BJ45, --($E44:$E45<>0))#VALUE!MAX($P44-$Q44,0)+SUMPRODUCT($X44:$X45+$AL44:$AL45+$AZ44:$AZ45, --($E44:$E45<>0))#VALUE!MIN($P44,$Q44)+SUMPRODUCT($AE44:$AE45+$AS44:$AS45+$BG44:$BG45, --($E44:$E45<>0))#VALUE!204174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ45))#REF!#REF!#REF!#REF!-($V45-IF(($P45+$R45+$S45)>0,MAX($V45/($P45+$R45+$S45)*($Q45+$R45),$V45),0))*LT_InvestmentQDI#REF!-($V45-IF(($P45+$R45+$S45)>0,MAX($V45/($P45+$R45+$S45)*($Q45+$R45),$V45),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B44+1204274101100YEAR(SP_TargetRD)-$B46-17LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P44+R44+S44+V44+W44,0)#VALUE!MAX(Q44+R44+IF((P44+R44+S44)>0,MAX(V44/(P44+R44+S44)*(Q44+R44),V44),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P46+R46+S46#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T46/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T46))#VALUE!(P46+R46+S46+V46)*$O46#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ46))#REF!#REF!#REF!#REF!-($V46-IF(($P46+$R46+$S46)>0,MAX($V46/($P46+$R46+$S46)*($Q46+$R46),$V46),0))*LT_InvestmentQDI#VALUE!-($V46-IF(($P46+$R46+$S46)>0,MAX($V46/($P46+$R46+$S46)*($Q46+$R46),$V46),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN46:$BN47+$BO46:$BO47, --($E46:$E47<>0))#REF!SUMPRODUCT($BR46:$BR47+$BS46:$BS47, --($E46:$E47<>0))#VALUE!$T46+SUMPRODUCT($AA46:$AA47+$AH46:$AH47+$AO46:$AO47+$AV46:$AV47+$BC46:$BC47+$BJ46:$BJ47, --($E46:$E47<>0))#VALUE!MAX($P46-$Q46,0)+SUMPRODUCT($X46:$X47+$AL46:$AL47+$AZ46:$AZ47, --($E46:$E47<>0))#VALUE!MIN($P46,$Q46)+SUMPRODUCT($AE46:$AE47+$AS46:$AS47+$BG46:$BG47, --($E46:$E47<>0))#VALUE!204274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ47))#REF!#REF!#REF!#REF!-($V47-IF(($P47+$R47+$S47)>0,MAX($V47/($P47+$R47+$S47)*($Q47+$R47),$V47),0))*LT_InvestmentQDI#REF!-($V47-IF(($P47+$R47+$S47)>0,MAX($V47/($P47+$R47+$S47)*($Q47+$R47),$V47),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B46+1204374101100YEAR(SP_TargetRD)-$B48-18LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P46+R46+S46+V46+W46,0)#VALUE!MAX(Q46+R46+IF((P46+R46+S46)>0,MAX(V46/(P46+R46+S46)*(Q46+R46),V46),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P48+R48+S48#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T48/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T48))#VALUE!(P48+R48+S48+V48)*$O48#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ48))#REF!#REF!#REF!#REF!-($V48-IF(($P48+$R48+$S48)>0,MAX($V48/($P48+$R48+$S48)*($Q48+$R48),$V48),0))*LT_InvestmentQDI#VALUE!-($V48-IF(($P48+$R48+$S48)>0,MAX($V48/($P48+$R48+$S48)*($Q48+$R48),$V48),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN48:$BN49+$BO48:$BO49, --($E48:$E49<>0))#REF!SUMPRODUCT($BR48:$BR49+$BS48:$BS49, --($E48:$E49<>0))#VALUE!$T48+SUMPRODUCT($AA48:$AA49+$AH48:$AH49+$AO48:$AO49+$AV48:$AV49+$BC48:$BC49+$BJ48:$BJ49, --($E48:$E49<>0))#VALUE!MAX($P48-$Q48,0)+SUMPRODUCT($X48:$X49+$AL48:$AL49+$AZ48:$AZ49, --($E48:$E49<>0))#VALUE!MIN($P48,$Q48)+SUMPRODUCT($AE48:$AE49+$AS48:$AS49+$BG48:$BG49, --($E48:$E49<>0))#VALUE!204374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ49))#REF!#REF!#REF!#REF!-($V49-IF(($P49+$R49+$S49)>0,MAX($V49/($P49+$R49+$S49)*($Q49+$R49),$V49),0))*LT_InvestmentQDI#REF!-($V49-IF(($P49+$R49+$S49)>0,MAX($V49/($P49+$R49+$S49)*($Q49+$R49),$V49),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B48+1204474101100YEAR(SP_TargetRD)-$B50-19LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P48+R48+S48+V48+W48,0)#VALUE!MAX(Q48+R48+IF((P48+R48+S48)>0,MAX(V48/(P48+R48+S48)*(Q48+R48),V48),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P50+R50+S50#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T50/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T50))#VALUE!(P50+R50+S50+V50)*$O50#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ50))#REF!#REF!#REF!#REF!-($V50-IF(($P50+$R50+$S50)>0,MAX($V50/($P50+$R50+$S50)*($Q50+$R50),$V50),0))*LT_InvestmentQDI#VALUE!-($V50-IF(($P50+$R50+$S50)>0,MAX($V50/($P50+$R50+$S50)*($Q50+$R50),$V50),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN50:$BN51+$BO50:$BO51, --($E50:$E51<>0))#REF!SUMPRODUCT($BR50:$BR51+$BS50:$BS51, --($E50:$E51<>0))#VALUE!$T50+SUMPRODUCT($AA50:$AA51+$AH50:$AH51+$AO50:$AO51+$AV50:$AV51+$BC50:$BC51+$BJ50:$BJ51, --($E50:$E51<>0))#VALUE!MAX($P50-$Q50,0)+SUMPRODUCT($X50:$X51+$AL50:$AL51+$AZ50:$AZ51, --($E50:$E51<>0))#VALUE!MIN($P50,$Q50)+SUMPRODUCT($AE50:$AE51+$AS50:$AS51+$BG50:$BG51, --($E50:$E51<>0))#VALUE!204474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ51))#REF!#REF!#REF!#REF!-($V51-IF(($P51+$R51+$S51)>0,MAX($V51/($P51+$R51+$S51)*($Q51+$R51),$V51),0))*LT_InvestmentQDI#REF!-($V51-IF(($P51+$R51+$S51)>0,MAX($V51/($P51+$R51+$S51)*($Q51+$R51),$V51),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B50+1204574101100YEAR(SP_TargetRD)-$B52-20LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P50+R50+S50+V50+W50,0)#VALUE!MAX(Q50+R50+IF((P50+R50+S50)>0,MAX(V50/(P50+R50+S50)*(Q50+R50),V50),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P52+R52+S52#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T52/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T52))#VALUE!(P52+R52+S52+V52)*$O52#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ52))#REF!#REF!#REF!#REF!-($V52-IF(($P52+$R52+$S52)>0,MAX($V52/($P52+$R52+$S52)*($Q52+$R52),$V52),0))*LT_InvestmentQDI#VALUE!-($V52-IF(($P52+$R52+$S52)>0,MAX($V52/($P52+$R52+$S52)*($Q52+$R52),$V52),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN52:$BN53+$BO52:$BO53, --($E52:$E53<>0))#REF!SUMPRODUCT($BR52:$BR53+$BS52:$BS53, --($E52:$E53<>0))#VALUE!$T52+SUMPRODUCT($AA52:$AA53+$AH52:$AH53+$AO52:$AO53+$AV52:$AV53+$BC52:$BC53+$BJ52:$BJ53, --($E52:$E53<>0))#VALUE!MAX($P52-$Q52,0)+SUMPRODUCT($X52:$X53+$AL52:$AL53+$AZ52:$AZ53, --($E52:$E53<>0))#VALUE!MIN($P52,$Q52)+SUMPRODUCT($AE52:$AE53+$AS52:$AS53+$BG52:$BG53, --($E52:$E53<>0))#VALUE!204574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ53))#REF!#REF!#REF!#REF!-($V53-IF(($P53+$R53+$S53)>0,MAX($V53/($P53+$R53+$S53)*($Q53+$R53),$V53),0))*LT_InvestmentQDI#REF!-($V53-IF(($P53+$R53+$S53)>0,MAX($V53/($P53+$R53+$S53)*($Q53+$R53),$V53),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B52+1204674101100YEAR(SP_TargetRD)-$B54-21LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P52+R52+S52+V52+W52,0)#VALUE!MAX(Q52+R52+IF((P52+R52+S52)>0,MAX(V52/(P52+R52+S52)*(Q52+R52),V52),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P54+R54+S54#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T54/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T54))#VALUE!(P54+R54+S54+V54)*$O54#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ54))#REF!#REF!#REF!#REF!-($V54-IF(($P54+$R54+$S54)>0,MAX($V54/($P54+$R54+$S54)*($Q54+$R54),$V54),0))*LT_InvestmentQDI#VALUE!-($V54-IF(($P54+$R54+$S54)>0,MAX($V54/($P54+$R54+$S54)*($Q54+$R54),$V54),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN54:$BN55+$BO54:$BO55, --($E54:$E55<>0))#REF!SUMPRODUCT($BR54:$BR55+$BS54:$BS55, --($E54:$E55<>0))#VALUE!$T54+SUMPRODUCT($AA54:$AA55+$AH54:$AH55+$AO54:$AO55+$AV54:$AV55+$BC54:$BC55+$BJ54:$BJ55, --($E54:$E55<>0))#VALUE!MAX($P54-$Q54,0)+SUMPRODUCT($X54:$X55+$AL54:$AL55+$AZ54:$AZ55, --($E54:$E55<>0))#VALUE!MIN($P54,$Q54)+SUMPRODUCT($AE54:$AE55+$AS54:$AS55+$BG54:$BG55, --($E54:$E55<>0))#VALUE!204674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ55))#REF!#REF!#REF!#REF!-($V55-IF(($P55+$R55+$S55)>0,MAX($V55/($P55+$R55+$S55)*($Q55+$R55),$V55),0))*LT_InvestmentQDI#REF!-($V55-IF(($P55+$R55+$S55)>0,MAX($V55/($P55+$R55+$S55)*($Q55+$R55),$V55),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B54+1204774101100YEAR(SP_TargetRD)-$B56-22LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P54+R54+S54+V54+W54,0)#VALUE!MAX(Q54+R54+IF((P54+R54+S54)>0,MAX(V54/(P54+R54+S54)*(Q54+R54),V54),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P56+R56+S56#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T56/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T56))#VALUE!(P56+R56+S56+V56)*$O56#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ56))#REF!#REF!#REF!#REF!-($V56-IF(($P56+$R56+$S56)>0,MAX($V56/($P56+$R56+$S56)*($Q56+$R56),$V56),0))*LT_InvestmentQDI#VALUE!-($V56-IF(($P56+$R56+$S56)>0,MAX($V56/($P56+$R56+$S56)*($Q56+$R56),$V56),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN56:$BN57+$BO56:$BO57, --($E56:$E57<>0))#REF!SUMPRODUCT($BR56:$BR57+$BS56:$BS57, --($E56:$E57<>0))#VALUE!$T56+SUMPRODUCT($AA56:$AA57+$AH56:$AH57+$AO56:$AO57+$AV56:$AV57+$BC56:$BC57+$BJ56:$BJ57, --($E56:$E57<>0))#VALUE!MAX($P56-$Q56,0)+SUMPRODUCT($X56:$X57+$AL56:$AL57+$AZ56:$AZ57, --($E56:$E57<>0))#VALUE!MIN($P56,$Q56)+SUMPRODUCT($AE56:$AE57+$AS56:$AS57+$BG56:$BG57, --($E56:$E57<>0))#VALUE!204774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ57))#REF!#REF!#REF!#REF!-($V57-IF(($P57+$R57+$S57)>0,MAX($V57/($P57+$R57+$S57)*($Q57+$R57),$V57),0))*LT_InvestmentQDI#REF!-($V57-IF(($P57+$R57+$S57)>0,MAX($V57/($P57+$R57+$S57)*($Q57+$R57),$V57),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B56+1204874101100YEAR(SP_TargetRD)-$B58-23LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P56+R56+S56+V56+W56,0)#VALUE!MAX(Q56+R56+IF((P56+R56+S56)>0,MAX(V56/(P56+R56+S56)*(Q56+R56),V56),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P58+R58+S58#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T58/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T58))#VALUE!(P58+R58+S58+V58)*$O58#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ58))#REF!#REF!#REF!#REF!-($V58-IF(($P58+$R58+$S58)>0,MAX($V58/($P58+$R58+$S58)*($Q58+$R58),$V58),0))*LT_InvestmentQDI#VALUE!-($V58-IF(($P58+$R58+$S58)>0,MAX($V58/($P58+$R58+$S58)*($Q58+$R58),$V58),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN58:$BN59+$BO58:$BO59, --($E58:$E59<>0))#REF!SUMPRODUCT($BR58:$BR59+$BS58:$BS59, --($E58:$E59<>0))#VALUE!$T58+SUMPRODUCT($AA58:$AA59+$AH58:$AH59+$AO58:$AO59+$AV58:$AV59+$BC58:$BC59+$BJ58:$BJ59, --($E58:$E59<>0))#VALUE!MAX($P58-$Q58,0)+SUMPRODUCT($X58:$X59+$AL58:$AL59+$AZ58:$AZ59, --($E58:$E59<>0))#VALUE!MIN($P58,$Q58)+SUMPRODUCT($AE58:$AE59+$AS58:$AS59+$BG58:$BG59, --($E58:$E59<>0))#VALUE!204874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ59))#REF!#REF!#REF!#REF!-($V59-IF(($P59+$R59+$S59)>0,MAX($V59/($P59+$R59+$S59)*($Q59+$R59),$V59),0))*LT_InvestmentQDI#REF!-($V59-IF(($P59+$R59+$S59)>0,MAX($V59/($P59+$R59+$S59)*($Q59+$R59),$V59),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B58+1204974101100YEAR(SP_TargetRD)-$B60-24LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P58+R58+S58+V58+W58,0)#VALUE!MAX(Q58+R58+IF((P58+R58+S58)>0,MAX(V58/(P58+R58+S58)*(Q58+R58),V58),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P60+R60+S60#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T60/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T60))#VALUE!(P60+R60+S60+V60)*$O60#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ60))#REF!#REF!#REF!#REF!-($V60-IF(($P60+$R60+$S60)>0,MAX($V60/($P60+$R60+$S60)*($Q60+$R60),$V60),0))*LT_InvestmentQDI#VALUE!-($V60-IF(($P60+$R60+$S60)>0,MAX($V60/($P60+$R60+$S60)*($Q60+$R60),$V60),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN60:$BN61+$BO60:$BO61, --($E60:$E61<>0))#REF!SUMPRODUCT($BR60:$BR61+$BS60:$BS61, --($E60:$E61<>0))#VALUE!$T60+SUMPRODUCT($AA60:$AA61+$AH60:$AH61+$AO60:$AO61+$AV60:$AV61+$BC60:$BC61+$BJ60:$BJ61, --($E60:$E61<>0))#VALUE!MAX($P60-$Q60,0)+SUMPRODUCT($X60:$X61+$AL60:$AL61+$AZ60:$AZ61, --($E60:$E61<>0))#VALUE!MIN($P60,$Q60)+SUMPRODUCT($AE60:$AE61+$AS60:$AS61+$BG60:$BG61, --($E60:$E61<>0))#VALUE!204974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ61))#REF!#REF!#REF!#REF!-($V61-IF(($P61+$R61+$S61)>0,MAX($V61/($P61+$R61+$S61)*($Q61+$R61),$V61),0))*LT_InvestmentQDI#REF!-($V61-IF(($P61+$R61+$S61)>0,MAX($V61/($P61+$R61+$S61)*($Q61+$R61),$V61),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B60+1205074101100YEAR(SP_TargetRD)-$B62-25LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P60+R60+S60+V60+W60,0)#VALUE!MAX(Q60+R60+IF((P60+R60+S60)>0,MAX(V60/(P60+R60+S60)*(Q60+R60),V60),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P62+R62+S62#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T62/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T62))#VALUE!(P62+R62+S62+V62)*$O62#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ62))#REF!#REF!#REF!#REF!-($V62-IF(($P62+$R62+$S62)>0,MAX($V62/($P62+$R62+$S62)*($Q62+$R62),$V62),0))*LT_InvestmentQDI#VALUE!-($V62-IF(($P62+$R62+$S62)>0,MAX($V62/($P62+$R62+$S62)*($Q62+$R62),$V62),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN62:$BN63+$BO62:$BO63, --($E62:$E63<>0))#REF!SUMPRODUCT($BR62:$BR63+$BS62:$BS63, --($E62:$E63<>0))#VALUE!$T62+SUMPRODUCT($AA62:$AA63+$AH62:$AH63+$AO62:$AO63+$AV62:$AV63+$BC62:$BC63+$BJ62:$BJ63, --($E62:$E63<>0))#VALUE!MAX($P62-$Q62,0)+SUMPRODUCT($X62:$X63+$AL62:$AL63+$AZ62:$AZ63, --($E62:$E63<>0))#VALUE!MIN($P62,$Q62)+SUMPRODUCT($AE62:$AE63+$AS62:$AS63+$BG62:$BG63, --($E62:$E63<>0))#VALUE!205074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ63))#REF!#REF!#REF!#REF!-($V63-IF(($P63+$R63+$S63)>0,MAX($V63/($P63+$R63+$S63)*($Q63+$R63),$V63),0))*LT_InvestmentQDI#REF!-($V63-IF(($P63+$R63+$S63)>0,MAX($V63/($P63+$R63+$S63)*($Q63+$R63),$V63),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B62+1205174101100YEAR(SP_TargetRD)-$B64-26LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P62+R62+S62+V62+W62,0)#VALUE!MAX(Q62+R62+IF((P62+R62+S62)>0,MAX(V62/(P62+R62+S62)*(Q62+R62),V62),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P64+R64+S64#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T64/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T64))#VALUE!(P64+R64+S64+V64)*$O64#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ64))#REF!#REF!#REF!#REF!-($V64-IF(($P64+$R64+$S64)>0,MAX($V64/($P64+$R64+$S64)*($Q64+$R64),$V64),0))*LT_InvestmentQDI#VALUE!-($V64-IF(($P64+$R64+$S64)>0,MAX($V64/($P64+$R64+$S64)*($Q64+$R64),$V64),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN64:$BN65+$BO64:$BO65, --($E64:$E65<>0))#REF!SUMPRODUCT($BR64:$BR65+$BS64:$BS65, --($E64:$E65<>0))#VALUE!$T64+SUMPRODUCT($AA64:$AA65+$AH64:$AH65+$AO64:$AO65+$AV64:$AV65+$BC64:$BC65+$BJ64:$BJ65, --($E64:$E65<>0))#VALUE!MAX($P64-$Q64,0)+SUMPRODUCT($X64:$X65+$AL64:$AL65+$AZ64:$AZ65, --($E64:$E65<>0))#VALUE!MIN($P64,$Q64)+SUMPRODUCT($AE64:$AE65+$AS64:$AS65+$BG64:$BG65, --($E64:$E65<>0))#VALUE!205174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ65))#REF!#REF!#REF!#REF!-($V65-IF(($P65+$R65+$S65)>0,MAX($V65/($P65+$R65+$S65)*($Q65+$R65),$V65),0))*LT_InvestmentQDI#REF!-($V65-IF(($P65+$R65+$S65)>0,MAX($V65/($P65+$R65+$S65)*($Q65+$R65),$V65),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B64+1205274101100YEAR(SP_TargetRD)-$B66-27LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P64+R64+S64+V64+W64,0)#VALUE!MAX(Q64+R64+IF((P64+R64+S64)>0,MAX(V64/(P64+R64+S64)*(Q64+R64),V64),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P66+R66+S66#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T66/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T66))#VALUE!(P66+R66+S66+V66)*$O66#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ66))#REF!#REF!#REF!#REF!-($V66-IF(($P66+$R66+$S66)>0,MAX($V66/($P66+$R66+$S66)*($Q66+$R66),$V66),0))*LT_InvestmentQDI#VALUE!-($V66-IF(($P66+$R66+$S66)>0,MAX($V66/($P66+$R66+$S66)*($Q66+$R66),$V66),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN66:$BN67+$BO66:$BO67, --($E66:$E67<>0))#REF!SUMPRODUCT($BR66:$BR67+$BS66:$BS67, --($E66:$E67<>0))#VALUE!$T66+SUMPRODUCT($AA66:$AA67+$AH66:$AH67+$AO66:$AO67+$AV66:$AV67+$BC66:$BC67+$BJ66:$BJ67, --($E66:$E67<>0))#VALUE!MAX($P66-$Q66,0)+SUMPRODUCT($X66:$X67+$AL66:$AL67+$AZ66:$AZ67, --($E66:$E67<>0))#VALUE!MIN($P66,$Q66)+SUMPRODUCT($AE66:$AE67+$AS66:$AS67+$BG66:$BG67, --($E66:$E67<>0))#VALUE!205274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ67))#REF!#REF!#REF!#REF!-($V67-IF(($P67+$R67+$S67)>0,MAX($V67/($P67+$R67+$S67)*($Q67+$R67),$V67),0))*LT_InvestmentQDI#REF!-($V67-IF(($P67+$R67+$S67)>0,MAX($V67/($P67+$R67+$S67)*($Q67+$R67),$V67),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B66+1205374101100YEAR(SP_TargetRD)-$B68-28LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P66+R66+S66+V66+W66,0)#VALUE!MAX(Q66+R66+IF((P66+R66+S66)>0,MAX(V66/(P66+R66+S66)*(Q66+R66),V66),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P68+R68+S68#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T68/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T68))#VALUE!(P68+R68+S68+V68)*$O68#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ68))#REF!#REF!#REF!#REF!-($V68-IF(($P68+$R68+$S68)>0,MAX($V68/($P68+$R68+$S68)*($Q68+$R68),$V68),0))*LT_InvestmentQDI#VALUE!-($V68-IF(($P68+$R68+$S68)>0,MAX($V68/($P68+$R68+$S68)*($Q68+$R68),$V68),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN68:$BN69+$BO68:$BO69, --($E68:$E69<>0))#REF!SUMPRODUCT($BR68:$BR69+$BS68:$BS69, --($E68:$E69<>0))#VALUE!$T68+SUMPRODUCT($AA68:$AA69+$AH68:$AH69+$AO68:$AO69+$AV68:$AV69+$BC68:$BC69+$BJ68:$BJ69, --($E68:$E69<>0))#VALUE!MAX($P68-$Q68,0)+SUMPRODUCT($X68:$X69+$AL68:$AL69+$AZ68:$AZ69, --($E68:$E69<>0))#VALUE!MIN($P68,$Q68)+SUMPRODUCT($AE68:$AE69+$AS68:$AS69+$BG68:$BG69, --($E68:$E69<>0))#VALUE!205374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ69))#REF!#REF!#REF!#REF!-($V69-IF(($P69+$R69+$S69)>0,MAX($V69/($P69+$R69+$S69)*($Q69+$R69),$V69),0))*LT_InvestmentQDI#REF!-($V69-IF(($P69+$R69+$S69)>0,MAX($V69/($P69+$R69+$S69)*($Q69+$R69),$V69),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B68+1205474101100YEAR(SP_TargetRD)-$B70-29LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P68+R68+S68+V68+W68,0)#VALUE!MAX(Q68+R68+IF((P68+R68+S68)>0,MAX(V68/(P68+R68+S68)*(Q68+R68),V68),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P70+R70+S70#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T70/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T70))#VALUE!(P70+R70+S70+V70)*$O70#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ70))#REF!#REF!#REF!#REF!-($V70-IF(($P70+$R70+$S70)>0,MAX($V70/($P70+$R70+$S70)*($Q70+$R70),$V70),0))*LT_InvestmentQDI#VALUE!-($V70-IF(($P70+$R70+$S70)>0,MAX($V70/($P70+$R70+$S70)*($Q70+$R70),$V70),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN70:$BN71+$BO70:$BO71, --($E70:$E71<>0))#REF!SUMPRODUCT($BR70:$BR71+$BS70:$BS71, --($E70:$E71<>0))#VALUE!$T70+SUMPRODUCT($AA70:$AA71+$AH70:$AH71+$AO70:$AO71+$AV70:$AV71+$BC70:$BC71+$BJ70:$BJ71, --($E70:$E71<>0))#VALUE!MAX($P70-$Q70,0)+SUMPRODUCT($X70:$X71+$AL70:$AL71+$AZ70:$AZ71, --($E70:$E71<>0))#VALUE!MIN($P70,$Q70)+SUMPRODUCT($AE70:$AE71+$AS70:$AS71+$BG70:$BG71, --($E70:$E71<>0))#VALUE!205474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ71))#REF!#REF!#REF!#REF!-($V71-IF(($P71+$R71+$S71)>0,MAX($V71/($P71+$R71+$S71)*($Q71+$R71),$V71),0))*LT_InvestmentQDI#REF!-($V71-IF(($P71+$R71+$S71)>0,MAX($V71/($P71+$R71+$S71)*($Q71+$R71),$V71),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B70+12055741INDEX(SP_Initials,F72)INDEX(SC_TaxIndex,$F72)01MOD($F72,2)-($F72-1)1IF(INDEX(SC_ShowRetireatee,$F72),IF($B72<YEAR(INDEX(SP_BirthDate,$F72)),0,$B72-YEAR(INDEX(SP_BirthDate,$F72))),0)0IF(INDEX(SC_ShowRetireatee,$F72),IF($B72>(YEAR(INDEX(SP_BirthDate,$F72))+INDEX(SP_LifeExp,$F72)),0,$H72))0YEAR(SP_TargetRD)-$B72-30LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P70+R70+S70+V70+W70,0)#VALUE!MAX(Q70+R70+IF((P70+R70+S70)>0,MAX(V70/(P70+R70+S70)*(Q70+R70),V70),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P72+R72+S72#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T72/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T72))#VALUE!(P72+R72+S72+V72)*$O72#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ72))#REF!#REF!#REF!#REF!-($V72-IF(($P72+$R72+$S72)>0,MAX($V72/($P72+$R72+$S72)*($Q72+$R72),$V72),0))*LT_InvestmentQDI#VALUE!-($V72-IF(($P72+$R72+$S72)>0,MAX($V72/($P72+$R72+$S72)*($Q72+$R72),$V72),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN72:$BN73+$BO72:$BO73, --($E72:$E73<>0))#REF!SUMPRODUCT($BR72:$BR73+$BS72:$BS73, --($E72:$E73<>0))#VALUE!$T72+SUMPRODUCT($AA72:$AA73+$AH72:$AH73+$AO72:$AO73+$AV72:$AV73+$BC72:$BC73+$BJ72:$BJ73, --($E72:$E73<>0))#VALUE!MAX($P72-$Q72,0)+SUMPRODUCT($X72:$X73+$AL72:$AL73+$AZ72:$AZ73, --($E72:$E73<>0))#VALUE!MIN($P72,$Q72)+SUMPRODUCT($AE72:$AE73+$AS72:$AS73+$BG72:$BG73, --($E72:$E73<>0))#VALUE!20557410MOD(ROW(),2)+12-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ73))#REF!#REF!#REF!#REF!-($V73-IF(($P73+$R73+$S73)>0,MAX($V73/($P73+$R73+$S73)*($Q73+$R73),$V73),0))*LT_InvestmentQDI#REF!-($V73-IF(($P73+$R73+$S73)>0,MAX($V73/($P73+$R73+$S73)*($Q73+$R73),$V73),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B72+1205674101100YEAR(SP_TargetRD)-$B74-31LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P72+R72+S72+V72+W72,0)#VALUE!MAX(Q72+R72+IF((P72+R72+S72)>0,MAX(V72/(P72+R72+S72)*(Q72+R72),V72),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P74+R74+S74#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T74/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T74))#VALUE!(P74+R74+S74+V74)*$O74#VALUE!MAX(X72+Y72+Z72+AC72+AD72,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F74),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),(X74+Y74+Z74)*IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_401KDistribAge,$F74)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA74))#REF!(X74+Y74+Z74+AC74)*$O74#REF!MAX(AE72+AG72+AJ72+AK72,0)#REF!MAX(AF72+AG72+AJ72,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_401KDistribAge,$F74)*12)),AE74+AG74,MIN(AE74+AG74,AF74+AG74)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH74))#REF!(AE74+AG74+AJ74)*$O74#REF!MAX(AL72+AM72+AN72+AQ72+AR72,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F74),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),(AL74+AM74+AN74)*IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_Solo401KDistribAge,$F74)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO74))#REF!(AL74+AM74+AN74+AQ74)*$O74#REF!MAX(AS72+AU72+AX72+AY72,0)#REF!MAX(AT72+AU72+AX72,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_Solo401KDistribAge,$F74)*12)),AS74+AU74,MIN(AS74+AU74,AT74+AU74)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV74))#REF!(AS74+AU74+AX74)*$O74#REF!MAX(AZ72+BA72+BB72+BE72+BF72,0)#REF!MAX(INDEX(SP_IRAContrib,$F74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F74,$G74,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),(AZ74+BA74+BB74)*IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_IRADistribAge,$F74)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ74))#REF!(AZ74+BA74+BB74+BE74)*$O74#REF!MAX(BG72+BI72+BL72+BM72,0)#REF!MAX(BH72+BI72+BL72,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_IRADistribAge,$F74)*12)),BG74+BI74,MIN(BG74+BI74,BH74+BI74)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ74))#REF!(BG74+BI74+BL74)*$O74#REF!-(Y74+AM74+BA74)-OFFSET(BB74,$G74,0)#REF!-(AG74+AU74+BI74)#REF!-($V74-IF(($P74+$R74+$S74)>0,MAX($V74/($P74+$R74+$S74)*($Q74+$R74),$V74),0))*LT_InvestmentQDI#VALUE!-($V74-IF(($P74+$R74+$S74)>0,MAX($V74/($P74+$R74+$S74)*($Q74+$R74),$V74),0))*(1-LT_InvestmentQDI)#VALUE!BP74+BQ74-AC74-AQ74-BE74#VALUE!-V74-BP74-BQ74-AJ74-AX74-BL74#VALUE!SUMPRODUCT($BN74:$BN75+$BO74:$BO75, --($E74:$E75<>0))#REF!SUMPRODUCT($BR74:$BR75+$BS74:$BS75, --($E74:$E75<>0))#VALUE!$T74+SUMPRODUCT($AA74:$AA75+$AH74:$AH75+$AO74:$AO75+$AV74:$AV75+$BC74:$BC75+$BJ74:$BJ75, --($E74:$E75<>0))#VALUE!MAX($P74-$Q74,0)+SUMPRODUCT($X74:$X75+$AL74:$AL75+$AZ74:$AZ75, --($E74:$E75<>0))#VALUE!MIN($P74,$Q74)+SUMPRODUCT($AE74:$AE75+$AS74:$AS75+$BG74:$BG75, --($E74:$E75<>0))#VALUE!B73+1205674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ75))#REF!#REF!#REF!#REF!-($V75-IF(($P75+$R75+$S75)>0,MAX($V75/($P75+$R75+$S75)*($Q75+$R75),$V75),0))*LT_InvestmentQDI#REF!-($V75-IF(($P75+$R75+$S75)>0,MAX($V75/($P75+$R75+$S75)*($Q75+$R75),$V75),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B74+1205774101100YEAR(SP_TargetRD)-$B76-32LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P74+R74+S74+V74+W74,0)#VALUE!MAX(Q74+R74+IF((P74+R74+S74)>0,MAX(V74/(P74+R74+S74)*(Q74+R74),V74),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P76+R76+S76#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T76/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T76))#VALUE!(P76+R76+S76+V76)*$O76#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ76))#REF!#REF!#REF!#REF!-($V76-IF(($P76+$R76+$S76)>0,MAX($V76/($P76+$R76+$S76)*($Q76+$R76),$V76),0))*LT_InvestmentQDI#VALUE!-($V76-IF(($P76+$R76+$S76)>0,MAX($V76/($P76+$R76+$S76)*($Q76+$R76),$V76),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN76:$BN77+$BO76:$BO77, --($E76:$E77<>0))#REF!SUMPRODUCT($BR76:$BR77+$BS76:$BS77, --($E76:$E77<>0))#VALUE!$T76+SUMPRODUCT($AA76:$AA77+$AH76:$AH77+$AO76:$AO77+$AV76:$AV77+$BC76:$BC77+$BJ76:$BJ77, --($E76:$E77<>0))#VALUE!MAX($P76-$Q76,0)+SUMPRODUCT($X76:$X77+$AL76:$AL77+$AZ76:$AZ77, --($E76:$E77<>0))#VALUE!MIN($P76,$Q76)+SUMPRODUCT($AE76:$AE77+$AS76:$AS77+$BG76:$BG77, --($E76:$E77<>0))#VALUE!205774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ77))#REF!#REF!#REF!#REF!-($V77-IF(($P77+$R77+$S77)>0,MAX($V77/($P77+$R77+$S77)*($Q77+$R77),$V77),0))*LT_InvestmentQDI#REF!-($V77-IF(($P77+$R77+$S77)>0,MAX($V77/($P77+$R77+$S77)*($Q77+$R77),$V77),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B76+1205874101100YEAR(SP_TargetRD)-$B78-33LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P76+R76+S76+V76+W76,0)#VALUE!MAX(Q76+R76+IF((P76+R76+S76)>0,MAX(V76/(P76+R76+S76)*(Q76+R76),V76),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P78+R78+S78#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T78/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T78))#VALUE!(P78+R78+S78+V78)*$O78#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ78))#REF!#REF!#REF!#REF!-($V78-IF(($P78+$R78+$S78)>0,MAX($V78/($P78+$R78+$S78)*($Q78+$R78),$V78),0))*LT_InvestmentQDI#VALUE!-($V78-IF(($P78+$R78+$S78)>0,MAX($V78/($P78+$R78+$S78)*($Q78+$R78),$V78),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN78:$BN79+$BO78:$BO79, --($E78:$E79<>0))#REF!SUMPRODUCT($BR78:$BR79+$BS78:$BS79, --($E78:$E79<>0))#VALUE!$T78+SUMPRODUCT($AA78:$AA79+$AH78:$AH79+$AO78:$AO79+$AV78:$AV79+$BC78:$BC79+$BJ78:$BJ79, --($E78:$E79<>0))#VALUE!MAX($P78-$Q78,0)+SUMPRODUCT($X78:$X79+$AL78:$AL79+$AZ78:$AZ79, --($E78:$E79<>0))#VALUE!MIN($P78,$Q78)+SUMPRODUCT($AE78:$AE79+$AS78:$AS79+$BG78:$BG79, --($E78:$E79<>0))#VALUE!205874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ79))#REF!#REF!#REF!#REF!-($V79-IF(($P79+$R79+$S79)>0,MAX($V79/($P79+$R79+$S79)*($Q79+$R79),$V79),0))*LT_InvestmentQDI#REF!-($V79-IF(($P79+$R79+$S79)>0,MAX($V79/($P79+$R79+$S79)*($Q79+$R79),$V79),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B78+1205974101100YEAR(SP_TargetRD)-$B80-34LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P78+R78+S78+V78+W78,0)#VALUE!MAX(Q78+R78+IF((P78+R78+S78)>0,MAX(V78/(P78+R78+S78)*(Q78+R78),V78),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P80+R80+S80#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T80/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T80))#VALUE!(P80+R80+S80+V80)*$O80#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ80))#REF!#REF!#REF!#REF!-($V80-IF(($P80+$R80+$S80)>0,MAX($V80/($P80+$R80+$S80)*($Q80+$R80),$V80),0))*LT_InvestmentQDI#VALUE!-($V80-IF(($P80+$R80+$S80)>0,MAX($V80/($P80+$R80+$S80)*($Q80+$R80),$V80),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN80:$BN81+$BO80:$BO81, --($E80:$E81<>0))#REF!SUMPRODUCT($BR80:$BR81+$BS80:$BS81, --($E80:$E81<>0))#VALUE!$T80+SUMPRODUCT($AA80:$AA81+$AH80:$AH81+$AO80:$AO81+$AV80:$AV81+$BC80:$BC81+$BJ80:$BJ81, --($E80:$E81<>0))#VALUE!MAX($P80-$Q80,0)+SUMPRODUCT($X80:$X81+$AL80:$AL81+$AZ80:$AZ81, --($E80:$E81<>0))#VALUE!MIN($P80,$Q80)+SUMPRODUCT($AE80:$AE81+$AS80:$AS81+$BG80:$BG81, --($E80:$E81<>0))#VALUE!205974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ81))#REF!#REF!#REF!#REF!-($V81-IF(($P81+$R81+$S81)>0,MAX($V81/($P81+$R81+$S81)*($Q81+$R81),$V81),0))*LT_InvestmentQDI#REF!-($V81-IF(($P81+$R81+$S81)>0,MAX($V81/($P81+$R81+$S81)*($Q81+$R81),$V81),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B80+1206074101100YEAR(SP_TargetRD)-$B82-35LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P80+R80+S80+V80+W80,0)#VALUE!MAX(Q80+R80+IF((P80+R80+S80)>0,MAX(V80/(P80+R80+S80)*(Q80+R80),V80),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P82+R82+S82#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T82/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T82))#VALUE!(P82+R82+S82+V82)*$O82#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ82))#REF!#REF!#REF!#REF!-($V82-IF(($P82+$R82+$S82)>0,MAX($V82/($P82+$R82+$S82)*($Q82+$R82),$V82),0))*LT_InvestmentQDI#VALUE!-($V82-IF(($P82+$R82+$S82)>0,MAX($V82/($P82+$R82+$S82)*($Q82+$R82),$V82),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN82:$BN83+$BO82:$BO83, --($E82:$E83<>0))#REF!SUMPRODUCT($BR82:$BR83+$BS82:$BS83, --($E82:$E83<>0))#VALUE!$T82+SUMPRODUCT($AA82:$AA83+$AH82:$AH83+$AO82:$AO83+$AV82:$AV83+$BC82:$BC83+$BJ82:$BJ83, --($E82:$E83<>0))#VALUE!MAX($P82-$Q82,0)+SUMPRODUCT($X82:$X83+$AL82:$AL83+$AZ82:$AZ83, --($E82:$E83<>0))#VALUE!MIN($P82,$Q82)+SUMPRODUCT($AE82:$AE83+$AS82:$AS83+$BG82:$BG83, --($E82:$E83<>0))#VALUE!206074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ83))#REF!#REF!#REF!#REF!-($V83-IF(($P83+$R83+$S83)>0,MAX($V83/($P83+$R83+$S83)*($Q83+$R83),$V83),0))*LT_InvestmentQDI#REF!-($V83-IF(($P83+$R83+$S83)>0,MAX($V83/($P83+$R83+$S83)*($Q83+$R83),$V83),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B82+1206174101100YEAR(SP_TargetRD)-$B84-36LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P82+R82+S82+V82+W82,0)#VALUE!MAX(Q82+R82+IF((P82+R82+S82)>0,MAX(V82/(P82+R82+S82)*(Q82+R82),V82),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P84+R84+S84#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T84/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T84))#VALUE!(P84+R84+S84+V84)*$O84#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ84))#REF!#REF!#REF!#REF!-($V84-IF(($P84+$R84+$S84)>0,MAX($V84/($P84+$R84+$S84)*($Q84+$R84),$V84),0))*LT_InvestmentQDI#VALUE!-($V84-IF(($P84+$R84+$S84)>0,MAX($V84/($P84+$R84+$S84)*($Q84+$R84),$V84),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN84:$BN85+$BO84:$BO85, --($E84:$E85<>0))#REF!SUMPRODUCT($BR84:$BR85+$BS84:$BS85, --($E84:$E85<>0))#VALUE!$T84+SUMPRODUCT($AA84:$AA85+$AH84:$AH85+$AO84:$AO85+$AV84:$AV85+$BC84:$BC85+$BJ84:$BJ85, --($E84:$E85<>0))#VALUE!MAX($P84-$Q84,0)+SUMPRODUCT($X84:$X85+$AL84:$AL85+$AZ84:$AZ85, --($E84:$E85<>0))#VALUE!MIN($P84,$Q84)+SUMPRODUCT($AE84:$AE85+$AS84:$AS85+$BG84:$BG85, --($E84:$E85<>0))#VALUE!206174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ85))#REF!#REF!#REF!#REF!-($V85-IF(($P85+$R85+$S85)>0,MAX($V85/($P85+$R85+$S85)*($Q85+$R85),$V85),0))*LT_InvestmentQDI#REF!-($V85-IF(($P85+$R85+$S85)>0,MAX($V85/($P85+$R85+$S85)*($Q85+$R85),$V85),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B84+1206274101100YEAR(SP_TargetRD)-$B86-37LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P84+R84+S84+V84+W84,0)#VALUE!MAX(Q84+R84+IF((P84+R84+S84)>0,MAX(V84/(P84+R84+S84)*(Q84+R84),V84),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P86+R86+S86#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T86/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T86))#VALUE!(P86+R86+S86+V86)*$O86#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ86))#REF!#REF!#REF!#REF!-($V86-IF(($P86+$R86+$S86)>0,MAX($V86/($P86+$R86+$S86)*($Q86+$R86),$V86),0))*LT_InvestmentQDI#VALUE!-($V86-IF(($P86+$R86+$S86)>0,MAX($V86/($P86+$R86+$S86)*($Q86+$R86),$V86),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN86:$BN87+$BO86:$BO87, --($E86:$E87<>0))#REF!SUMPRODUCT($BR86:$BR87+$BS86:$BS87, --($E86:$E87<>0))#VALUE!$T86+SUMPRODUCT($AA86:$AA87+$AH86:$AH87+$AO86:$AO87+$AV86:$AV87+$BC86:$BC87+$BJ86:$BJ87, --($E86:$E87<>0))#VALUE!MAX($P86-$Q86,0)+SUMPRODUCT($X86:$X87+$AL86:$AL87+$AZ86:$AZ87, --($E86:$E87<>0))#VALUE!MIN($P86,$Q86)+SUMPRODUCT($AE86:$AE87+$AS86:$AS87+$BG86:$BG87, --($E86:$E87<>0))#VALUE!206274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ87))#REF!#REF!#REF!#REF!-($V87-IF(($P87+$R87+$S87)>0,MAX($V87/($P87+$R87+$S87)*($Q87+$R87),$V87),0))*LT_InvestmentQDI#REF!-($V87-IF(($P87+$R87+$S87)>0,MAX($V87/($P87+$R87+$S87)*($Q87+$R87),$V87),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B86+1206374101100YEAR(SP_TargetRD)-$B88-38LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P86+R86+S86+V86+W86,0)#VALUE!MAX(Q86+R86+IF((P86+R86+S86)>0,MAX(V86/(P86+R86+S86)*(Q86+R86),V86),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P88+R88+S88#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T88/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T88))#VALUE!(P88+R88+S88+V88)*$O88#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ88))#REF!#REF!#REF!#REF!-($V88-IF(($P88+$R88+$S88)>0,MAX($V88/($P88+$R88+$S88)*($Q88+$R88),$V88),0))*LT_InvestmentQDI#VALUE!-($V88-IF(($P88+$R88+$S88)>0,MAX($V88/($P88+$R88+$S88)*($Q88+$R88),$V88),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN88:$BN89+$BO88:$BO89, --($E88:$E89<>0))#REF!SUMPRODUCT($BR88:$BR89+$BS88:$BS89, --($E88:$E89<>0))#VALUE!$T88+SUMPRODUCT($AA88:$AA89+$AH88:$AH89+$AO88:$AO89+$AV88:$AV89+$BC88:$BC89+$BJ88:$BJ89, --($E88:$E89<>0))#VALUE!MAX($P88-$Q88,0)+SUMPRODUCT($X88:$X89+$AL88:$AL89+$AZ88:$AZ89, --($E88:$E89<>0))#VALUE!MIN($P88,$Q88)+SUMPRODUCT($AE88:$AE89+$AS88:$AS89+$BG88:$BG89, --($E88:$E89<>0))#VALUE!206374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ89))#REF!#REF!#REF!#REF!-($V89-IF(($P89+$R89+$S89)>0,MAX($V89/($P89+$R89+$S89)*($Q89+$R89),$V89),0))*LT_InvestmentQDI#REF!-($V89-IF(($P89+$R89+$S89)>0,MAX($V89/($P89+$R89+$S89)*($Q89+$R89),$V89),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B88+1206474101100YEAR(SP_TargetRD)-$B90-39LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P88+R88+S88+V88+W88,0)#VALUE!MAX(Q88+R88+IF((P88+R88+S88)>0,MAX(V88/(P88+R88+S88)*(Q88+R88),V88),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P90+R90+S90#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T90/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T90))#VALUE!(P90+R90+S90+V90)*$O90#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ90))#REF!#REF!#REF!#REF!-($V90-IF(($P90+$R90+$S90)>0,MAX($V90/($P90+$R90+$S90)*($Q90+$R90),$V90),0))*LT_InvestmentQDI#VALUE!-($V90-IF(($P90+$R90+$S90)>0,MAX($V90/($P90+$R90+$S90)*($Q90+$R90),$V90),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN90:$BN91+$BO90:$BO91, --($E90:$E91<>0))#REF!SUMPRODUCT($BR90:$BR91+$BS90:$BS91, --($E90:$E91<>0))#VALUE!$T90+SUMPRODUCT($AA90:$AA91+$AH90:$AH91+$AO90:$AO91+$AV90:$AV91+$BC90:$BC91+$BJ90:$BJ91, --($E90:$E91<>0))#VALUE!MAX($P90-$Q90,0)+SUMPRODUCT($X90:$X91+$AL90:$AL91+$AZ90:$AZ91, --($E90:$E91<>0))#VALUE!MIN($P90,$Q90)+SUMPRODUCT($AE90:$AE91+$AS90:$AS91+$BG90:$BG91, --($E90:$E91<>0))#VALUE!206474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ91))#REF!#REF!#REF!#REF!-($V91-IF(($P91+$R91+$S91)>0,MAX($V91/($P91+$R91+$S91)*($Q91+$R91),$V91),0))*LT_InvestmentQDI#REF!-($V91-IF(($P91+$R91+$S91)>0,MAX($V91/($P91+$R91+$S91)*($Q91+$R91),$V91),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B90+1206574101100YEAR(SP_TargetRD)-$B92-40LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P90+R90+S90+V90+W90,0)#VALUE!MAX(Q90+R90+IF((P90+R90+S90)>0,MAX(V90/(P90+R90+S90)*(Q90+R90),V90),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P92+R92+S92#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T92/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T92))#VALUE!(P92+R92+S92+V92)*$O92#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ92))#REF!#REF!#REF!#REF!-($V92-IF(($P92+$R92+$S92)>0,MAX($V92/($P92+$R92+$S92)*($Q92+$R92),$V92),0))*LT_InvestmentQDI#VALUE!-($V92-IF(($P92+$R92+$S92)>0,MAX($V92/($P92+$R92+$S92)*($Q92+$R92),$V92),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN92:$BN93+$BO92:$BO93, --($E92:$E93<>0))#REF!SUMPRODUCT($BR92:$BR93+$BS92:$BS93, --($E92:$E93<>0))#VALUE!$T92+SUMPRODUCT($AA92:$AA93+$AH92:$AH93+$AO92:$AO93+$AV92:$AV93+$BC92:$BC93+$BJ92:$BJ93, --($E92:$E93<>0))#VALUE!MAX($P92-$Q92,0)+SUMPRODUCT($X92:$X93+$AL92:$AL93+$AZ92:$AZ93, --($E92:$E93<>0))#VALUE!MIN($P92,$Q92)+SUMPRODUCT($AE92:$AE93+$AS92:$AS93+$BG92:$BG93, --($E92:$E93<>0))#VALUE!206574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ93))#REF!#REF!#REF!#REF!-($V93-IF(($P93+$R93+$S93)>0,MAX($V93/($P93+$R93+$S93)*($Q93+$R93),$V93),0))*LT_InvestmentQDI#REF!-($V93-IF(($P93+$R93+$S93)>0,MAX($V93/($P93+$R93+$S93)*($Q93+$R93),$V93),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B92+1206674101100YEAR(SP_TargetRD)-$B94-41LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P92+R92+S92+V92+W92,0)#VALUE!MAX(Q92+R92+IF((P92+R92+S92)>0,MAX(V92/(P92+R92+S92)*(Q92+R92),V92),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P94+R94+S94#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T94/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T94))#VALUE!(P94+R94+S94+V94)*$O94#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ94))#REF!#REF!#REF!#REF!-($V94-IF(($P94+$R94+$S94)>0,MAX($V94/($P94+$R94+$S94)*($Q94+$R94),$V94),0))*LT_InvestmentQDI#VALUE!-($V94-IF(($P94+$R94+$S94)>0,MAX($V94/($P94+$R94+$S94)*($Q94+$R94),$V94),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN94:$BN95+$BO94:$BO95, --($E94:$E95<>0))#REF!SUMPRODUCT($BR94:$BR95+$BS94:$BS95, --($E94:$E95<>0))#VALUE!$T94+SUMPRODUCT($AA94:$AA95+$AH94:$AH95+$AO94:$AO95+$AV94:$AV95+$BC94:$BC95+$BJ94:$BJ95, --($E94:$E95<>0))#VALUE!MAX($P94-$Q94,0)+SUMPRODUCT($X94:$X95+$AL94:$AL95+$AZ94:$AZ95, --($E94:$E95<>0))#VALUE!MIN($P94,$Q94)+SUMPRODUCT($AE94:$AE95+$AS94:$AS95+$BG94:$BG95, --($E94:$E95<>0))#VALUE!206674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ95))#REF!#REF!#REF!#REF!-($V95-IF(($P95+$R95+$S95)>0,MAX($V95/($P95+$R95+$S95)*($Q95+$R95),$V95),0))*LT_InvestmentQDI#REF!-($V95-IF(($P95+$R95+$S95)>0,MAX($V95/($P95+$R95+$S95)*($Q95+$R95),$V95),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B94+1206774101100YEAR(SP_TargetRD)-$B96-42LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P94+R94+S94+V94+W94,0)#VALUE!MAX(Q94+R94+IF((P94+R94+S94)>0,MAX(V94/(P94+R94+S94)*(Q94+R94),V94),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P96+R96+S96#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T96/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T96))#VALUE!(P96+R96+S96+V96)*$O96#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ96))#REF!#REF!#REF!#REF!-($V96-IF(($P96+$R96+$S96)>0,MAX($V96/($P96+$R96+$S96)*($Q96+$R96),$V96),0))*LT_InvestmentQDI#VALUE!-($V96-IF(($P96+$R96+$S96)>0,MAX($V96/($P96+$R96+$S96)*($Q96+$R96),$V96),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN96:$BN97+$BO96:$BO97, --($E96:$E97<>0))#REF!SUMPRODUCT($BR96:$BR97+$BS96:$BS97, --($E96:$E97<>0))#VALUE!$T96+SUMPRODUCT($AA96:$AA97+$AH96:$AH97+$AO96:$AO97+$AV96:$AV97+$BC96:$BC97+$BJ96:$BJ97, --($E96:$E97<>0))#VALUE!MAX($P96-$Q96,0)+SUMPRODUCT($X96:$X97+$AL96:$AL97+$AZ96:$AZ97, --($E96:$E97<>0))#VALUE!MIN($P96,$Q96)+SUMPRODUCT($AE96:$AE97+$AS96:$AS97+$BG96:$BG97, --($E96:$E97<>0))#VALUE!206774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ97))#REF!#REF!#REF!#REF!-($V97-IF(($P97+$R97+$S97)>0,MAX($V97/($P97+$R97+$S97)*($Q97+$R97),$V97),0))*LT_InvestmentQDI#REF!-($V97-IF(($P97+$R97+$S97)>0,MAX($V97/($P97+$R97+$S97)*($Q97+$R97),$V97),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B96+1206874101100YEAR(SP_TargetRD)-$B98-43LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P96+R96+S96+V96+W96,0)#VALUE!MAX(Q96+R96+IF((P96+R96+S96)>0,MAX(V96/(P96+R96+S96)*(Q96+R96),V96),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P98+R98+S98#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T98/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T98))#VALUE!(P98+R98+S98+V98)*$O98#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ98))#REF!#REF!#REF!#REF!-($V98-IF(($P98+$R98+$S98)>0,MAX($V98/($P98+$R98+$S98)*($Q98+$R98),$V98),0))*LT_InvestmentQDI#VALUE!-($V98-IF(($P98+$R98+$S98)>0,MAX($V98/($P98+$R98+$S98)*($Q98+$R98),$V98),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN98:$BN99+$BO98:$BO99, --($E98:$E99<>0))#REF!SUMPRODUCT($BR98:$BR99+$BS98:$BS99, --($E98:$E99<>0))#VALUE!$T98+SUMPRODUCT($AA98:$AA99+$AH98:$AH99+$AO98:$AO99+$AV98:$AV99+$BC98:$BC99+$BJ98:$BJ99, --($E98:$E99<>0))#VALUE!MAX($P98-$Q98,0)+SUMPRODUCT($X98:$X99+$AL98:$AL99+$AZ98:$AZ99, --($E98:$E99<>0))#VALUE!MIN($P98,$Q98)+SUMPRODUCT($AE98:$AE99+$AS98:$AS99+$BG98:$BG99, --($E98:$E99<>0))#VALUE!206874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ99))#REF!#REF!#REF!#REF!-($V99-IF(($P99+$R99+$S99)>0,MAX($V99/($P99+$R99+$S99)*($Q99+$R99),$V99),0))*LT_InvestmentQDI#REF!-($V99-IF(($P99+$R99+$S99)>0,MAX($V99/($P99+$R99+$S99)*($Q99+$R99),$V99),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B98+1206974101100YEAR(SP_TargetRD)-$B100-44LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P98+R98+S98+V98+W98,0)#VALUE!MAX(Q98+R98+IF((P98+R98+S98)>0,MAX(V98/(P98+R98+S98)*(Q98+R98),V98),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P100+R100+S100#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T100/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T100))#VALUE!(P100+R100+S100+V100)*$O100#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ100))#REF!#REF!#REF!#REF!-($V100-IF(($P100+$R100+$S100)>0,MAX($V100/($P100+$R100+$S100)*($Q100+$R100),$V100),0))*LT_InvestmentQDI#VALUE!-($V100-IF(($P100+$R100+$S100)>0,MAX($V100/($P100+$R100+$S100)*($Q100+$R100),$V100),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN100:$BN101+$BO100:$BO101, --($E100:$E101<>0))#REF!SUMPRODUCT($BR100:$BR101+$BS100:$BS101, --($E100:$E101<>0))#VALUE!$T100+SUMPRODUCT($AA100:$AA101+$AH100:$AH101+$AO100:$AO101+$AV100:$AV101+$BC100:$BC101+$BJ100:$BJ101, --($E100:$E101<>0))#VALUE!MAX($P100-$Q100,0)+SUMPRODUCT($X100:$X101+$AL100:$AL101+$AZ100:$AZ101, --($E100:$E101<>0))#VALUE!MIN($P100,$Q100)+SUMPRODUCT($AE100:$AE101+$AS100:$AS101+$BG100:$BG101, --($E100:$E101<>0))#VALUE!206974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ101))#REF!#REF!#REF!#REF!-($V101-IF(($P101+$R101+$S101)>0,MAX($V101/($P101+$R101+$S101)*($Q101+$R101),$V101),0))*LT_InvestmentQDI#REF!-($V101-IF(($P101+$R101+$S101)>0,MAX($V101/($P101+$R101+$S101)*($Q101+$R101),$V101),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B100+1207074101100YEAR(SP_TargetRD)-$B102-45LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P100+R100+S100+V100+W100,0)#VALUE!MAX(Q100+R100+IF((P100+R100+S100)>0,MAX(V100/(P100+R100+S100)*(Q100+R100),V100),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P102+R102+S102#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T102/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T102))#VALUE!(P102+R102+S102+V102)*$O102#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ102))#REF!#REF!#REF!#REF!-($V102-IF(($P102+$R102+$S102)>0,MAX($V102/($P102+$R102+$S102)*($Q102+$R102),$V102),0))*LT_InvestmentQDI#VALUE!-($V102-IF(($P102+$R102+$S102)>0,MAX($V102/($P102+$R102+$S102)*($Q102+$R102),$V102),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN102:$BN103+$BO102:$BO103, --($E102:$E103<>0))#REF!SUMPRODUCT($BR102:$BR103+$BS102:$BS103, --($E102:$E103<>0))#VALUE!$T102+SUMPRODUCT($AA102:$AA103+$AH102:$AH103+$AO102:$AO103+$AV102:$AV103+$BC102:$BC103+$BJ102:$BJ103, --($E102:$E103<>0))#VALUE!MAX($P102-$Q102,0)+SUMPRODUCT($X102:$X103+$AL102:$AL103+$AZ102:$AZ103, --($E102:$E103<>0))#VALUE!MIN($P102,$Q102)+SUMPRODUCT($AE102:$AE103+$AS102:$AS103+$BG102:$BG103, --($E102:$E103<>0))#VALUE!207074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ103))#REF!#REF!#REF!#REF!-($V103-IF(($P103+$R103+$S103)>0,MAX($V103/($P103+$R103+$S103)*($Q103+$R103),$V103),0))*LT_InvestmentQDI#REF!-($V103-IF(($P103+$R103+$S103)>0,MAX($V103/($P103+$R103+$S103)*($Q103+$R103),$V103),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B102+12071741INDEX(SP_Initials,F104)011IF(INDEX(SC_ShowRetireatee,$F104),IF($B104<YEAR(INDEX(SP_BirthDate,$F104)),0,$B104-YEAR(INDEX(SP_BirthDate,$F104))),0)0IF(INDEX(SC_ShowRetireatee,$F104),IF($B104>(YEAR(INDEX(SP_BirthDate,$F104))+INDEX(SP_LifeExp,$F104)),0,$H104))0YEAR(SP_TargetRD)-$B104-46LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P102+R102+S102+V102+W102,0)#VALUE!MAX(Q102+R102+IF((P102+R102+S102)>0,MAX(V102/(P102+R102+S102)*(Q102+R102),V102),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P104+R104+S104#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T104/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T104))#VALUE!(P104+R104+S104+V104)*$O104#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ104))#REF!#REF!#REF!#REF!-($V104-IF(($P104+$R104+$S104)>0,MAX($V104/($P104+$R104+$S104)*($Q104+$R104),$V104),0))*LT_InvestmentQDI#VALUE!-($V104-IF(($P104+$R104+$S104)>0,MAX($V104/($P104+$R104+$S104)*($Q104+$R104),$V104),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN104:$BN105+$BO104:$BO105, --($E104:$E105<>0))#REF!SUMPRODUCT($BR104:$BR105+$BS104:$BS105, --($E104:$E105<>0))#VALUE!$T104+SUMPRODUCT($AA104:$AA105+$AH104:$AH105+$AO104:$AO105+$AV104:$AV105+$BC104:$BC105+$BJ104:$BJ105, --($E104:$E105<>0))#VALUE!MAX($P104-$Q104,0)+SUMPRODUCT($X104:$X105+$AL104:$AL105+$AZ104:$AZ105, --($E104:$E105<>0))#VALUE!MIN($P104,$Q104)+SUMPRODUCT($AE104:$AE105+$AS104:$AS105+$BG104:$BG105, --($E104:$E105<>0))#VALUE!207174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ105))#REF!#REF!#REF!#REF!-($V105-IF(($P105+$R105+$S105)>0,MAX($V105/($P105+$R105+$S105)*($Q105+$R105),$V105),0))*LT_InvestmentQDI#REF!-($V105-IF(($P105+$R105+$S105)>0,MAX($V105/($P105+$R105+$S105)*($Q105+$R105),$V105),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B104+1207274101100YEAR(SP_TargetRD)-$B106-47LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P104+R104+S104+V104+W104,0)#VALUE!MAX(Q104+R104+IF((P104+R104+S104)>0,MAX(V104/(P104+R104+S104)*(Q104+R104),V104),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P106+R106+S106#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T106/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T106))#VALUE!(P106+R106+S106+V106)*$O106#VALUE!MAX(X104+Y104+Z104+AC104+AD104,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F106),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),(X106+Y106+Z106)*IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_401KDistribAge,$F106)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA106))#REF!(X106+Y106+Z106+AC106)*$O106#REF!MAX(AE104+AG104+AJ104+AK104,0)#REF!MAX(AF104+AG104+AJ104,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_401KDistribAge,$F106)*12)),AE106+AG106,MIN(AE106+AG106,AF106+AG106)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH106))#REF!(AE106+AG106+AJ106)*$O106#REF!MAX(AL104+AM104+AN104+AQ104+AR104,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F106),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),(AL106+AM106+AN106)*IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_Solo401KDistribAge,$F106)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO106))#REF!(AL106+AM106+AN106+AQ106)*$O106#REF!MAX(AS104+AU104+AX104+AY104,0)#REF!MAX(AT104+AU104+AX104,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_Solo401KDistribAge,$F106)*12)),AS106+AU106,MIN(AS106+AU106,AT106+AU106)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV106))#REF!(AS106+AU106+AX106)*$O106#REF!MAX(AZ104+BA104+BB104+BE104+BF104,0)#REF!MAX(INDEX(SP_IRAContrib,$F106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F106,$G106,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),(AZ106+BA106+BB106)*IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_IRADistribAge,$F106)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ106))#REF!(AZ106+BA106+BB106+BE106)*$O106#REF!MAX(BG104+BI104+BL104+BM104,0)#REF!MAX(BH104+BI104+BL104,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_IRADistribAge,$F106)*12)),BG106+BI106,MIN(BG106+BI106,BH106+BI106)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ106))#REF!(BG106+BI106+BL106)*$O106#REF!-(Y106+AM106+BA106)-OFFSET(BB106,$G106,0)#REF!-(AG106+AU106+BI106)#REF!-($V106-IF(($P106+$R106+$S106)>0,MAX($V106/($P106+$R106+$S106)*($Q106+$R106),$V106),0))*LT_InvestmentQDI#VALUE!-($V106-IF(($P106+$R106+$S106)>0,MAX($V106/($P106+$R106+$S106)*($Q106+$R106),$V106),0))*(1-LT_InvestmentQDI)#VALUE!BP106+BQ106-AC106-AQ106-BE106#VALUE!-V106-BP106-BQ106-AJ106-AX106-BL106#VALUE!SUMPRODUCT($BN106:$BN107+$BO106:$BO107, --($E106:$E107<>0))#REF!SUMPRODUCT($BR106:$BR107+$BS106:$BS107, --($E106:$E107<>0))#VALUE!$T106+SUMPRODUCT($AA106:$AA107+$AH106:$AH107+$AO106:$AO107+$AV106:$AV107+$BC106:$BC107+$BJ106:$BJ107, --($E106:$E107<>0))#VALUE!MAX($P106-$Q106,0)+SUMPRODUCT($X106:$X107+$AL106:$AL107+$AZ106:$AZ107, --($E106:$E107<>0))#VALUE!MIN($P106,$Q106)+SUMPRODUCT($AE106:$AE107+$AS106:$AS107+$BG106:$BG107, --($E106:$E107<>0))#VALUE!207274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ107))#REF!#REF!#REF!#REF!-($V107-IF(($P107+$R107+$S107)>0,MAX($V107/($P107+$R107+$S107)*($Q107+$R107),$V107),0))*LT_InvestmentQDI#REF!-($V107-IF(($P107+$R107+$S107)>0,MAX($V107/($P107+$R107+$S107)*($Q107+$R107),$V107),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B106+1207374101100YEAR(SP_TargetRD)-$B108-48LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P106+R106+S106+V106+W106,0)#VALUE!MAX(Q106+R106+IF((P106+R106+S106)>0,MAX(V106/(P106+R106+S106)*(Q106+R106),V106),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P108+R108+S108#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T108/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T108))#VALUE!(P108+R108+S108+V108)*$O108#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ108))#REF!#REF!#REF!#REF!-($V108-IF(($P108+$R108+$S108)>0,MAX($V108/($P108+$R108+$S108)*($Q108+$R108),$V108),0))*LT_InvestmentQDI#VALUE!-($V108-IF(($P108+$R108+$S108)>0,MAX($V108/($P108+$R108+$S108)*($Q108+$R108),$V108),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN108:$BN109+$BO108:$BO109, --($E108:$E109<>0))#REF!SUMPRODUCT($BR108:$BR109+$BS108:$BS109, --($E108:$E109<>0))#VALUE!$T108+SUMPRODUCT($AA108:$AA109+$AH108:$AH109+$AO108:$AO109+$AV108:$AV109+$BC108:$BC109+$BJ108:$BJ109, --($E108:$E109<>0))#VALUE!MAX($P108-$Q108,0)+SUMPRODUCT($X108:$X109+$AL108:$AL109+$AZ108:$AZ109, --($E108:$E109<>0))#VALUE!MIN($P108,$Q108)+SUMPRODUCT($AE108:$AE109+$AS108:$AS109+$BG108:$BG109, --($E108:$E109<>0))#VALUE!207374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ109))#REF!#REF!#REF!#REF!-($V109-IF(($P109+$R109+$S109)>0,MAX($V109/($P109+$R109+$S109)*($Q109+$R109),$V109),0))*LT_InvestmentQDI#REF!-($V109-IF(($P109+$R109+$S109)>0,MAX($V109/($P109+$R109+$S109)*($Q109+$R109),$V109),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B108+1207474101100YEAR(SP_TargetRD)-$B110-49LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P108+R108+S108+V108+W108,0)#VALUE!MAX(Q108+R108+IF((P108+R108+S108)>0,MAX(V108/(P108+R108+S108)*(Q108+R108),V108),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P110+R110+S110#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T110/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T110))#VALUE!(P110+R110+S110+V110)*$O110#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ110))#REF!#REF!#REF!#REF!-($V110-IF(($P110+$R110+$S110)>0,MAX($V110/($P110+$R110+$S110)*($Q110+$R110),$V110),0))*LT_InvestmentQDI#VALUE!-($V110-IF(($P110+$R110+$S110)>0,MAX($V110/($P110+$R110+$S110)*($Q110+$R110),$V110),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN110:$BN111+$BO110:$BO111, --($E110:$E111<>0))#REF!SUMPRODUCT($BR110:$BR111+$BS110:$BS111, --($E110:$E111<>0))#VALUE!$T110+SUMPRODUCT($AA110:$AA111+$AH110:$AH111+$AO110:$AO111+$AV110:$AV111+$BC110:$BC111+$BJ110:$BJ111, --($E110:$E111<>0))#VALUE!MAX($P110-$Q110,0)+SUMPRODUCT($X110:$X111+$AL110:$AL111+$AZ110:$AZ111, --($E110:$E111<>0))#VALUE!MIN($P110,$Q110)+SUMPRODUCT($AE110:$AE111+$AS110:$AS111+$BG110:$BG111, --($E110:$E111<>0))#VALUE!207474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ111))#REF!#REF!#REF!#REF!-($V111-IF(($P111+$R111+$S111)>0,MAX($V111/($P111+$R111+$S111)*($Q111+$R111),$V111),0))*LT_InvestmentQDI#REF!-($V111-IF(($P111+$R111+$S111)>0,MAX($V111/($P111+$R111+$S111)*($Q111+$R111),$V111),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B110+1207574101100YEAR(SP_TargetRD)-$B112-50LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P110+R110+S110+V110+W110,0)#VALUE!MAX(Q110+R110+IF((P110+R110+S110)>0,MAX(V110/(P110+R110+S110)*(Q110+R110),V110),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P112+R112+S112#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T112/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T112))#VALUE!(P112+R112+S112+V112)*$O112#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ112))#REF!#REF!#REF!#REF!-($V112-IF(($P112+$R112+$S112)>0,MAX($V112/($P112+$R112+$S112)*($Q112+$R112),$V112),0))*LT_InvestmentQDI#VALUE!-($V112-IF(($P112+$R112+$S112)>0,MAX($V112/($P112+$R112+$S112)*($Q112+$R112),$V112),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN112:$BN113+$BO112:$BO113, --($E112:$E113<>0))#REF!SUMPRODUCT($BR112:$BR113+$BS112:$BS113, --($E112:$E113<>0))#VALUE!$T112+SUMPRODUCT($AA112:$AA113+$AH112:$AH113+$AO112:$AO113+$AV112:$AV113+$BC112:$BC113+$BJ112:$BJ113, --($E112:$E113<>0))#VALUE!MAX($P112-$Q112,0)+SUMPRODUCT($X112:$X113+$AL112:$AL113+$AZ112:$AZ113, --($E112:$E113<>0))#VALUE!MIN($P112,$Q112)+SUMPRODUCT($AE112:$AE113+$AS112:$AS113+$BG112:$BG113, --($E112:$E113<>0))#VALUE!207574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ113))#REF!#REF!#REF!#REF!-($V113-IF(($P113+$R113+$S113)>0,MAX($V113/($P113+$R113+$S113)*($Q113+$R113),$V113),0))*LT_InvestmentQDI#REF!-($V113-IF(($P113+$R113+$S113)>0,MAX($V113/($P113+$R113+$S113)*($Q113+$R113),$V113),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B112+1207674101100YEAR(SP_TargetRD)-$B114-51LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P112+R112+S112+V112+W112,0)#VALUE!MAX(Q112+R112+IF((P112+R112+S112)>0,MAX(V112/(P112+R112+S112)*(Q112+R112),V112),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P114+R114+S114#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T114/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T114))#VALUE!(P114+R114+S114+V114)*$O114#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ114))#REF!#REF!#REF!#REF!-($V114-IF(($P114+$R114+$S114)>0,MAX($V114/($P114+$R114+$S114)*($Q114+$R114),$V114),0))*LT_InvestmentQDI#VALUE!-($V114-IF(($P114+$R114+$S114)>0,MAX($V114/($P114+$R114+$S114)*($Q114+$R114),$V114),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN114:$BN115+$BO114:$BO115, --($E114:$E115<>0))#REF!SUMPRODUCT($BR114:$BR115+$BS114:$BS115, --($E114:$E115<>0))#VALUE!$T114+SUMPRODUCT($AA114:$AA115+$AH114:$AH115+$AO114:$AO115+$AV114:$AV115+$BC114:$BC115+$BJ114:$BJ115, --($E114:$E115<>0))#VALUE!MAX($P114-$Q114,0)+SUMPRODUCT($X114:$X115+$AL114:$AL115+$AZ114:$AZ115, --($E114:$E115<>0))#VALUE!MIN($P114,$Q114)+SUMPRODUCT($AE114:$AE115+$AS114:$AS115+$BG114:$BG115, --($E114:$E115<>0))#VALUE!207674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ115))#REF!#REF!#REF!#REF!-($V115-IF(($P115+$R115+$S115)>0,MAX($V115/($P115+$R115+$S115)*($Q115+$R115),$V115),0))*LT_InvestmentQDI#REF!-($V115-IF(($P115+$R115+$S115)>0,MAX($V115/($P115+$R115+$S115)*($Q115+$R115),$V115),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B114+1207774101100YEAR(SP_TargetRD)-$B116-52LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P114+R114+S114+V114+W114,0)#VALUE!MAX(Q114+R114+IF((P114+R114+S114)>0,MAX(V114/(P114+R114+S114)*(Q114+R114),V114),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P116+R116+S116#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T116/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T116))#VALUE!(P116+R116+S116+V116)*$O116#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ116))#REF!#REF!#REF!#REF!-($V116-IF(($P116+$R116+$S116)>0,MAX($V116/($P116+$R116+$S116)*($Q116+$R116),$V116),0))*LT_InvestmentQDI#VALUE!-($V116-IF(($P116+$R116+$S116)>0,MAX($V116/($P116+$R116+$S116)*($Q116+$R116),$V116),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN116:$BN117+$BO116:$BO117, --($E116:$E117<>0))#REF!SUMPRODUCT($BR116:$BR117+$BS116:$BS117, --($E116:$E117<>0))#VALUE!$T116+SUMPRODUCT($AA116:$AA117+$AH116:$AH117+$AO116:$AO117+$AV116:$AV117+$BC116:$BC117+$BJ116:$BJ117, --($E116:$E117<>0))#VALUE!MAX($P116-$Q116,0)+SUMPRODUCT($X116:$X117+$AL116:$AL117+$AZ116:$AZ117, --($E116:$E117<>0))#VALUE!MIN($P116,$Q116)+SUMPRODUCT($AE116:$AE117+$AS116:$AS117+$BG116:$BG117, --($E116:$E117<>0))#VALUE!207774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ117))#REF!#REF!#REF!#REF!-($V117-IF(($P117+$R117+$S117)>0,MAX($V117/($P117+$R117+$S117)*($Q117+$R117),$V117),0))*LT_InvestmentQDI#REF!-($V117-IF(($P117+$R117+$S117)>0,MAX($V117/($P117+$R117+$S117)*($Q117+$R117),$V117),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B116+1207874101100YEAR(SP_TargetRD)-$B118-53LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P116+R116+S116+V116+W116,0)#VALUE!MAX(Q116+R116+IF((P116+R116+S116)>0,MAX(V116/(P116+R116+S116)*(Q116+R116),V116),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P118+R118+S118#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T118/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T118))#VALUE!(P118+R118+S118+V118)*$O118#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ118))#REF!#REF!#REF!#REF!-($V118-IF(($P118+$R118+$S118)>0,MAX($V118/($P118+$R118+$S118)*($Q118+$R118),$V118),0))*LT_InvestmentQDI#VALUE!-($V118-IF(($P118+$R118+$S118)>0,MAX($V118/($P118+$R118+$S118)*($Q118+$R118),$V118),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN118:$BN119+$BO118:$BO119, --($E118:$E119<>0))#REF!SUMPRODUCT($BR118:$BR119+$BS118:$BS119, --($E118:$E119<>0))#VALUE!$T118+SUMPRODUCT($AA118:$AA119+$AH118:$AH119+$AO118:$AO119+$AV118:$AV119+$BC118:$BC119+$BJ118:$BJ119, --($E118:$E119<>0))#VALUE!MAX($P118-$Q118,0)+SUMPRODUCT($X118:$X119+$AL118:$AL119+$AZ118:$AZ119, --($E118:$E119<>0))#VALUE!MIN($P118,$Q118)+SUMPRODUCT($AE118:$AE119+$AS118:$AS119+$BG118:$BG119, --($E118:$E119<>0))#VALUE!207874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ119))#REF!#REF!#REF!#REF!-($V119-IF(($P119+$R119+$S119)>0,MAX($V119/($P119+$R119+$S119)*($Q119+$R119),$V119),0))*LT_InvestmentQDI#REF!-($V119-IF(($P119+$R119+$S119)>0,MAX($V119/($P119+$R119+$S119)*($Q119+$R119),$V119),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B118+1207974101100YEAR(SP_TargetRD)-$B120-54LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P118+R118+S118+V118+W118,0)#VALUE!MAX(Q118+R118+IF((P118+R118+S118)>0,MAX(V118/(P118+R118+S118)*(Q118+R118),V118),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P120+R120+S120#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T120/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T120))#VALUE!(P120+R120+S120+V120)*$O120#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ120))#REF!#REF!#REF!#REF!-($V120-IF(($P120+$R120+$S120)>0,MAX($V120/($P120+$R120+$S120)*($Q120+$R120),$V120),0))*LT_InvestmentQDI#VALUE!-($V120-IF(($P120+$R120+$S120)>0,MAX($V120/($P120+$R120+$S120)*($Q120+$R120),$V120),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN120:$BN121+$BO120:$BO121, --($E120:$E121<>0))#REF!SUMPRODUCT($BR120:$BR121+$BS120:$BS121, --($E120:$E121<>0))#VALUE!$T120+SUMPRODUCT($AA120:$AA121+$AH120:$AH121+$AO120:$AO121+$AV120:$AV121+$BC120:$BC121+$BJ120:$BJ121, --($E120:$E121<>0))#VALUE!MAX($P120-$Q120,0)+SUMPRODUCT($X120:$X121+$AL120:$AL121+$AZ120:$AZ121, --($E120:$E121<>0))#VALUE!MIN($P120,$Q120)+SUMPRODUCT($AE120:$AE121+$AS120:$AS121+$BG120:$BG121, --($E120:$E121<>0))#VALUE!207974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ121))#REF!#REF!#REF!#REF!-($V121-IF(($P121+$R121+$S121)>0,MAX($V121/($P121+$R121+$S121)*($Q121+$R121),$V121),0))*LT_InvestmentQDI#REF!-($V121-IF(($P121+$R121+$S121)>0,MAX($V121/($P121+$R121+$S121)*($Q121+$R121),$V121),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B120+1208074101100YEAR(SP_TargetRD)-$B122-55LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P120+R120+S120+V120+W120,0)#VALUE!MAX(Q120+R120+IF((P120+R120+S120)>0,MAX(V120/(P120+R120+S120)*(Q120+R120),V120),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P122+R122+S122#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T122/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T122))#VALUE!(P122+R122+S122+V122)*$O122#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ122))#REF!#REF!#REF!#REF!-($V122-IF(($P122+$R122+$S122)>0,MAX($V122/($P122+$R122+$S122)*($Q122+$R122),$V122),0))*LT_InvestmentQDI#VALUE!-($V122-IF(($P122+$R122+$S122)>0,MAX($V122/($P122+$R122+$S122)*($Q122+$R122),$V122),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN122:$BN123+$BO122:$BO123, --($E122:$E123<>0))#REF!SUMPRODUCT($BR122:$BR123+$BS122:$BS123, --($E122:$E123<>0))#VALUE!$T122+SUMPRODUCT($AA122:$AA123+$AH122:$AH123+$AO122:$AO123+$AV122:$AV123+$BC122:$BC123+$BJ122:$BJ123, --($E122:$E123<>0))#VALUE!MAX($P122-$Q122,0)+SUMPRODUCT($X122:$X123+$AL122:$AL123+$AZ122:$AZ123, --($E122:$E123<>0))#VALUE!MIN($P122,$Q122)+SUMPRODUCT($AE122:$AE123+$AS122:$AS123+$BG122:$BG123, --($E122:$E123<>0))#VALUE!208074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ123))#REF!#REF!#REF!#REF!-($V123-IF(($P123+$R123+$S123)>0,MAX($V123/($P123+$R123+$S123)*($Q123+$R123),$V123),0))*LT_InvestmentQDI#REF!-($V123-IF(($P123+$R123+$S123)>0,MAX($V123/($P123+$R123+$S123)*($Q123+$R123),$V123),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B122+1208174101100YEAR(SP_TargetRD)-$B124-56LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P122+R122+S122+V122+W122,0)#VALUE!MAX(Q122+R122+IF((P122+R122+S122)>0,MAX(V122/(P122+R122+S122)*(Q122+R122),V122),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P124+R124+S124#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T124/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T124))#VALUE!(P124+R124+S124+V124)*$O124#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ124))#REF!#REF!#REF!#REF!-($V124-IF(($P124+$R124+$S124)>0,MAX($V124/($P124+$R124+$S124)*($Q124+$R124),$V124),0))*LT_InvestmentQDI#VALUE!-($V124-IF(($P124+$R124+$S124)>0,MAX($V124/($P124+$R124+$S124)*($Q124+$R124),$V124),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN124:$BN125+$BO124:$BO125, --($E124:$E125<>0))#REF!SUMPRODUCT($BR124:$BR125+$BS124:$BS125, --($E124:$E125<>0))#VALUE!$T124+SUMPRODUCT($AA124:$AA125+$AH124:$AH125+$AO124:$AO125+$AV124:$AV125+$BC124:$BC125+$BJ124:$BJ125, --($E124:$E125<>0))#VALUE!MAX($P124-$Q124,0)+SUMPRODUCT($X124:$X125+$AL124:$AL125+$AZ124:$AZ125, --($E124:$E125<>0))#VALUE!MIN($P124,$Q124)+SUMPRODUCT($AE124:$AE125+$AS124:$AS125+$BG124:$BG125, --($E124:$E125<>0))#VALUE!208174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ125))#REF!#REF!#REF!#REF!-($V125-IF(($P125+$R125+$S125)>0,MAX($V125/($P125+$R125+$S125)*($Q125+$R125),$V125),0))*LT_InvestmentQDI#REF!-($V125-IF(($P125+$R125+$S125)>0,MAX($V125/($P125+$R125+$S125)*($Q125+$R125),$V125),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B124+1208274101100YEAR(SP_TargetRD)-$B126-57LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P124+R124+S124+V124+W124,0)#VALUE!MAX(Q124+R124+IF((P124+R124+S124)>0,MAX(V124/(P124+R124+S124)*(Q124+R124),V124),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P126+R126+S126#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T126/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T126))#VALUE!(P126+R126+S126+V126)*$O126#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ126))#REF!#REF!#REF!#REF!-($V126-IF(($P126+$R126+$S126)>0,MAX($V126/($P126+$R126+$S126)*($Q126+$R126),$V126),0))*LT_InvestmentQDI#VALUE!-($V126-IF(($P126+$R126+$S126)>0,MAX($V126/($P126+$R126+$S126)*($Q126+$R126),$V126),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN126:$BN127+$BO126:$BO127, --($E126:$E127<>0))#REF!SUMPRODUCT($BR126:$BR127+$BS126:$BS127, --($E126:$E127<>0))#VALUE!$T126+SUMPRODUCT($AA126:$AA127+$AH126:$AH127+$AO126:$AO127+$AV126:$AV127+$BC126:$BC127+$BJ126:$BJ127, --($E126:$E127<>0))#VALUE!MAX($P126-$Q126,0)+SUMPRODUCT($X126:$X127+$AL126:$AL127+$AZ126:$AZ127, --($E126:$E127<>0))#VALUE!MIN($P126,$Q126)+SUMPRODUCT($AE126:$AE127+$AS126:$AS127+$BG126:$BG127, --($E126:$E127<>0))#VALUE!208274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ127))#REF!#REF!#REF!#REF!-($V127-IF(($P127+$R127+$S127)>0,MAX($V127/($P127+$R127+$S127)*($Q127+$R127),$V127),0))*LT_InvestmentQDI#REF!-($V127-IF(($P127+$R127+$S127)>0,MAX($V127/($P127+$R127+$S127)*($Q127+$R127),$V127),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B126+1208374101100YEAR(SP_TargetRD)-$B128-58LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P126+R126+S126+V126+W126,0)#VALUE!MAX(Q126+R126+IF((P126+R126+S126)>0,MAX(V126/(P126+R126+S126)*(Q126+R126),V126),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P128+R128+S128#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T128/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T128))#VALUE!(P128+R128+S128+V128)*$O128#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ128))#REF!#REF!#REF!#REF!-($V128-IF(($P128+$R128+$S128)>0,MAX($V128/($P128+$R128+$S128)*($Q128+$R128),$V128),0))*LT_InvestmentQDI#VALUE!-($V128-IF(($P128+$R128+$S128)>0,MAX($V128/($P128+$R128+$S128)*($Q128+$R128),$V128),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN128:$BN129+$BO128:$BO129, --($E128:$E129<>0))#REF!SUMPRODUCT($BR128:$BR129+$BS128:$BS129, --($E128:$E129<>0))#VALUE!$T128+SUMPRODUCT($AA128:$AA129+$AH128:$AH129+$AO128:$AO129+$AV128:$AV129+$BC128:$BC129+$BJ128:$BJ129, --($E128:$E129<>0))#VALUE!MAX($P128-$Q128,0)+SUMPRODUCT($X128:$X129+$AL128:$AL129+$AZ128:$AZ129, --($E128:$E129<>0))#VALUE!MIN($P128,$Q128)+SUMPRODUCT($AE128:$AE129+$AS128:$AS129+$BG128:$BG129, --($E128:$E129<>0))#VALUE!208374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ129))#REF!#REF!#REF!#REF!-($V129-IF(($P129+$R129+$S129)>0,MAX($V129/($P129+$R129+$S129)*($Q129+$R129),$V129),0))*LT_InvestmentQDI#REF!-($V129-IF(($P129+$R129+$S129)>0,MAX($V129/($P129+$R129+$S129)*($Q129+$R129),$V129),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B128+1208474101100YEAR(SP_TargetRD)-$B130-59LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P128+R128+S128+V128+W128,0)#VALUE!MAX(Q128+R128+IF((P128+R128+S128)>0,MAX(V128/(P128+R128+S128)*(Q128+R128),V128),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P130+R130+S130#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T130/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T130))#VALUE!(P130+R130+S130+V130)*$O130#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ130))#REF!#REF!#REF!#REF!-($V130-IF(($P130+$R130+$S130)>0,MAX($V130/($P130+$R130+$S130)*($Q130+$R130),$V130),0))*LT_InvestmentQDI#VALUE!-($V130-IF(($P130+$R130+$S130)>0,MAX($V130/($P130+$R130+$S130)*($Q130+$R130),$V130),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN130:$BN131+$BO130:$BO131, --($E130:$E131<>0))#REF!SUMPRODUCT($BR130:$BR131+$BS130:$BS131, --($E130:$E131<>0))#VALUE!$T130+SUMPRODUCT($AA130:$AA131+$AH130:$AH131+$AO130:$AO131+$AV130:$AV131+$BC130:$BC131+$BJ130:$BJ131, --($E130:$E131<>0))#VALUE!MAX($P130-$Q130,0)+SUMPRODUCT($X130:$X131+$AL130:$AL131+$AZ130:$AZ131, --($E130:$E131<>0))#VALUE!MIN($P130,$Q130)+SUMPRODUCT($AE130:$AE131+$AS130:$AS131+$BG130:$BG131, --($E130:$E131<>0))#VALUE!208474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ131))#REF!#REF!#REF!#REF!-($V131-IF(($P131+$R131+$S131)>0,MAX($V131/($P131+$R131+$S131)*($Q131+$R131),$V131),0))*LT_InvestmentQDI#REF!-($V131-IF(($P131+$R131+$S131)>0,MAX($V131/($P131+$R131+$S131)*($Q131+$R131),$V131),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B130+1208574101100YEAR(SP_TargetRD)-$B132-60LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P130+R130+S130+V130+W130,0)#VALUE!MAX(Q130+R130+IF((P130+R130+S130)>0,MAX(V130/(P130+R130+S130)*(Q130+R130),V130),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P132+R132+S132#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T132/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T132))#VALUE!(P132+R132+S132+V132)*$O132#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ132))#REF!#REF!#REF!#REF!-($V132-IF(($P132+$R132+$S132)>0,MAX($V132/($P132+$R132+$S132)*($Q132+$R132),$V132),0))*LT_InvestmentQDI#VALUE!-($V132-IF(($P132+$R132+$S132)>0,MAX($V132/($P132+$R132+$S132)*($Q132+$R132),$V132),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN132:$BN133+$BO132:$BO133, --($E132:$E133<>0))#REF!SUMPRODUCT($BR132:$BR133+$BS132:$BS133, --($E132:$E133<>0))#VALUE!$T132+SUMPRODUCT($AA132:$AA133+$AH132:$AH133+$AO132:$AO133+$AV132:$AV133+$BC132:$BC133+$BJ132:$BJ133, --($E132:$E133<>0))#VALUE!MAX($P132-$Q132,0)+SUMPRODUCT($X132:$X133+$AL132:$AL133+$AZ132:$AZ133, --($E132:$E133<>0))#VALUE!MIN($P132,$Q132)+SUMPRODUCT($AE132:$AE133+$AS132:$AS133+$BG132:$BG133, --($E132:$E133<>0))#VALUE!208574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ133))#REF!#REF!#REF!#REF!-($V133-IF(($P133+$R133+$S133)>0,MAX($V133/($P133+$R133+$S133)*($Q133+$R133),$V133),0))*LT_InvestmentQDI#REF!-($V133-IF(($P133+$R133+$S133)>0,MAX($V133/($P133+$R133+$S133)*($Q133+$R133),$V133),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B132+1208674101100YEAR(SP_TargetRD)-$B134-61LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P132+R132+S132+V132+W132,0)#VALUE!MAX(Q132+R132+IF((P132+R132+S132)>0,MAX(V132/(P132+R132+S132)*(Q132+R132),V132),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P134+R134+S134#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T134/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T134))#VALUE!(P134+R134+S134+V134)*$O134#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ134))#REF!#REF!#REF!#REF!-($V134-IF(($P134+$R134+$S134)>0,MAX($V134/($P134+$R134+$S134)*($Q134+$R134),$V134),0))*LT_InvestmentQDI#VALUE!-($V134-IF(($P134+$R134+$S134)>0,MAX($V134/($P134+$R134+$S134)*($Q134+$R134),$V134),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN134:$BN135+$BO134:$BO135, --($E134:$E135<>0))#REF!SUMPRODUCT($BR134:$BR135+$BS134:$BS135, --($E134:$E135<>0))#VALUE!$T134+SUMPRODUCT($AA134:$AA135+$AH134:$AH135+$AO134:$AO135+$AV134:$AV135+$BC134:$BC135+$BJ134:$BJ135, --($E134:$E135<>0))#VALUE!MAX($P134-$Q134,0)+SUMPRODUCT($X134:$X135+$AL134:$AL135+$AZ134:$AZ135, --($E134:$E135<>0))#VALUE!MIN($P134,$Q134)+SUMPRODUCT($AE134:$AE135+$AS134:$AS135+$BG134:$BG135, --($E134:$E135<>0))#VALUE!208674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ135))#REF!#REF!#REF!#REF!-($V135-IF(($P135+$R135+$S135)>0,MAX($V135/($P135+$R135+$S135)*($Q135+$R135),$V135),0))*LT_InvestmentQDI#REF!-($V135-IF(($P135+$R135+$S135)>0,MAX($V135/($P135+$R135+$S135)*($Q135+$R135),$V135),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B134+12087741INDEX(SP_Initials,F136)INDEX(SC_TaxIndex,$F136)01MOD($F136,2)-($F136-1)1IF(INDEX(SC_ShowRetireatee,$F136),IF($B136<YEAR(INDEX(SP_BirthDate,$F136)),0,$B136-YEAR(INDEX(SP_BirthDate,$F136))),0)0IF(INDEX(SC_ShowRetireatee,$F136),IF($B136>(YEAR(INDEX(SP_BirthDate,$F136))+INDEX(SP_LifeExp,$F136)),0,$H136))0YEAR(SP_TargetRD)-$B136-62LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P134+R134+S134+V134+W134,0)#VALUE!MAX(Q134+R134+IF((P134+R134+S134)>0,MAX(V134/(P134+R134+S134)*(Q134+R134),V134),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P136+R136+S136#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T136/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T136))#VALUE!(P136+R136+S136+V136)*$O136#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ136))#REF!#REF!#REF!#REF!-($V136-IF(($P136+$R136+$S136)>0,MAX($V136/($P136+$R136+$S136)*($Q136+$R136),$V136),0))*LT_InvestmentQDI#VALUE!-($V136-IF(($P136+$R136+$S136)>0,MAX($V136/($P136+$R136+$S136)*($Q136+$R136),$V136),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN136:$BN137+$BO136:$BO137, --($E136:$E137<>0))#REF!SUMPRODUCT($BR136:$BR137+$BS136:$BS137, --($E136:$E137<>0))#VALUE!$T136+SUMPRODUCT($AA136:$AA137+$AH136:$AH137+$AO136:$AO137+$AV136:$AV137+$BC136:$BC137+$BJ136:$BJ137, --($E136:$E137<>0))#VALUE!MAX($P136-$Q136,0)+SUMPRODUCT($X136:$X137+$AL136:$AL137+$AZ136:$AZ137, --($E136:$E137<>0))#VALUE!MIN($P136,$Q136)+SUMPRODUCT($AE136:$AE137+$AS136:$AS137+$BG136:$BG137, --($E136:$E137<>0))#VALUE!20877410MOD(ROW(),2)+12-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ137))#REF!#REF!#REF!#REF!-($V137-IF(($P137+$R137+$S137)>0,MAX($V137/($P137+$R137+$S137)*($Q137+$R137),$V137),0))*LT_InvestmentQDI#REF!-($V137-IF(($P137+$R137+$S137)>0,MAX($V137/($P137+$R137+$S137)*($Q137+$R137),$V137),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B136+1208874101100YEAR(SP_TargetRD)-$B138-63LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P136+R136+S136+V136+W136,0)#VALUE!MAX(Q136+R136+IF((P136+R136+S136)>0,MAX(V136/(P136+R136+S136)*(Q136+R136),V136),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P138+R138+S138#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T138/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T138))#VALUE!(P138+R138+S138+V138)*$O138#VALUE!MAX(X136+Y136+Z136+AC136+AD136,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F138),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),(X138+Y138+Z138)*IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_401KDistribAge,$F138)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA138))#REF!(X138+Y138+Z138+AC138)*$O138#REF!MAX(AE136+AG136+AJ136+AK136,0)#REF!MAX(AF136+AG136+AJ136,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_401KDistribAge,$F138)*12)),AE138+AG138,MIN(AE138+AG138,AF138+AG138)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH138))#REF!(AE138+AG138+AJ138)*$O138#REF!MAX(AL136+AM136+AN136+AQ136+AR136,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F138),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),(AL138+AM138+AN138)*IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_Solo401KDistribAge,$F138)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO138))#REF!(AL138+AM138+AN138+AQ138)*$O138#REF!MAX(AS136+AU136+AX136+AY136,0)#REF!MAX(AT136+AU136+AX136,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_Solo401KDistribAge,$F138)*12)),AS138+AU138,MIN(AS138+AU138,AT138+AU138)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV138))#REF!(AS138+AU138+AX138)*$O138#REF!MAX(AZ136+BA136+BB136+BE136+BF136,0)#REF!MAX(INDEX(SP_IRAContrib,$F138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F138,$G138,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),(AZ138+BA138+BB138)*IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_IRADistribAge,$F138)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ138))#REF!(AZ138+BA138+BB138+BE138)*$O138#REF!MAX(BG136+BI136+BL136+BM136,0)#REF!MAX(BH136+BI136+BL136,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_IRADistribAge,$F138)*12)),BG138+BI138,MIN(BG138+BI138,BH138+BI138)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ138))#REF!(BG138+BI138+BL138)*$O138#REF!-(Y138+AM138+BA138)-OFFSET(BB138,$G138,0)#REF!-(AG138+AU138+BI138)#REF!-($V138-IF(($P138+$R138+$S138)>0,MAX($V138/($P138+$R138+$S138)*($Q138+$R138),$V138),0))*LT_InvestmentQDI#VALUE!-($V138-IF(($P138+$R138+$S138)>0,MAX($V138/($P138+$R138+$S138)*($Q138+$R138),$V138),0))*(1-LT_InvestmentQDI)#VALUE!BP138+BQ138-AC138-AQ138-BE138#VALUE!-V138-BP138-BQ138-AJ138-AX138-BL138#VALUE!SUMPRODUCT($BN138:$BN139+$BO138:$BO139, --($E138:$E139<>0))#REF!SUMPRODUCT($BR138:$BR139+$BS138:$BS139, --($E138:$E139<>0))#VALUE!$T138+SUMPRODUCT($AA138:$AA139+$AH138:$AH139+$AO138:$AO139+$AV138:$AV139+$BC138:$BC139+$BJ138:$BJ139, --($E138:$E139<>0))#VALUE!MAX($P138-$Q138,0)+SUMPRODUCT($X138:$X139+$AL138:$AL139+$AZ138:$AZ139, --($E138:$E139<>0))#VALUE!MIN($P138,$Q138)+SUMPRODUCT($AE138:$AE139+$AS138:$AS139+$BG138:$BG139, --($E138:$E139<>0))#VALUE!B137+1208874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ139))#REF!#REF!#REF!#REF!-($V139-IF(($P139+$R139+$S139)>0,MAX($V139/($P139+$R139+$S139)*($Q139+$R139),$V139),0))*LT_InvestmentQDI#REF!-($V139-IF(($P139+$R139+$S139)>0,MAX($V139/($P139+$R139+$S139)*($Q139+$R139),$V139),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B138+1208974101100YEAR(SP_TargetRD)-$B140-64LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P138+R138+S138+V138+W138,0)#VALUE!MAX(Q138+R138+IF((P138+R138+S138)>0,MAX(V138/(P138+R138+S138)*(Q138+R138),V138),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P140+R140+S140#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T140/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T140))#VALUE!(P140+R140+S140+V140)*$O140#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ140))#REF!#REF!#REF!#REF!-($V140-IF(($P140+$R140+$S140)>0,MAX($V140/($P140+$R140+$S140)*($Q140+$R140),$V140),0))*LT_InvestmentQDI#VALUE!-($V140-IF(($P140+$R140+$S140)>0,MAX($V140/($P140+$R140+$S140)*($Q140+$R140),$V140),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN140:$BN141+$BO140:$BO141, --($E140:$E141<>0))#REF!SUMPRODUCT($BR140:$BR141+$BS140:$BS141, --($E140:$E141<>0))#VALUE!$T140+SUMPRODUCT($AA140:$AA141+$AH140:$AH141+$AO140:$AO141+$AV140:$AV141+$BC140:$BC141+$BJ140:$BJ141, --($E140:$E141<>0))#VALUE!MAX($P140-$Q140,0)+SUMPRODUCT($X140:$X141+$AL140:$AL141+$AZ140:$AZ141, --($E140:$E141<>0))#VALUE!MIN($P140,$Q140)+SUMPRODUCT($AE140:$AE141+$AS140:$AS141+$BG140:$BG141, --($E140:$E141<>0))#VALUE!208974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ141))#REF!#REF!#REF!#REF!-($V141-IF(($P141+$R141+$S141)>0,MAX($V141/($P141+$R141+$S141)*($Q141+$R141),$V141),0))*LT_InvestmentQDI#REF!-($V141-IF(($P141+$R141+$S141)>0,MAX($V141/($P141+$R141+$S141)*($Q141+$R141),$V141),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B140+1209074101100YEAR(SP_TargetRD)-$B142-65LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P140+R140+S140+V140+W140,0)#VALUE!MAX(Q140+R140+IF((P140+R140+S140)>0,MAX(V140/(P140+R140+S140)*(Q140+R140),V140),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P142+R142+S142#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T142/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T142))#VALUE!(P142+R142+S142+V142)*$O142#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ142))#REF!#REF!#REF!#REF!-($V142-IF(($P142+$R142+$S142)>0,MAX($V142/($P142+$R142+$S142)*($Q142+$R142),$V142),0))*LT_InvestmentQDI#VALUE!-($V142-IF(($P142+$R142+$S142)>0,MAX($V142/($P142+$R142+$S142)*($Q142+$R142),$V142),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN142:$BN143+$BO142:$BO143, --($E142:$E143<>0))#REF!SUMPRODUCT($BR142:$BR143+$BS142:$BS143, --($E142:$E143<>0))#VALUE!$T142+SUMPRODUCT($AA142:$AA143+$AH142:$AH143+$AO142:$AO143+$AV142:$AV143+$BC142:$BC143+$BJ142:$BJ143, --($E142:$E143<>0))#VALUE!MAX($P142-$Q142,0)+SUMPRODUCT($X142:$X143+$AL142:$AL143+$AZ142:$AZ143, --($E142:$E143<>0))#VALUE!MIN($P142,$Q142)+SUMPRODUCT($AE142:$AE143+$AS142:$AS143+$BG142:$BG143, --($E142:$E143<>0))#VALUE!209074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ143))#REF!#REF!#REF!#REF!-($V143-IF(($P143+$R143+$S143)>0,MAX($V143/($P143+$R143+$S143)*($Q143+$R143),$V143),0))*LT_InvestmentQDI#REF!-($V143-IF(($P143+$R143+$S143)>0,MAX($V143/($P143+$R143+$S143)*($Q143+$R143),$V143),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B142+1209174101100YEAR(SP_TargetRD)-$B144-66LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P142+R142+S142+V142+W142,0)#VALUE!MAX(Q142+R142+IF((P142+R142+S142)>0,MAX(V142/(P142+R142+S142)*(Q142+R142),V142),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P144+R144+S144#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T144/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T144))#VALUE!(P144+R144+S144+V144)*$O144#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ144))#REF!#REF!#REF!#REF!-($V144-IF(($P144+$R144+$S144)>0,MAX($V144/($P144+$R144+$S144)*($Q144+$R144),$V144),0))*LT_InvestmentQDI#VALUE!-($V144-IF(($P144+$R144+$S144)>0,MAX($V144/($P144+$R144+$S144)*($Q144+$R144),$V144),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN144:$BN145+$BO144:$BO145, --($E144:$E145<>0))#REF!SUMPRODUCT($BR144:$BR145+$BS144:$BS145, --($E144:$E145<>0))#VALUE!$T144+SUMPRODUCT($AA144:$AA145+$AH144:$AH145+$AO144:$AO145+$AV144:$AV145+$BC144:$BC145+$BJ144:$BJ145, --($E144:$E145<>0))#VALUE!MAX($P144-$Q144,0)+SUMPRODUCT($X144:$X145+$AL144:$AL145+$AZ144:$AZ145, --($E144:$E145<>0))#VALUE!MIN($P144,$Q144)+SUMPRODUCT($AE144:$AE145+$AS144:$AS145+$BG144:$BG145, --($E144:$E145<>0))#VALUE!209174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ145))#REF!#REF!#REF!#REF!-($V145-IF(($P145+$R145+$S145)>0,MAX($V145/($P145+$R145+$S145)*($Q145+$R145),$V145),0))*LT_InvestmentQDI#REF!-($V145-IF(($P145+$R145+$S145)>0,MAX($V145/($P145+$R145+$S145)*($Q145+$R145),$V145),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B144+1209274101100YEAR(SP_TargetRD)-$B146-67LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P144+R144+S144+V144+W144,0)#VALUE!MAX(Q144+R144+IF((P144+R144+S144)>0,MAX(V144/(P144+R144+S144)*(Q144+R144),V144),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P146+R146+S146#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T146/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T146))#VALUE!(P146+R146+S146+V146)*$O146#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ146))#REF!#REF!#REF!#REF!-($V146-IF(($P146+$R146+$S146)>0,MAX($V146/($P146+$R146+$S146)*($Q146+$R146),$V146),0))*LT_InvestmentQDI#VALUE!-($V146-IF(($P146+$R146+$S146)>0,MAX($V146/($P146+$R146+$S146)*($Q146+$R146),$V146),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN146:$BN147+$BO146:$BO147, --($E146:$E147<>0))#REF!SUMPRODUCT($BR146:$BR147+$BS146:$BS147, --($E146:$E147<>0))#VALUE!$T146+SUMPRODUCT($AA146:$AA147+$AH146:$AH147+$AO146:$AO147+$AV146:$AV147+$BC146:$BC147+$BJ146:$BJ147, --($E146:$E147<>0))#VALUE!MAX($P146-$Q146,0)+SUMPRODUCT($X146:$X147+$AL146:$AL147+$AZ146:$AZ147, --($E146:$E147<>0))#VALUE!MIN($P146,$Q146)+SUMPRODUCT($AE146:$AE147+$AS146:$AS147+$BG146:$BG147, --($E146:$E147<>0))#VALUE!209274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ147))#REF!#REF!#REF!#REF!-($V147-IF(($P147+$R147+$S147)>0,MAX($V147/($P147+$R147+$S147)*($Q147+$R147),$V147),0))*LT_InvestmentQDI#REF!-($V147-IF(($P147+$R147+$S147)>0,MAX($V147/($P147+$R147+$S147)*($Q147+$R147),$V147),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B146+1209374101100YEAR(SP_TargetRD)-$B148-68LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P146+R146+S146+V146+W146,0)#VALUE!MAX(Q146+R146+IF((P146+R146+S146)>0,MAX(V146/(P146+R146+S146)*(Q146+R146),V146),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P148+R148+S148#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T148/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T148))#VALUE!(P148+R148+S148+V148)*$O148#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ148))#REF!#REF!#REF!#REF!-($V148-IF(($P148+$R148+$S148)>0,MAX($V148/($P148+$R148+$S148)*($Q148+$R148),$V148),0))*LT_InvestmentQDI#VALUE!-($V148-IF(($P148+$R148+$S148)>0,MAX($V148/($P148+$R148+$S148)*($Q148+$R148),$V148),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN148:$BN149+$BO148:$BO149, --($E148:$E149<>0))#REF!SUMPRODUCT($BR148:$BR149+$BS148:$BS149, --($E148:$E149<>0))#VALUE!$T148+SUMPRODUCT($AA148:$AA149+$AH148:$AH149+$AO148:$AO149+$AV148:$AV149+$BC148:$BC149+$BJ148:$BJ149, --($E148:$E149<>0))#VALUE!MAX($P148-$Q148,0)+SUMPRODUCT($X148:$X149+$AL148:$AL149+$AZ148:$AZ149, --($E148:$E149<>0))#VALUE!MIN($P148,$Q148)+SUMPRODUCT($AE148:$AE149+$AS148:$AS149+$BG148:$BG149, --($E148:$E149<>0))#VALUE!209374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ149))#REF!#REF!#REF!#REF!-($V149-IF(($P149+$R149+$S149)>0,MAX($V149/($P149+$R149+$S149)*($Q149+$R149),$V149),0))*LT_InvestmentQDI#REF!-($V149-IF(($P149+$R149+$S149)>0,MAX($V149/($P149+$R149+$S149)*($Q149+$R149),$V149),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B148+1209474101100YEAR(SP_TargetRD)-$B150-69LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P148+R148+S148+V148+W148,0)#VALUE!MAX(Q148+R148+IF((P148+R148+S148)>0,MAX(V148/(P148+R148+S148)*(Q148+R148),V148),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P150+R150+S150#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T150/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T150))#VALUE!(P150+R150+S150+V150)*$O150#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ150))#REF!#REF!#REF!#REF!-($V150-IF(($P150+$R150+$S150)>0,MAX($V150/($P150+$R150+$S150)*($Q150+$R150),$V150),0))*LT_InvestmentQDI#VALUE!-($V150-IF(($P150+$R150+$S150)>0,MAX($V150/($P150+$R150+$S150)*($Q150+$R150),$V150),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN150:$BN151+$BO150:$BO151, --($E150:$E151<>0))#REF!SUMPRODUCT($BR150:$BR151+$BS150:$BS151, --($E150:$E151<>0))#VALUE!$T150+SUMPRODUCT($AA150:$AA151+$AH150:$AH151+$AO150:$AO151+$AV150:$AV151+$BC150:$BC151+$BJ150:$BJ151, --($E150:$E151<>0))#VALUE!MAX($P150-$Q150,0)+SUMPRODUCT($X150:$X151+$AL150:$AL151+$AZ150:$AZ151, --($E150:$E151<>0))#VALUE!MIN($P150,$Q150)+SUMPRODUCT($AE150:$AE151+$AS150:$AS151+$BG150:$BG151, --($E150:$E151<>0))#VALUE!209474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ151))#REF!#REF!#REF!#REF!-($V151-IF(($P151+$R151+$S151)>0,MAX($V151/($P151+$R151+$S151)*($Q151+$R151),$V151),0))*LT_InvestmentQDI#REF!-($V151-IF(($P151+$R151+$S151)>0,MAX($V151/($P151+$R151+$S151)*($Q151+$R151),$V151),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B150+1209574101100YEAR(SP_TargetRD)-$B152-70LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P150+R150+S150+V150+W150,0)#VALUE!MAX(Q150+R150+IF((P150+R150+S150)>0,MAX(V150/(P150+R150+S150)*(Q150+R150),V150),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P152+R152+S152#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T152/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T152))#VALUE!(P152+R152+S152+V152)*$O152#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ152))#REF!#REF!#REF!#REF!-($V152-IF(($P152+$R152+$S152)>0,MAX($V152/($P152+$R152+$S152)*($Q152+$R152),$V152),0))*LT_InvestmentQDI#VALUE!-($V152-IF(($P152+$R152+$S152)>0,MAX($V152/($P152+$R152+$S152)*($Q152+$R152),$V152),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN152:$BN153+$BO152:$BO153, --($E152:$E153<>0))#REF!SUMPRODUCT($BR152:$BR153+$BS152:$BS153, --($E152:$E153<>0))#VALUE!$T152+SUMPRODUCT($AA152:$AA153+$AH152:$AH153+$AO152:$AO153+$AV152:$AV153+$BC152:$BC153+$BJ152:$BJ153, --($E152:$E153<>0))#VALUE!MAX($P152-$Q152,0)+SUMPRODUCT($X152:$X153+$AL152:$AL153+$AZ152:$AZ153, --($E152:$E153<>0))#VALUE!MIN($P152,$Q152)+SUMPRODUCT($AE152:$AE153+$AS152:$AS153+$BG152:$BG153, --($E152:$E153<>0))#VALUE!209574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ153))#REF!#REF!#REF!#REF!-($V153-IF(($P153+$R153+$S153)>0,MAX($V153/($P153+$R153+$S153)*($Q153+$R153),$V153),0))*LT_InvestmentQDI#REF!-($V153-IF(($P153+$R153+$S153)>0,MAX($V153/($P153+$R153+$S153)*($Q153+$R153),$V153),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B152+1209674101100YEAR(SP_TargetRD)-$B154-71LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P152+R152+S152+V152+W152,0)#VALUE!MAX(Q152+R152+IF((P152+R152+S152)>0,MAX(V152/(P152+R152+S152)*(Q152+R152),V152),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P154+R154+S154#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T154/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T154))#VALUE!(P154+R154+S154+V154)*$O154#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ154))#REF!#REF!#REF!#REF!-($V154-IF(($P154+$R154+$S154)>0,MAX($V154/($P154+$R154+$S154)*($Q154+$R154),$V154),0))*LT_InvestmentQDI#VALUE!-($V154-IF(($P154+$R154+$S154)>0,MAX($V154/($P154+$R154+$S154)*($Q154+$R154),$V154),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN154:$BN155+$BO154:$BO155, --($E154:$E155<>0))#REF!SUMPRODUCT($BR154:$BR155+$BS154:$BS155, --($E154:$E155<>0))#VALUE!$T154+SUMPRODUCT($AA154:$AA155+$AH154:$AH155+$AO154:$AO155+$AV154:$AV155+$BC154:$BC155+$BJ154:$BJ155, --($E154:$E155<>0))#VALUE!MAX($P154-$Q154,0)+SUMPRODUCT($X154:$X155+$AL154:$AL155+$AZ154:$AZ155, --($E154:$E155<>0))#VALUE!MIN($P154,$Q154)+SUMPRODUCT($AE154:$AE155+$AS154:$AS155+$BG154:$BG155, --($E154:$E155<>0))#VALUE!209674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ155))#REF!#REF!#REF!#REF!-($V155-IF(($P155+$R155+$S155)>0,MAX($V155/($P155+$R155+$S155)*($Q155+$R155),$V155),0))*LT_InvestmentQDI#REF!-($V155-IF(($P155+$R155+$S155)>0,MAX($V155/($P155+$R155+$S155)*($Q155+$R155),$V155),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B154+1209774101100YEAR(SP_TargetRD)-$B156-72LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P154+R154+S154+V154+W154,0)#VALUE!MAX(Q154+R154+IF((P154+R154+S154)>0,MAX(V154/(P154+R154+S154)*(Q154+R154),V154),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P156+R156+S156#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T156/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T156))#VALUE!(P156+R156+S156+V156)*$O156#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ156))#REF!#REF!#REF!#REF!-($V156-IF(($P156+$R156+$S156)>0,MAX($V156/($P156+$R156+$S156)*($Q156+$R156),$V156),0))*LT_InvestmentQDI#VALUE!-($V156-IF(($P156+$R156+$S156)>0,MAX($V156/($P156+$R156+$S156)*($Q156+$R156),$V156),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN156:$BN157+$BO156:$BO157, --($E156:$E157<>0))#REF!SUMPRODUCT($BR156:$BR157+$BS156:$BS157, --($E156:$E157<>0))#VALUE!$T156+SUMPRODUCT($AA156:$AA157+$AH156:$AH157+$AO156:$AO157+$AV156:$AV157+$BC156:$BC157+$BJ156:$BJ157, --($E156:$E157<>0))#VALUE!MAX($P156-$Q156,0)+SUMPRODUCT($X156:$X157+$AL156:$AL157+$AZ156:$AZ157, --($E156:$E157<>0))#VALUE!MIN($P156,$Q156)+SUMPRODUCT($AE156:$AE157+$AS156:$AS157+$BG156:$BG157, --($E156:$E157<>0))#VALUE!209774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ157))#REF!#REF!#REF!#REF!-($V157-IF(($P157+$R157+$S157)>0,MAX($V157/($P157+$R157+$S157)*($Q157+$R157),$V157),0))*LT_InvestmentQDI#REF!-($V157-IF(($P157+$R157+$S157)>0,MAX($V157/($P157+$R157+$S157)*($Q157+$R157),$V157),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B156+1209874101100YEAR(SP_TargetRD)-$B158-73LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P156+R156+S156+V156+W156,0)#VALUE!MAX(Q156+R156+IF((P156+R156+S156)>0,MAX(V156/(P156+R156+S156)*(Q156+R156),V156),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P158+R158+S158#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T158/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T158))#VALUE!(P158+R158+S158+V158)*$O158#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ158))#REF!#REF!#REF!#REF!-($V158-IF(($P158+$R158+$S158)>0,MAX($V158/($P158+$R158+$S158)*($Q158+$R158),$V158),0))*LT_InvestmentQDI#VALUE!-($V158-IF(($P158+$R158+$S158)>0,MAX($V158/($P158+$R158+$S158)*($Q158+$R158),$V158),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN158:$BN159+$BO158:$BO159, --($E158:$E159<>0))#REF!SUMPRODUCT($BR158:$BR159+$BS158:$BS159, --($E158:$E159<>0))#VALUE!$T158+SUMPRODUCT($AA158:$AA159+$AH158:$AH159+$AO158:$AO159+$AV158:$AV159+$BC158:$BC159+$BJ158:$BJ159, --($E158:$E159<>0))#VALUE!MAX($P158-$Q158,0)+SUMPRODUCT($X158:$X159+$AL158:$AL159+$AZ158:$AZ159, --($E158:$E159<>0))#VALUE!MIN($P158,$Q158)+SUMPRODUCT($AE158:$AE159+$AS158:$AS159+$BG158:$BG159, --($E158:$E159<>0))#VALUE!209874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ159))#REF!#REF!#REF!#REF!-($V159-IF(($P159+$R159+$S159)>0,MAX($V159/($P159+$R159+$S159)*($Q159+$R159),$V159),0))*LT_InvestmentQDI#REF!-($V159-IF(($P159+$R159+$S159)>0,MAX($V159/($P159+$R159+$S159)*($Q159+$R159),$V159),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B158+1209974101100YEAR(SP_TargetRD)-$B160-74LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P158+R158+S158+V158+W158,0)#VALUE!MAX(Q158+R158+IF((P158+R158+S158)>0,MAX(V158/(P158+R158+S158)*(Q158+R158),V158),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P160+R160+S160#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T160/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T160))#VALUE!(P160+R160+S160+V160)*$O160#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ160))#REF!#REF!#REF!#REF!-($V160-IF(($P160+$R160+$S160)>0,MAX($V160/($P160+$R160+$S160)*($Q160+$R160),$V160),0))*LT_InvestmentQDI#VALUE!-($V160-IF(($P160+$R160+$S160)>0,MAX($V160/($P160+$R160+$S160)*($Q160+$R160),$V160),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN160:$BN161+$BO160:$BO161, --($E160:$E161<>0))#REF!SUMPRODUCT($BR160:$BR161+$BS160:$BS161, --($E160:$E161<>0))#VALUE!$T160+SUMPRODUCT($AA160:$AA161+$AH160:$AH161+$AO160:$AO161+$AV160:$AV161+$BC160:$BC161+$BJ160:$BJ161, --($E160:$E161<>0))#VALUE!MAX($P160-$Q160,0)+SUMPRODUCT($X160:$X161+$AL160:$AL161+$AZ160:$AZ161, --($E160:$E161<>0))#VALUE!MIN($P160,$Q160)+SUMPRODUCT($AE160:$AE161+$AS160:$AS161+$BG160:$BG161, --($E160:$E161<>0))#VALUE!209974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ161))#REF!#REF!#REF!#REF!-($V161-IF(($P161+$R161+$S161)>0,MAX($V161/($P161+$R161+$S161)*($Q161+$R161),$V161),0))*LT_InvestmentQDI#REF!-($V161-IF(($P161+$R161+$S161)>0,MAX($V161/($P161+$R161+$S161)*($Q161+$R161),$V161),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B160+1210074101100YEAR(SP_TargetRD)-$B162-75LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P160+R160+S160+V160+W160,0)#VALUE!MAX(Q160+R160+IF((P160+R160+S160)>0,MAX(V160/(P160+R160+S160)*(Q160+R160),V160),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P162+R162+S162#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T162/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T162))#VALUE!(P162+R162+S162+V162)*$O162#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ162))#REF!#REF!#REF!#REF!-($V162-IF(($P162+$R162+$S162)>0,MAX($V162/($P162+$R162+$S162)*($Q162+$R162),$V162),0))*LT_InvestmentQDI#VALUE!-($V162-IF(($P162+$R162+$S162)>0,MAX($V162/($P162+$R162+$S162)*($Q162+$R162),$V162),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN162:$BN163+$BO162:$BO163, --($E162:$E163<>0))#REF!SUMPRODUCT($BR162:$BR163+$BS162:$BS163, --($E162:$E163<>0))#VALUE!$T162+SUMPRODUCT($AA162:$AA163+$AH162:$AH163+$AO162:$AO163+$AV162:$AV163+$BC162:$BC163+$BJ162:$BJ163, --($E162:$E163<>0))#VALUE!MAX($P162-$Q162,0)+SUMPRODUCT($X162:$X163+$AL162:$AL163+$AZ162:$AZ163, --($E162:$E163<>0))#VALUE!MIN($P162,$Q162)+SUMPRODUCT($AE162:$AE163+$AS162:$AS163+$BG162:$BG163, --($E162:$E163<>0))#VALUE!210074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ163))#REF!#REF!#REF!#REF!-($V163-IF(($P163+$R163+$S163)>0,MAX($V163/($P163+$R163+$S163)*($Q163+$R163),$V163),0))*LT_InvestmentQDI#REF!-($V163-IF(($P163+$R163+$S163)>0,MAX($V163/($P163+$R163+$S163)*($Q163+$R163),$V163),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B162+1210174101100YEAR(SP_TargetRD)-$B164-76LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P162+R162+S162+V162+W162,0)#VALUE!MAX(Q162+R162+IF((P162+R162+S162)>0,MAX(V162/(P162+R162+S162)*(Q162+R162),V162),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P164+R164+S164#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T164/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T164))#VALUE!(P164+R164+S164+V164)*$O164#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ164))#REF!#REF!#REF!#REF!-($V164-IF(($P164+$R164+$S164)>0,MAX($V164/($P164+$R164+$S164)*($Q164+$R164),$V164),0))*LT_InvestmentQDI#VALUE!-($V164-IF(($P164+$R164+$S164)>0,MAX($V164/($P164+$R164+$S164)*($Q164+$R164),$V164),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN164:$BN165+$BO164:$BO165, --($E164:$E165<>0))#REF!SUMPRODUCT($BR164:$BR165+$BS164:$BS165, --($E164:$E165<>0))#VALUE!$T164+SUMPRODUCT($AA164:$AA165+$AH164:$AH165+$AO164:$AO165+$AV164:$AV165+$BC164:$BC165+$BJ164:$BJ165, --($E164:$E165<>0))#VALUE!MAX($P164-$Q164,0)+SUMPRODUCT($X164:$X165+$AL164:$AL165+$AZ164:$AZ165, --($E164:$E165<>0))#VALUE!MIN($P164,$Q164)+SUMPRODUCT($AE164:$AE165+$AS164:$AS165+$BG164:$BG165, --($E164:$E165<>0))#VALUE!210174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ165))#REF!#REF!#REF!#REF!-($V165-IF(($P165+$R165+$S165)>0,MAX($V165/($P165+$R165+$S165)*($Q165+$R165),$V165),0))*LT_InvestmentQDI#REF!-($V165-IF(($P165+$R165+$S165)>0,MAX($V165/($P165+$R165+$S165)*($Q165+$R165),$V165),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B164+1210274101100YEAR(SP_TargetRD)-$B166-77LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P164+R164+S164+V164+W164,0)#VALUE!MAX(Q164+R164+IF((P164+R164+S164)>0,MAX(V164/(P164+R164+S164)*(Q164+R164),V164),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P166+R166+S166#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T166/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T166))#VALUE!(P166+R166+S166+V166)*$O166#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ166))#REF!#REF!#REF!#REF!-($V166-IF(($P166+$R166+$S166)>0,MAX($V166/($P166+$R166+$S166)*($Q166+$R166),$V166),0))*LT_InvestmentQDI#VALUE!-($V166-IF(($P166+$R166+$S166)>0,MAX($V166/($P166+$R166+$S166)*($Q166+$R166),$V166),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN166:$BN167+$BO166:$BO167, --($E166:$E167<>0))#REF!SUMPRODUCT($BR166:$BR167+$BS166:$BS167, --($E166:$E167<>0))#VALUE!$T166+SUMPRODUCT($AA166:$AA167+$AH166:$AH167+$AO166:$AO167+$AV166:$AV167+$BC166:$BC167+$BJ166:$BJ167, --($E166:$E167<>0))#VALUE!MAX($P166-$Q166,0)+SUMPRODUCT($X166:$X167+$AL166:$AL167+$AZ166:$AZ167, --($E166:$E167<>0))#VALUE!MIN($P166,$Q166)+SUMPRODUCT($AE166:$AE167+$AS166:$AS167+$BG166:$BG167, --($E166:$E167<>0))#VALUE!210274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ167))#REF!#REF!#REF!#REF!-($V167-IF(($P167+$R167+$S167)>0,MAX($V167/($P167+$R167+$S167)*($Q167+$R167),$V167),0))*LT_InvestmentQDI#REF!-($V167-IF(($P167+$R167+$S167)>0,MAX($V167/($P167+$R167+$S167)*($Q167+$R167),$V167),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B166+12103741INDEX(SP_Initials,F168)01100YEAR(SP_TargetRD)-$B168-78LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P166+R166+S166+V166+W166,0)#VALUE!MAX(Q166+R166+IF((P166+R166+S166)>0,MAX(V166/(P166+R166+S166)*(Q166+R166),V166),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P168+R168+S168#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T168/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T168))#VALUE!(P168+R168+S168+V168)*$O168#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ168))#REF!#REF!#REF!#REF!-($V168-IF(($P168+$R168+$S168)>0,MAX($V168/($P168+$R168+$S168)*($Q168+$R168),$V168),0))*LT_InvestmentQDI#VALUE!-($V168-IF(($P168+$R168+$S168)>0,MAX($V168/($P168+$R168+$S168)*($Q168+$R168),$V168),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN168:$BN169+$BO168:$BO169, --($E168:$E169<>0))#REF!SUMPRODUCT($BR168:$BR169+$BS168:$BS169, --($E168:$E169<>0))#VALUE!$T168+SUMPRODUCT($AA168:$AA169+$AH168:$AH169+$AO168:$AO169+$AV168:$AV169+$BC168:$BC169+$BJ168:$BJ169, --($E168:$E169<>0))#VALUE!MAX($P168-$Q168,0)+SUMPRODUCT($X168:$X169+$AL168:$AL169+$AZ168:$AZ169, --($E168:$E169<>0))#VALUE!MIN($P168,$Q168)+SUMPRODUCT($AE168:$AE169+$AS168:$AS169+$BG168:$BG169, --($E168:$E169<>0))#VALUE!210374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ169))#REF!#REF!#REF!#REF!-($V169-IF(($P169+$R169+$S169)>0,MAX($V169/($P169+$R169+$S169)*($Q169+$R169),$V169),0))*LT_InvestmentQDI#REF!-($V169-IF(($P169+$R169+$S169)>0,MAX($V169/($P169+$R169+$S169)*($Q169+$R169),$V169),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!($B10=SP_CurrentYear) \ No newline at end of file +0IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))1-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))-0.12777777777777777(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+ROW()-ROW($A$4)01IF(INDEX(SC_ZX_CodeA,1)="X",0,ABS($K4)*OFFSET(O$10,$L4,0))7.1095506029251691E-3OFFSET(P$10,$L4,0)0OFFSET(Q$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(R$10,$L4,0)*$M4)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(V$10,$L4,0)*$M4)0(P4+R4+S4+V4)*$O4*$M40OFFSET(X$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(Y$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(Z$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AC$10,$L4,0)*$M4)0(X4+Y4+Z4+AC4)*$O4*$M40OFFSET(AE$10,$L4,0)0OFFSET(AF$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AG$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AJ$10,$L4,0)*$M4)0(AE4+AG4+AJ4)*$O4*$M40OFFSET(AL$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AM$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AN$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AQ$10,$L4,0)*$M4)0(AL4+AM4+AN4+AQ4)*$O4*$M40OFFSET(AS$10,$L4,0)0OFFSET(AT$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(AU$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(AX$10,$L4,0)*$M4)0(AS4+AU4+AX4)*$O4*$M40OFFSET(AZ$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BA$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BB$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(BE$10,$L4,0)*$M4)0(AZ4+BA4+BB4+BE4)*$O4*$M40OFFSET(BG$10,$L4,0)0OFFSET(BH$10,$L4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)<(1/12),ABS($K4),MAX(ABS(MAX(IF($J4<=0,$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4>=0,$J4,1),IF($K4>=0,$K4,1))-1,0)/ABS($J4))*OFFSET(BI$10,$L4,0)*$M4)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J4)>(11/12),ABS($K4),MAX(ABS(MAX(IF($J4>=0,-1+$J4,-1),IF($K4<=0,$K4,-1)))+MIN(IF($J4<=0,1+$J4,1),IF($K4>=0,$K4,1))-1,0)/(1-ABS($J4)))*OFFSET(BL$10,$L4,0)*$M4)0(BG4+BI4+BL4)*$O4*$M400IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))1-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))-0.12777777777777777(YEAR(SP_AdjustedDate)-SP_CurrentYear)*2+ROW()-ROW($A$4)11IF(INDEX(SC_ZX_CodeA,1)="X",0,ABS($K5)*OFFSET(O$10,$L5,0))7.1095506029251691E-3OFFSET(X$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(Y$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(Z$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AC$10,$L5,0)*$M5)0(X5+Y5+Z5+AC5)*$O5*$M50OFFSET(AE$10,$L5,0)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AG$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AJ$10,$L5,0)*$M5)0(AE5+AG5+AJ5)*$O5*$M50OFFSET(AL$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AM$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AN$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AQ$10,$L5,0)*$M5)0(AL5+AM5+AN5+AQ5)*$O5*$M50OFFSET(AS$10,$L5,0)0OFFSET(AT$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(AU$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(AX$10,$L5,0)*$M5)0(AS5+AU5+AX5)*$O5*$M50OFFSET(AZ$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BA$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BB$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(BE$10,$L5,0)*$M5)0(AZ5+BA5+BB5+BE5)*$O5*$M50OFFSET(BG$10,$L5,0)0OFFSET(BH$10,$L5,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)<(1/12),ABS($K5),MAX(ABS(MAX(IF($J5<=0,$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5>=0,$J5,1),IF($K5>=0,$K5,1))-1,0)/ABS($J5))*OFFSET(BI$10,$L5,0)*$M5)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J5)>(11/12),ABS($K5),MAX(ABS(MAX(IF($J5>=0,-1+$J5,-1),IF($K5<=0,$K5,-1)))+MIN(IF($J5<=0,1+$J5,1),IF($K5>=0,$K5,1))-1,0)/(1-ABS($J5)))*OFFSET(BL$10,$L5,0)*$M5)0(BG5+BI5+BL5)*$O5*$M500MAX(P4+R4+S4+V4+W4,0)0MAX(Q4+R4+IF((P4+R4+S4)>0,MAX(V4/(P4+R4+S4)*(Q4+R4),V4),0),0)0MAX(X4+Y4+Z4+AC4+AD4,0)0MAX(AE4+AG4+AJ4+AK4,0)0MAX(AF4+AG4+AJ4,0)0MAX(AL4+AM4+AN4+AQ4+AR4,0)0MAX(AS4+AU4+AX4+AY4,0)0MAX(AT4+AU4+AX4,0)0MAX(AZ4+BA4+BB4+BE4+BF4,0)0MAX(BG4+BI4+BL4+BM4,0)0MAX(BH4+BI4+BL4,0)00000MAX(AL5+AM5+AN5+AQ5+AR5,0)0MAX(AS5+AU5+AX5+AY5,0)0MAX(AT5+AU5+AX5,0)0MAX(AZ5+BA5+BB5+BE5+BF5,0)0MAX(BG5+BI5+BL5+BM5,0)0MAX(BH5+BI5+BL5,0)0SP_CurrentYear-12023741INDEX(SP_Initials,F8)INDEX(SC_TaxIndex,$F8)0MOD(ROW(),2)+11MOD($F8,2)-($F8-1)1IF(INDEX(SC_ShowRetireatee,$F8),IF($B8<YEAR(INDEX(SP_BirthDate,$F8)),0,$B8-YEAR(INDEX(SP_BirthDate,$F8))),0)0IF(INDEX(SC_ShowRetireatee,$F8),IF($B8>(YEAR(INDEX(SP_BirthDate,$F8))+INDEX(SP_LifeExp,$F8)),0,$H8))0INDEX(SC_EX_APW,EXIDX+2)1-(1-SC_CurrentDatePr)-0.12777777777777777ROW()-ROW($A$8)0-1IF(INDEX(SC_ZX_CodeA,1)="X",0,(ABS($K8)*OFFSET(O$10,$L8,0))/(1+ABS($K8)*OFFSET(O$10,$L8,0)))7.0593617135979924E-3SP_CoreBalance0SP_CoreCostBasis0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(R$10,$L8,0)*$M8)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(V$10,$L8,0)*$M8)0P8*$O8*$M80INDEX(SP_401KBalance,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(Y$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(Z$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AC$10,$L8,0)*$M8)0X8*$O8*$M80INDEX(SP_Roth401KBalance,$F8)0INDEX(SP_Roth401KCostBasis,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AG$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AJ$10,$L8,0)*$M8)0AE8*$O8*$M80INDEX(SP_Solo401KBalance,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AM$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AN$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AQ$10,$L8,0)*$M8)0AL8*$O8*$M80INDEX(SP_RothSolo401KBalance,$F8)0INDEX(SP_RothSolo401KCostBasis,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(AU$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(AX$10,$L8,0)*$M8)0AS8*$O8*$M80INDEX(SP_IRABalance,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BA$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BB$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(BE$10,$L8,0)*$M8)0AZ8*$O8*$M80INDEX(SP_RothIRABalance,$F8)0INDEX(SP_RothIRACostBasis,$F8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)<(1/12),ABS($K8),MAX(ABS(MAX(IF($J8<=0,$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8>=0,$J8,1),IF($K8>=0,$K8,1))-1,0)/ABS($J8))*OFFSET(BI$10,$L8,0)*$M8)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J8)>(11/12),ABS($K8),MAX(ABS(MAX(IF($J8>=0,-1+$J8,-1),IF($K8<=0,$K8,-1)))+MIN(IF($J8<=0,1+$J8,1),IF($K8>=0,$K8,1))-1,0)/(1-ABS($J8)))*OFFSET(BL$10,$L8,0)*$M8)0BG8*$O8*$M8020237410MOD(ROW(),2)+12-100INDEX(SC_EX_APW,EXIDX+2)1-(1-SC_CurrentDatePr)-0.12777777777777777ROW()-ROW($A$8)1-1IF(INDEX(SC_ZX_CodeA,1)="X",0,(ABS($K9)*OFFSET(O$10,$L9,0))/(1+ABS($K9)*OFFSET(O$10,$L9,0)))7.0593617135979924E-30IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(Y$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(Z$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AC$10,$L9,0)*$M9)0X9*$O9*$M900INDEX(SP_Roth401KCostBasis,$F9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AG$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AJ$10,$L9,0)*$M9)0AE9*$O9*$M900IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AM$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AN$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AQ$10,$L9,0)*$M9)0AL9*$O9*$M900INDEX(SP_RothSolo401KCostBasis,$F9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(AU$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(AX$10,$L9,0)*$M9)0AS9*$O9*$M900IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BA$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BB$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(BE$10,$L9,0)*$M9)0AZ9*$O9*$M900INDEX(SP_RothIRACostBasis,$F9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)<(1/12),ABS($K9),MAX(ABS(MAX(IF($J9<=0,$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9>=0,$J9,1),IF($K9>=0,$K9,1))-1,0)/ABS($J9))*OFFSET(BI$10,$L9,0)*$M9)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($J9)>(11/12),ABS($K9),MAX(ABS(MAX(IF($J9>=0,-1+$J9,-1),IF($K9<=0,$K9,-1)))+MIN(IF($J9<=0,1+$J9,1),IF($K9>=0,$K9,1))-1,0)/(1-ABS($J9)))*OFFSET(BL$10,$L9,0)*$M9)0BG9*$O9*$M90B8+1202474101100YEAR(SP_TargetRD)-$B101LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)5.5639961240283933E-2MAX(P8+R8+S8+V8+W8,0)0MAX(Q8+R8+IF((P8+R8+S8)>0,MAX(V8/(P8+R8+S8)*(Q8+R8),V8),0),0)0IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))0IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))0P10+R10+S100IF(SC_ZX_BalanceAccessibleA>0, T10/SC_ZX_BalanceAccessibleA, 0)0-IF(SC_ZX_CodeA="X",0,MIN(U10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T10))0(P10+R10+S10+V10)*$O100MAX(X8+Y8+Z8+AC8+AD8,0)0MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F10),0)0MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),(X10+Y10+Z10)*IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_401KDistribAge,$F10)*12)),1,0),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA10))0(X10+Y10+Z10+AC10)*$O100MAX(AE8+AG8+AJ8+AK8,0)0MAX(AF8+AG8+AJ8,0)0MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_401KDistribAge,$F10)*12)),AE10+AG10,MIN(AE10+AG10,AF10+AG10)),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH10))0(AE10+AG10+AJ10)*$O100MAX(AL8+AM8+AN8+AQ8+AR8,0)0MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F10),0)0MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),(AL10+AM10+AN10)*IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_Solo401KDistribAge,$F10)*12)),1,0),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO10))0(AL10+AM10+AN10+AQ10)*$O100MAX(AS8+AU8+AX8+AY8,0)0MAX(AT8+AU8+AX8,0)0MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F10),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_Solo401KDistribAge,$F10)*12)),AS10+AU10,MIN(AS10+AU10,AT10+AU10)),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV10))0(AS10+AU10+AX10)*$O100MAX(AZ8+BA8+BB8+BE8+BF8,0)0MAX(INDEX(SP_IRAContrib,$F10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)0MAX(INDEX(SP_IRASpousalContrib, OFFSET($F10,$G10,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)0IF(INDEX(SC_ShowRetireatee,$F10),(AZ10+BA10+BB10)*IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_IRADistribAge,$F10)*12)),1,0),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ10))0(AZ10+BA10+BB10+BE10)*$O100MAX(BG8+BI8+BL8+BM8,0)0MAX(BH8+BI8+BL8,0)0MAX(INDEX(SP_RothIRAContrib,$F10)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>=YEAR(EDATE(INDEX(SP_BirthDate,$F10),INDEX(SP_IRADistribAge,$F10)*12)),BG10+BI10,MIN(BG10+BI10,BH10+BI10)),0)0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ10/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK10*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ10))0(BG10+BI10+BL10)*$O100-(Y10+AM10+BA10)-OFFSET(BB10,$G10,0)0-(AG10+AU10+BI10)0-($V10-IF(($P10+$R10+$S10)>0,MAX($V10/($P10+$R10+$S10)*($Q10+$R10),$V10),0))*LT_InvestmentQDI0-($V10-IF(($P10+$R10+$S10)>0,MAX($V10/($P10+$R10+$S10)*($Q10+$R10),$V10),0))*(1-LT_InvestmentQDI)0BP10+BQ10-AC10-AQ10-BE100-V10-BP10-BQ10-AJ10-AX10-BL100SUMPRODUCT($BN10:$BN11+$BO10:$BO11, --($E10:$E11<>0))0SUMPRODUCT($BR10:$BR11+$BS10:$BS11, --($E10:$E11<>0))0$T10+SUMPRODUCT($AA10:$AA11+$AH10:$AH11+$AO10:$AO11+$AV10:$AV11+$BC10:$BC11+$BJ10:$BJ11, --($E10:$E11<>0))0MAX($P10-$Q10,0)+SUMPRODUCT($X10:$X11+$AL10:$AL11+$AZ10:$AZ11, --($E10:$E11<>0))0MIN($P10,$Q10)+SUMPRODUCT($AE10:$AE11+$AS10:$AS11+$BG10:$BG11, --($E10:$E11<>0))0B9+1202474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)5.5639961240283933E-20000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH11))0000000-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ11))000000IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ11/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)0-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK11*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ11))0000-($V11-IF(($P11+$R11+$S11)>0,MAX($V11/($P11+$R11+$S11)*($Q11+$R11),$V11),0))*LT_InvestmentQDI0-($V11-IF(($P11+$R11+$S11)>0,MAX($V11/($P11+$R11+$S11)*($Q11+$R11),$V11),0))*(1-LT_InvestmentQDI)000B10+1202574101100YEAR(SP_TargetRD)-$B120LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P10+R10+S10+V10+W10,0)0MAX(Q10+R10+IF((P10+R10+S10)>0,MAX(V10/(P10+R10+S10)*(Q10+R10),V10),0),0)0IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P12+R12+S12#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T12/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T12))#VALUE!(P12+R12+S12+V12)*$O12#VALUE!0#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA12))#REF!#REF!00#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH12))#REF!#REF!0#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO12))#REF!#REF!00#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV12))#REF!#REF!0#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ12))#REF!#REF!00#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK12*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ12))#REF!#REF!#REF!#REF!-($V12-IF(($P12+$R12+$S12)>0,MAX($V12/($P12+$R12+$S12)*($Q12+$R12),$V12),0))*LT_InvestmentQDI#VALUE!-($V12-IF(($P12+$R12+$S12)>0,MAX($V12/($P12+$R12+$S12)*($Q12+$R12),$V12),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN12:$BN13+$BO12:$BO13, --($E12:$E13<>0))#REF!SUMPRODUCT($BR12:$BR13+$BS12:$BS13, --($E12:$E13<>0))#VALUE!$T12+SUMPRODUCT($AA12:$AA13+$AH12:$AH13+$AO12:$AO13+$AV12:$AV13+$BC12:$BC13+$BJ12:$BJ13, --($E12:$E13<>0))#VALUE!MAX($P12-$Q12,0)+SUMPRODUCT($X12:$X13+$AL12:$AL13+$AZ12:$AZ13, --($E12:$E13<>0))0MIN($P12,$Q12)+SUMPRODUCT($AE12:$AE13+$AS12:$AS13+$BG12:$BG13, --($E12:$E13<>0))0202574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!0#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA13))#REF!#REF!00#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH13))#REF!#REF!0#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO13))#REF!#REF!00#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV13))#REF!#REF!0#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ13))#REF!#REF!00#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ13/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK13*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ13))#REF!#REF!#REF!#REF!-($V13-IF(($P13+$R13+$S13)>0,MAX($V13/($P13+$R13+$S13)*($Q13+$R13),$V13),0))*LT_InvestmentQDI#REF!-($V13-IF(($P13+$R13+$S13)>0,MAX($V13/($P13+$R13+$S13)*($Q13+$R13),$V13),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B12+1202674101100YEAR(SP_TargetRD)-$B14-1LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P12+R12+S12+V12+W12,0)#VALUE!MAX(Q12+R12+IF((P12+R12+S12)>0,MAX(V12/(P12+R12+S12)*(Q12+R12),V12),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P14+R14+S14#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T14/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T14))#VALUE!(P14+R14+S14+V14)*$O14#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ14))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK14*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ14))#REF!#REF!#REF!#REF!-($V14-IF(($P14+$R14+$S14)>0,MAX($V14/($P14+$R14+$S14)*($Q14+$R14),$V14),0))*LT_InvestmentQDI#VALUE!-($V14-IF(($P14+$R14+$S14)>0,MAX($V14/($P14+$R14+$S14)*($Q14+$R14),$V14),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN14:$BN15+$BO14:$BO15, --($E14:$E15<>0))#REF!SUMPRODUCT($BR14:$BR15+$BS14:$BS15, --($E14:$E15<>0))#VALUE!$T14+SUMPRODUCT($AA14:$AA15+$AH14:$AH15+$AO14:$AO15+$AV14:$AV15+$BC14:$BC15+$BJ14:$BJ15, --($E14:$E15<>0))#VALUE!MAX($P14-$Q14,0)+SUMPRODUCT($X14:$X15+$AL14:$AL15+$AZ14:$AZ15, --($E14:$E15<>0))#VALUE!MIN($P14,$Q14)+SUMPRODUCT($AE14:$AE15+$AS14:$AS15+$BG14:$BG15, --($E14:$E15<>0))#VALUE!202674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ15))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK15*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ15))#REF!#REF!#REF!#REF!-($V15-IF(($P15+$R15+$S15)>0,MAX($V15/($P15+$R15+$S15)*($Q15+$R15),$V15),0))*LT_InvestmentQDI#REF!-($V15-IF(($P15+$R15+$S15)>0,MAX($V15/($P15+$R15+$S15)*($Q15+$R15),$V15),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B14+1202774101100YEAR(SP_TargetRD)-$B16-2LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P14+R14+S14+V14+W14,0)#VALUE!MAX(Q14+R14+IF((P14+R14+S14)>0,MAX(V14/(P14+R14+S14)*(Q14+R14),V14),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P16+R16+S16#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T16/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T16))#VALUE!(P16+R16+S16+V16)*$O16#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ16))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK16*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ16))#REF!#REF!#REF!#REF!-($V16-IF(($P16+$R16+$S16)>0,MAX($V16/($P16+$R16+$S16)*($Q16+$R16),$V16),0))*LT_InvestmentQDI#VALUE!-($V16-IF(($P16+$R16+$S16)>0,MAX($V16/($P16+$R16+$S16)*($Q16+$R16),$V16),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN16:$BN17+$BO16:$BO17, --($E16:$E17<>0))#REF!SUMPRODUCT($BR16:$BR17+$BS16:$BS17, --($E16:$E17<>0))#VALUE!$T16+SUMPRODUCT($AA16:$AA17+$AH16:$AH17+$AO16:$AO17+$AV16:$AV17+$BC16:$BC17+$BJ16:$BJ17, --($E16:$E17<>0))#VALUE!MAX($P16-$Q16,0)+SUMPRODUCT($X16:$X17+$AL16:$AL17+$AZ16:$AZ17, --($E16:$E17<>0))#VALUE!MIN($P16,$Q16)+SUMPRODUCT($AE16:$AE17+$AS16:$AS17+$BG16:$BG17, --($E16:$E17<>0))#VALUE!202774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ17))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK17*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ17))#REF!#REF!#REF!#REF!-($V17-IF(($P17+$R17+$S17)>0,MAX($V17/($P17+$R17+$S17)*($Q17+$R17),$V17),0))*LT_InvestmentQDI#REF!-($V17-IF(($P17+$R17+$S17)>0,MAX($V17/($P17+$R17+$S17)*($Q17+$R17),$V17),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B16+1202874101100YEAR(SP_TargetRD)-$B18-3LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P16+R16+S16+V16+W16,0)#VALUE!MAX(Q16+R16+IF((P16+R16+S16)>0,MAX(V16/(P16+R16+S16)*(Q16+R16),V16),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P18+R18+S18#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T18/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T18))#VALUE!(P18+R18+S18+V18)*$O18#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ18))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK18*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ18))#REF!#REF!#REF!#REF!-($V18-IF(($P18+$R18+$S18)>0,MAX($V18/($P18+$R18+$S18)*($Q18+$R18),$V18),0))*LT_InvestmentQDI#VALUE!-($V18-IF(($P18+$R18+$S18)>0,MAX($V18/($P18+$R18+$S18)*($Q18+$R18),$V18),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN18:$BN19+$BO18:$BO19, --($E18:$E19<>0))#REF!SUMPRODUCT($BR18:$BR19+$BS18:$BS19, --($E18:$E19<>0))#VALUE!$T18+SUMPRODUCT($AA18:$AA19+$AH18:$AH19+$AO18:$AO19+$AV18:$AV19+$BC18:$BC19+$BJ18:$BJ19, --($E18:$E19<>0))#VALUE!MAX($P18-$Q18,0)+SUMPRODUCT($X18:$X19+$AL18:$AL19+$AZ18:$AZ19, --($E18:$E19<>0))#VALUE!MIN($P18,$Q18)+SUMPRODUCT($AE18:$AE19+$AS18:$AS19+$BG18:$BG19, --($E18:$E19<>0))#VALUE!202874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ19))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK19*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ19))#REF!#REF!#REF!#REF!-($V19-IF(($P19+$R19+$S19)>0,MAX($V19/($P19+$R19+$S19)*($Q19+$R19),$V19),0))*LT_InvestmentQDI#REF!-($V19-IF(($P19+$R19+$S19)>0,MAX($V19/($P19+$R19+$S19)*($Q19+$R19),$V19),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B18+1202974101100YEAR(SP_TargetRD)-$B20-4LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P18+R18+S18+V18+W18,0)#VALUE!MAX(Q18+R18+IF((P18+R18+S18)>0,MAX(V18/(P18+R18+S18)*(Q18+R18),V18),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P20+R20+S20#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T20/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T20))#VALUE!(P20+R20+S20+V20)*$O20#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ20))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK20*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ20))#REF!#REF!#REF!#REF!-($V20-IF(($P20+$R20+$S20)>0,MAX($V20/($P20+$R20+$S20)*($Q20+$R20),$V20),0))*LT_InvestmentQDI#VALUE!-($V20-IF(($P20+$R20+$S20)>0,MAX($V20/($P20+$R20+$S20)*($Q20+$R20),$V20),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN20:$BN21+$BO20:$BO21, --($E20:$E21<>0))#REF!SUMPRODUCT($BR20:$BR21+$BS20:$BS21, --($E20:$E21<>0))#VALUE!$T20+SUMPRODUCT($AA20:$AA21+$AH20:$AH21+$AO20:$AO21+$AV20:$AV21+$BC20:$BC21+$BJ20:$BJ21, --($E20:$E21<>0))#VALUE!MAX($P20-$Q20,0)+SUMPRODUCT($X20:$X21+$AL20:$AL21+$AZ20:$AZ21, --($E20:$E21<>0))#VALUE!MIN($P20,$Q20)+SUMPRODUCT($AE20:$AE21+$AS20:$AS21+$BG20:$BG21, --($E20:$E21<>0))#VALUE!202974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ21))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK21*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ21))#REF!#REF!#REF!#REF!-($V21-IF(($P21+$R21+$S21)>0,MAX($V21/($P21+$R21+$S21)*($Q21+$R21),$V21),0))*LT_InvestmentQDI#REF!-($V21-IF(($P21+$R21+$S21)>0,MAX($V21/($P21+$R21+$S21)*($Q21+$R21),$V21),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B20+1203074101100YEAR(SP_TargetRD)-$B22-5LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P20+R20+S20+V20+W20,0)#VALUE!MAX(Q20+R20+IF((P20+R20+S20)>0,MAX(V20/(P20+R20+S20)*(Q20+R20),V20),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P22+R22+S22#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T22/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T22))#VALUE!(P22+R22+S22+V22)*$O22#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ22))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK22*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ22))#REF!#REF!#REF!#REF!-($V22-IF(($P22+$R22+$S22)>0,MAX($V22/($P22+$R22+$S22)*($Q22+$R22),$V22),0))*LT_InvestmentQDI#VALUE!-($V22-IF(($P22+$R22+$S22)>0,MAX($V22/($P22+$R22+$S22)*($Q22+$R22),$V22),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN22:$BN23+$BO22:$BO23, --($E22:$E23<>0))#REF!SUMPRODUCT($BR22:$BR23+$BS22:$BS23, --($E22:$E23<>0))#VALUE!$T22+SUMPRODUCT($AA22:$AA23+$AH22:$AH23+$AO22:$AO23+$AV22:$AV23+$BC22:$BC23+$BJ22:$BJ23, --($E22:$E23<>0))#VALUE!MAX($P22-$Q22,0)+SUMPRODUCT($X22:$X23+$AL22:$AL23+$AZ22:$AZ23, --($E22:$E23<>0))#VALUE!MIN($P22,$Q22)+SUMPRODUCT($AE22:$AE23+$AS22:$AS23+$BG22:$BG23, --($E22:$E23<>0))#VALUE!203074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ23))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK23*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ23))#REF!#REF!#REF!#REF!-($V23-IF(($P23+$R23+$S23)>0,MAX($V23/($P23+$R23+$S23)*($Q23+$R23),$V23),0))*LT_InvestmentQDI#REF!-($V23-IF(($P23+$R23+$S23)>0,MAX($V23/($P23+$R23+$S23)*($Q23+$R23),$V23),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B22+1203174101100YEAR(SP_TargetRD)-$B24-6LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P22+R22+S22+V22+W22,0)#VALUE!MAX(Q22+R22+IF((P22+R22+S22)>0,MAX(V22/(P22+R22+S22)*(Q22+R22),V22),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P24+R24+S24#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T24/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T24))#VALUE!(P24+R24+S24+V24)*$O24#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ24))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK24*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ24))#REF!#REF!#REF!#REF!-($V24-IF(($P24+$R24+$S24)>0,MAX($V24/($P24+$R24+$S24)*($Q24+$R24),$V24),0))*LT_InvestmentQDI#VALUE!-($V24-IF(($P24+$R24+$S24)>0,MAX($V24/($P24+$R24+$S24)*($Q24+$R24),$V24),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN24:$BN25+$BO24:$BO25, --($E24:$E25<>0))#REF!SUMPRODUCT($BR24:$BR25+$BS24:$BS25, --($E24:$E25<>0))#VALUE!$T24+SUMPRODUCT($AA24:$AA25+$AH24:$AH25+$AO24:$AO25+$AV24:$AV25+$BC24:$BC25+$BJ24:$BJ25, --($E24:$E25<>0))#VALUE!MAX($P24-$Q24,0)+SUMPRODUCT($X24:$X25+$AL24:$AL25+$AZ24:$AZ25, --($E24:$E25<>0))#VALUE!MIN($P24,$Q24)+SUMPRODUCT($AE24:$AE25+$AS24:$AS25+$BG24:$BG25, --($E24:$E25<>0))#VALUE!203174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ25))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK25*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ25))#REF!#REF!#REF!#REF!-($V25-IF(($P25+$R25+$S25)>0,MAX($V25/($P25+$R25+$S25)*($Q25+$R25),$V25),0))*LT_InvestmentQDI#REF!-($V25-IF(($P25+$R25+$S25)>0,MAX($V25/($P25+$R25+$S25)*($Q25+$R25),$V25),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B24+1203274101100YEAR(SP_TargetRD)-$B26-7LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P24+R24+S24+V24+W24,0)#VALUE!MAX(Q24+R24+IF((P24+R24+S24)>0,MAX(V24/(P24+R24+S24)*(Q24+R24),V24),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P26+R26+S26#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T26/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T26))#VALUE!(P26+R26+S26+V26)*$O26#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ26))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK26*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ26))#REF!#REF!#REF!#REF!-($V26-IF(($P26+$R26+$S26)>0,MAX($V26/($P26+$R26+$S26)*($Q26+$R26),$V26),0))*LT_InvestmentQDI#VALUE!-($V26-IF(($P26+$R26+$S26)>0,MAX($V26/($P26+$R26+$S26)*($Q26+$R26),$V26),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN26:$BN27+$BO26:$BO27, --($E26:$E27<>0))#REF!SUMPRODUCT($BR26:$BR27+$BS26:$BS27, --($E26:$E27<>0))#VALUE!$T26+SUMPRODUCT($AA26:$AA27+$AH26:$AH27+$AO26:$AO27+$AV26:$AV27+$BC26:$BC27+$BJ26:$BJ27, --($E26:$E27<>0))#VALUE!MAX($P26-$Q26,0)+SUMPRODUCT($X26:$X27+$AL26:$AL27+$AZ26:$AZ27, --($E26:$E27<>0))#VALUE!MIN($P26,$Q26)+SUMPRODUCT($AE26:$AE27+$AS26:$AS27+$BG26:$BG27, --($E26:$E27<>0))#VALUE!203274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ27))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK27*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ27))#REF!#REF!#REF!#REF!-($V27-IF(($P27+$R27+$S27)>0,MAX($V27/($P27+$R27+$S27)*($Q27+$R27),$V27),0))*LT_InvestmentQDI#REF!-($V27-IF(($P27+$R27+$S27)>0,MAX($V27/($P27+$R27+$S27)*($Q27+$R27),$V27),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B26+1203374101100YEAR(SP_TargetRD)-$B28-8LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P26+R26+S26+V26+W26,0)#VALUE!MAX(Q26+R26+IF((P26+R26+S26)>0,MAX(V26/(P26+R26+S26)*(Q26+R26),V26),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P28+R28+S28#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T28/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T28))#VALUE!(P28+R28+S28+V28)*$O28#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ28))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK28*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ28))#REF!#REF!#REF!#REF!-($V28-IF(($P28+$R28+$S28)>0,MAX($V28/($P28+$R28+$S28)*($Q28+$R28),$V28),0))*LT_InvestmentQDI#VALUE!-($V28-IF(($P28+$R28+$S28)>0,MAX($V28/($P28+$R28+$S28)*($Q28+$R28),$V28),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN28:$BN29+$BO28:$BO29, --($E28:$E29<>0))#REF!SUMPRODUCT($BR28:$BR29+$BS28:$BS29, --($E28:$E29<>0))#VALUE!$T28+SUMPRODUCT($AA28:$AA29+$AH28:$AH29+$AO28:$AO29+$AV28:$AV29+$BC28:$BC29+$BJ28:$BJ29, --($E28:$E29<>0))#VALUE!MAX($P28-$Q28,0)+SUMPRODUCT($X28:$X29+$AL28:$AL29+$AZ28:$AZ29, --($E28:$E29<>0))#VALUE!MIN($P28,$Q28)+SUMPRODUCT($AE28:$AE29+$AS28:$AS29+$BG28:$BG29, --($E28:$E29<>0))#VALUE!203374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ29))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK29*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ29))#REF!#REF!#REF!#REF!-($V29-IF(($P29+$R29+$S29)>0,MAX($V29/($P29+$R29+$S29)*($Q29+$R29),$V29),0))*LT_InvestmentQDI#REF!-($V29-IF(($P29+$R29+$S29)>0,MAX($V29/($P29+$R29+$S29)*($Q29+$R29),$V29),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B28+1203474101100YEAR(SP_TargetRD)-$B30-9LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P28+R28+S28+V28+W28,0)#VALUE!MAX(Q28+R28+IF((P28+R28+S28)>0,MAX(V28/(P28+R28+S28)*(Q28+R28),V28),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P30+R30+S30#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T30/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T30))#VALUE!(P30+R30+S30+V30)*$O30#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ30))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK30*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ30))#REF!#REF!#REF!#REF!-($V30-IF(($P30+$R30+$S30)>0,MAX($V30/($P30+$R30+$S30)*($Q30+$R30),$V30),0))*LT_InvestmentQDI#VALUE!-($V30-IF(($P30+$R30+$S30)>0,MAX($V30/($P30+$R30+$S30)*($Q30+$R30),$V30),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN30:$BN31+$BO30:$BO31, --($E30:$E31<>0))#REF!SUMPRODUCT($BR30:$BR31+$BS30:$BS31, --($E30:$E31<>0))#VALUE!$T30+SUMPRODUCT($AA30:$AA31+$AH30:$AH31+$AO30:$AO31+$AV30:$AV31+$BC30:$BC31+$BJ30:$BJ31, --($E30:$E31<>0))#VALUE!MAX($P30-$Q30,0)+SUMPRODUCT($X30:$X31+$AL30:$AL31+$AZ30:$AZ31, --($E30:$E31<>0))#VALUE!MIN($P30,$Q30)+SUMPRODUCT($AE30:$AE31+$AS30:$AS31+$BG30:$BG31, --($E30:$E31<>0))#VALUE!203474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ31))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK31*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ31))#REF!#REF!#REF!#REF!-($V31-IF(($P31+$R31+$S31)>0,MAX($V31/($P31+$R31+$S31)*($Q31+$R31),$V31),0))*LT_InvestmentQDI#REF!-($V31-IF(($P31+$R31+$S31)>0,MAX($V31/($P31+$R31+$S31)*($Q31+$R31),$V31),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B30+1203574101100YEAR(SP_TargetRD)-$B32-10LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P30+R30+S30+V30+W30,0)#VALUE!MAX(Q30+R30+IF((P30+R30+S30)>0,MAX(V30/(P30+R30+S30)*(Q30+R30),V30),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P32+R32+S32#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T32/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T32))#VALUE!(P32+R32+S32+V32)*$O32#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ32))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK32*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ32))#REF!#REF!#REF!#REF!-($V32-IF(($P32+$R32+$S32)>0,MAX($V32/($P32+$R32+$S32)*($Q32+$R32),$V32),0))*LT_InvestmentQDI#VALUE!-($V32-IF(($P32+$R32+$S32)>0,MAX($V32/($P32+$R32+$S32)*($Q32+$R32),$V32),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN32:$BN33+$BO32:$BO33, --($E32:$E33<>0))#REF!SUMPRODUCT($BR32:$BR33+$BS32:$BS33, --($E32:$E33<>0))#VALUE!$T32+SUMPRODUCT($AA32:$AA33+$AH32:$AH33+$AO32:$AO33+$AV32:$AV33+$BC32:$BC33+$BJ32:$BJ33, --($E32:$E33<>0))#VALUE!MAX($P32-$Q32,0)+SUMPRODUCT($X32:$X33+$AL32:$AL33+$AZ32:$AZ33, --($E32:$E33<>0))#VALUE!MIN($P32,$Q32)+SUMPRODUCT($AE32:$AE33+$AS32:$AS33+$BG32:$BG33, --($E32:$E33<>0))#VALUE!203574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ33))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK33*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ33))#REF!#REF!#REF!#REF!-($V33-IF(($P33+$R33+$S33)>0,MAX($V33/($P33+$R33+$S33)*($Q33+$R33),$V33),0))*LT_InvestmentQDI#REF!-($V33-IF(($P33+$R33+$S33)>0,MAX($V33/($P33+$R33+$S33)*($Q33+$R33),$V33),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B32+1203674101100YEAR(SP_TargetRD)-$B34-11LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P32+R32+S32+V32+W32,0)#VALUE!MAX(Q32+R32+IF((P32+R32+S32)>0,MAX(V32/(P32+R32+S32)*(Q32+R32),V32),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P34+R34+S34#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T34/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T34))#VALUE!(P34+R34+S34+V34)*$O34#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ34))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK34*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ34))#REF!#REF!#REF!#REF!-($V34-IF(($P34+$R34+$S34)>0,MAX($V34/($P34+$R34+$S34)*($Q34+$R34),$V34),0))*LT_InvestmentQDI#VALUE!-($V34-IF(($P34+$R34+$S34)>0,MAX($V34/($P34+$R34+$S34)*($Q34+$R34),$V34),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN34:$BN35+$BO34:$BO35, --($E34:$E35<>0))#REF!SUMPRODUCT($BR34:$BR35+$BS34:$BS35, --($E34:$E35<>0))#VALUE!$T34+SUMPRODUCT($AA34:$AA35+$AH34:$AH35+$AO34:$AO35+$AV34:$AV35+$BC34:$BC35+$BJ34:$BJ35, --($E34:$E35<>0))#VALUE!MAX($P34-$Q34,0)+SUMPRODUCT($X34:$X35+$AL34:$AL35+$AZ34:$AZ35, --($E34:$E35<>0))#VALUE!MIN($P34,$Q34)+SUMPRODUCT($AE34:$AE35+$AS34:$AS35+$BG34:$BG35, --($E34:$E35<>0))#VALUE!203674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ35))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK35*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ35))#REF!#REF!#REF!#REF!-($V35-IF(($P35+$R35+$S35)>0,MAX($V35/($P35+$R35+$S35)*($Q35+$R35),$V35),0))*LT_InvestmentQDI#REF!-($V35-IF(($P35+$R35+$S35)>0,MAX($V35/($P35+$R35+$S35)*($Q35+$R35),$V35),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B34+1203774101100YEAR(SP_TargetRD)-$B36-12LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P34+R34+S34+V34+W34,0)#VALUE!MAX(Q34+R34+IF((P34+R34+S34)>0,MAX(V34/(P34+R34+S34)*(Q34+R34),V34),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P36+R36+S36#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T36/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T36))#VALUE!(P36+R36+S36+V36)*$O36#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ36))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK36*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ36))#REF!#REF!#REF!#REF!-($V36-IF(($P36+$R36+$S36)>0,MAX($V36/($P36+$R36+$S36)*($Q36+$R36),$V36),0))*LT_InvestmentQDI#VALUE!-($V36-IF(($P36+$R36+$S36)>0,MAX($V36/($P36+$R36+$S36)*($Q36+$R36),$V36),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN36:$BN37+$BO36:$BO37, --($E36:$E37<>0))#REF!SUMPRODUCT($BR36:$BR37+$BS36:$BS37, --($E36:$E37<>0))#VALUE!$T36+SUMPRODUCT($AA36:$AA37+$AH36:$AH37+$AO36:$AO37+$AV36:$AV37+$BC36:$BC37+$BJ36:$BJ37, --($E36:$E37<>0))#VALUE!MAX($P36-$Q36,0)+SUMPRODUCT($X36:$X37+$AL36:$AL37+$AZ36:$AZ37, --($E36:$E37<>0))#VALUE!MIN($P36,$Q36)+SUMPRODUCT($AE36:$AE37+$AS36:$AS37+$BG36:$BG37, --($E36:$E37<>0))#VALUE!203774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ37))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK37*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ37))#REF!#REF!#REF!#REF!-($V37-IF(($P37+$R37+$S37)>0,MAX($V37/($P37+$R37+$S37)*($Q37+$R37),$V37),0))*LT_InvestmentQDI#REF!-($V37-IF(($P37+$R37+$S37)>0,MAX($V37/($P37+$R37+$S37)*($Q37+$R37),$V37),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B36+1203874101100YEAR(SP_TargetRD)-$B38-13LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P36+R36+S36+V36+W36,0)#VALUE!MAX(Q36+R36+IF((P36+R36+S36)>0,MAX(V36/(P36+R36+S36)*(Q36+R36),V36),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P38+R38+S38#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T38/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T38))#VALUE!(P38+R38+S38+V38)*$O38#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ38))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK38*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ38))#REF!#REF!#REF!#REF!-($V38-IF(($P38+$R38+$S38)>0,MAX($V38/($P38+$R38+$S38)*($Q38+$R38),$V38),0))*LT_InvestmentQDI#VALUE!-($V38-IF(($P38+$R38+$S38)>0,MAX($V38/($P38+$R38+$S38)*($Q38+$R38),$V38),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN38:$BN39+$BO38:$BO39, --($E38:$E39<>0))#REF!SUMPRODUCT($BR38:$BR39+$BS38:$BS39, --($E38:$E39<>0))#VALUE!$T38+SUMPRODUCT($AA38:$AA39+$AH38:$AH39+$AO38:$AO39+$AV38:$AV39+$BC38:$BC39+$BJ38:$BJ39, --($E38:$E39<>0))#VALUE!MAX($P38-$Q38,0)+SUMPRODUCT($X38:$X39+$AL38:$AL39+$AZ38:$AZ39, --($E38:$E39<>0))#VALUE!MIN($P38,$Q38)+SUMPRODUCT($AE38:$AE39+$AS38:$AS39+$BG38:$BG39, --($E38:$E39<>0))#VALUE!203874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ39))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK39*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ39))#REF!#REF!#REF!#REF!-($V39-IF(($P39+$R39+$S39)>0,MAX($V39/($P39+$R39+$S39)*($Q39+$R39),$V39),0))*LT_InvestmentQDI#REF!-($V39-IF(($P39+$R39+$S39)>0,MAX($V39/($P39+$R39+$S39)*($Q39+$R39),$V39),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B38+12039741INDEX(SP_Initials,F40)011IF(INDEX(SC_ShowRetireatee,$F40),IF($B40<YEAR(INDEX(SP_BirthDate,$F40)),0,$B40-YEAR(INDEX(SP_BirthDate,$F40))),0)0IF(INDEX(SC_ShowRetireatee,$F40),IF($B40>(YEAR(INDEX(SP_BirthDate,$F40))+INDEX(SP_LifeExp,$F40)),0,$H40))0YEAR(SP_TargetRD)-$B40-14LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P38+R38+S38+V38+W38,0)#VALUE!MAX(Q38+R38+IF((P38+R38+S38)>0,MAX(V38/(P38+R38+S38)*(Q38+R38),V38),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P40+R40+S40#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T40/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T40))#VALUE!(P40+R40+S40+V40)*$O40#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ40))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK40*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ40))#REF!#REF!#REF!#REF!-($V40-IF(($P40+$R40+$S40)>0,MAX($V40/($P40+$R40+$S40)*($Q40+$R40),$V40),0))*LT_InvestmentQDI#VALUE!-($V40-IF(($P40+$R40+$S40)>0,MAX($V40/($P40+$R40+$S40)*($Q40+$R40),$V40),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN40:$BN41+$BO40:$BO41, --($E40:$E41<>0))#REF!SUMPRODUCT($BR40:$BR41+$BS40:$BS41, --($E40:$E41<>0))#VALUE!$T40+SUMPRODUCT($AA40:$AA41+$AH40:$AH41+$AO40:$AO41+$AV40:$AV41+$BC40:$BC41+$BJ40:$BJ41, --($E40:$E41<>0))#VALUE!MAX($P40-$Q40,0)+SUMPRODUCT($X40:$X41+$AL40:$AL41+$AZ40:$AZ41, --($E40:$E41<>0))#VALUE!MIN($P40,$Q40)+SUMPRODUCT($AE40:$AE41+$AS40:$AS41+$BG40:$BG41, --($E40:$E41<>0))#VALUE!203974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ41))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK41*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ41))#REF!#REF!#REF!#REF!-($V41-IF(($P41+$R41+$S41)>0,MAX($V41/($P41+$R41+$S41)*($Q41+$R41),$V41),0))*LT_InvestmentQDI#REF!-($V41-IF(($P41+$R41+$S41)>0,MAX($V41/($P41+$R41+$S41)*($Q41+$R41),$V41),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B40+1204074101100YEAR(SP_TargetRD)-$B42-15LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P40+R40+S40+V40+W40,0)#VALUE!MAX(Q40+R40+IF((P40+R40+S40)>0,MAX(V40/(P40+R40+S40)*(Q40+R40),V40),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P42+R42+S42#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T42/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T42))#VALUE!(P42+R42+S42+V42)*$O42#VALUE!MAX(X40+Y40+Z40+AC40+AD40,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F42),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),(X42+Y42+Z42)*IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_401KDistribAge,$F42)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA42))#REF!(X42+Y42+Z42+AC42)*$O42#REF!MAX(AE40+AG40+AJ40+AK40,0)#REF!MAX(AF40+AG40+AJ40,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_401KDistribAge,$F42)*12)),AE42+AG42,MIN(AE42+AG42,AF42+AG42)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH42))#REF!(AE42+AG42+AJ42)*$O42#REF!MAX(AL40+AM40+AN40+AQ40+AR40,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F42),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),(AL42+AM42+AN42)*IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_Solo401KDistribAge,$F42)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO42))#REF!(AL42+AM42+AN42+AQ42)*$O42#REF!MAX(AS40+AU40+AX40+AY40,0)#REF!MAX(AT40+AU40+AX40,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F42),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_Solo401KDistribAge,$F42)*12)),AS42+AU42,MIN(AS42+AU42,AT42+AU42)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV42))#REF!(AS42+AU42+AX42)*$O42#REF!MAX(AZ40+BA40+BB40+BE40+BF40,0)#REF!MAX(INDEX(SP_IRAContrib,$F42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F42,$G42,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),(AZ42+BA42+BB42)*IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_IRADistribAge,$F42)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ42))#REF!(AZ42+BA42+BB42+BE42)*$O42#REF!MAX(BG40+BI40+BL40+BM40,0)#REF!MAX(BH40+BI40+BL40,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F42)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>=YEAR(EDATE(INDEX(SP_BirthDate,$F42),INDEX(SP_IRADistribAge,$F42)*12)),BG42+BI42,MIN(BG42+BI42,BH42+BI42)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK42*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ42))#REF!(BG42+BI42+BL42)*$O42#REF!-(Y42+AM42+BA42)-OFFSET(BB42,$G42,0)#REF!-(AG42+AU42+BI42)#REF!-($V42-IF(($P42+$R42+$S42)>0,MAX($V42/($P42+$R42+$S42)*($Q42+$R42),$V42),0))*LT_InvestmentQDI#VALUE!-($V42-IF(($P42+$R42+$S42)>0,MAX($V42/($P42+$R42+$S42)*($Q42+$R42),$V42),0))*(1-LT_InvestmentQDI)#VALUE!BP42+BQ42-AC42-AQ42-BE42#VALUE!-V42-BP42-BQ42-AJ42-AX42-BL42#VALUE!SUMPRODUCT($BN42:$BN43+$BO42:$BO43, --($E42:$E43<>0))#REF!SUMPRODUCT($BR42:$BR43+$BS42:$BS43, --($E42:$E43<>0))#VALUE!$T42+SUMPRODUCT($AA42:$AA43+$AH42:$AH43+$AO42:$AO43+$AV42:$AV43+$BC42:$BC43+$BJ42:$BJ43, --($E42:$E43<>0))#VALUE!MAX($P42-$Q42,0)+SUMPRODUCT($X42:$X43+$AL42:$AL43+$AZ42:$AZ43, --($E42:$E43<>0))#VALUE!MIN($P42,$Q42)+SUMPRODUCT($AE42:$AE43+$AS42:$AS43+$BG42:$BG43, --($E42:$E43<>0))#VALUE!204074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ43))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK43*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ43))#REF!#REF!#REF!#REF!-($V43-IF(($P43+$R43+$S43)>0,MAX($V43/($P43+$R43+$S43)*($Q43+$R43),$V43),0))*LT_InvestmentQDI#REF!-($V43-IF(($P43+$R43+$S43)>0,MAX($V43/($P43+$R43+$S43)*($Q43+$R43),$V43),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B42+1204174101100YEAR(SP_TargetRD)-$B44-16LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P42+R42+S42+V42+W42,0)#VALUE!MAX(Q42+R42+IF((P42+R42+S42)>0,MAX(V42/(P42+R42+S42)*(Q42+R42),V42),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P44+R44+S44#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T44/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T44))#VALUE!(P44+R44+S44+V44)*$O44#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ44))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK44*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ44))#REF!#REF!#REF!#REF!-($V44-IF(($P44+$R44+$S44)>0,MAX($V44/($P44+$R44+$S44)*($Q44+$R44),$V44),0))*LT_InvestmentQDI#VALUE!-($V44-IF(($P44+$R44+$S44)>0,MAX($V44/($P44+$R44+$S44)*($Q44+$R44),$V44),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN44:$BN45+$BO44:$BO45, --($E44:$E45<>0))#REF!SUMPRODUCT($BR44:$BR45+$BS44:$BS45, --($E44:$E45<>0))#VALUE!$T44+SUMPRODUCT($AA44:$AA45+$AH44:$AH45+$AO44:$AO45+$AV44:$AV45+$BC44:$BC45+$BJ44:$BJ45, --($E44:$E45<>0))#VALUE!MAX($P44-$Q44,0)+SUMPRODUCT($X44:$X45+$AL44:$AL45+$AZ44:$AZ45, --($E44:$E45<>0))#VALUE!MIN($P44,$Q44)+SUMPRODUCT($AE44:$AE45+$AS44:$AS45+$BG44:$BG45, --($E44:$E45<>0))#VALUE!204174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ45))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK45*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ45))#REF!#REF!#REF!#REF!-($V45-IF(($P45+$R45+$S45)>0,MAX($V45/($P45+$R45+$S45)*($Q45+$R45),$V45),0))*LT_InvestmentQDI#REF!-($V45-IF(($P45+$R45+$S45)>0,MAX($V45/($P45+$R45+$S45)*($Q45+$R45),$V45),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B44+1204274101100YEAR(SP_TargetRD)-$B46-17LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P44+R44+S44+V44+W44,0)#VALUE!MAX(Q44+R44+IF((P44+R44+S44)>0,MAX(V44/(P44+R44+S44)*(Q44+R44),V44),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P46+R46+S46#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T46/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T46))#VALUE!(P46+R46+S46+V46)*$O46#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ46))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK46*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ46))#REF!#REF!#REF!#REF!-($V46-IF(($P46+$R46+$S46)>0,MAX($V46/($P46+$R46+$S46)*($Q46+$R46),$V46),0))*LT_InvestmentQDI#VALUE!-($V46-IF(($P46+$R46+$S46)>0,MAX($V46/($P46+$R46+$S46)*($Q46+$R46),$V46),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN46:$BN47+$BO46:$BO47, --($E46:$E47<>0))#REF!SUMPRODUCT($BR46:$BR47+$BS46:$BS47, --($E46:$E47<>0))#VALUE!$T46+SUMPRODUCT($AA46:$AA47+$AH46:$AH47+$AO46:$AO47+$AV46:$AV47+$BC46:$BC47+$BJ46:$BJ47, --($E46:$E47<>0))#VALUE!MAX($P46-$Q46,0)+SUMPRODUCT($X46:$X47+$AL46:$AL47+$AZ46:$AZ47, --($E46:$E47<>0))#VALUE!MIN($P46,$Q46)+SUMPRODUCT($AE46:$AE47+$AS46:$AS47+$BG46:$BG47, --($E46:$E47<>0))#VALUE!204274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ47))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK47*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ47))#REF!#REF!#REF!#REF!-($V47-IF(($P47+$R47+$S47)>0,MAX($V47/($P47+$R47+$S47)*($Q47+$R47),$V47),0))*LT_InvestmentQDI#REF!-($V47-IF(($P47+$R47+$S47)>0,MAX($V47/($P47+$R47+$S47)*($Q47+$R47),$V47),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B46+1204374101100YEAR(SP_TargetRD)-$B48-18LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P46+R46+S46+V46+W46,0)#VALUE!MAX(Q46+R46+IF((P46+R46+S46)>0,MAX(V46/(P46+R46+S46)*(Q46+R46),V46),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P48+R48+S48#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T48/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T48))#VALUE!(P48+R48+S48+V48)*$O48#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ48))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK48*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ48))#REF!#REF!#REF!#REF!-($V48-IF(($P48+$R48+$S48)>0,MAX($V48/($P48+$R48+$S48)*($Q48+$R48),$V48),0))*LT_InvestmentQDI#VALUE!-($V48-IF(($P48+$R48+$S48)>0,MAX($V48/($P48+$R48+$S48)*($Q48+$R48),$V48),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN48:$BN49+$BO48:$BO49, --($E48:$E49<>0))#REF!SUMPRODUCT($BR48:$BR49+$BS48:$BS49, --($E48:$E49<>0))#VALUE!$T48+SUMPRODUCT($AA48:$AA49+$AH48:$AH49+$AO48:$AO49+$AV48:$AV49+$BC48:$BC49+$BJ48:$BJ49, --($E48:$E49<>0))#VALUE!MAX($P48-$Q48,0)+SUMPRODUCT($X48:$X49+$AL48:$AL49+$AZ48:$AZ49, --($E48:$E49<>0))#VALUE!MIN($P48,$Q48)+SUMPRODUCT($AE48:$AE49+$AS48:$AS49+$BG48:$BG49, --($E48:$E49<>0))#VALUE!204374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ49))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK49*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ49))#REF!#REF!#REF!#REF!-($V49-IF(($P49+$R49+$S49)>0,MAX($V49/($P49+$R49+$S49)*($Q49+$R49),$V49),0))*LT_InvestmentQDI#REF!-($V49-IF(($P49+$R49+$S49)>0,MAX($V49/($P49+$R49+$S49)*($Q49+$R49),$V49),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B48+1204474101100YEAR(SP_TargetRD)-$B50-19LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P48+R48+S48+V48+W48,0)#VALUE!MAX(Q48+R48+IF((P48+R48+S48)>0,MAX(V48/(P48+R48+S48)*(Q48+R48),V48),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P50+R50+S50#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T50/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T50))#VALUE!(P50+R50+S50+V50)*$O50#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ50))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK50*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ50))#REF!#REF!#REF!#REF!-($V50-IF(($P50+$R50+$S50)>0,MAX($V50/($P50+$R50+$S50)*($Q50+$R50),$V50),0))*LT_InvestmentQDI#VALUE!-($V50-IF(($P50+$R50+$S50)>0,MAX($V50/($P50+$R50+$S50)*($Q50+$R50),$V50),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN50:$BN51+$BO50:$BO51, --($E50:$E51<>0))#REF!SUMPRODUCT($BR50:$BR51+$BS50:$BS51, --($E50:$E51<>0))#VALUE!$T50+SUMPRODUCT($AA50:$AA51+$AH50:$AH51+$AO50:$AO51+$AV50:$AV51+$BC50:$BC51+$BJ50:$BJ51, --($E50:$E51<>0))#VALUE!MAX($P50-$Q50,0)+SUMPRODUCT($X50:$X51+$AL50:$AL51+$AZ50:$AZ51, --($E50:$E51<>0))#VALUE!MIN($P50,$Q50)+SUMPRODUCT($AE50:$AE51+$AS50:$AS51+$BG50:$BG51, --($E50:$E51<>0))#VALUE!204474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ51))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK51*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ51))#REF!#REF!#REF!#REF!-($V51-IF(($P51+$R51+$S51)>0,MAX($V51/($P51+$R51+$S51)*($Q51+$R51),$V51),0))*LT_InvestmentQDI#REF!-($V51-IF(($P51+$R51+$S51)>0,MAX($V51/($P51+$R51+$S51)*($Q51+$R51),$V51),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B50+1204574101100YEAR(SP_TargetRD)-$B52-20LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P50+R50+S50+V50+W50,0)#VALUE!MAX(Q50+R50+IF((P50+R50+S50)>0,MAX(V50/(P50+R50+S50)*(Q50+R50),V50),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P52+R52+S52#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T52/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T52))#VALUE!(P52+R52+S52+V52)*$O52#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ52))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK52*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ52))#REF!#REF!#REF!#REF!-($V52-IF(($P52+$R52+$S52)>0,MAX($V52/($P52+$R52+$S52)*($Q52+$R52),$V52),0))*LT_InvestmentQDI#VALUE!-($V52-IF(($P52+$R52+$S52)>0,MAX($V52/($P52+$R52+$S52)*($Q52+$R52),$V52),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN52:$BN53+$BO52:$BO53, --($E52:$E53<>0))#REF!SUMPRODUCT($BR52:$BR53+$BS52:$BS53, --($E52:$E53<>0))#VALUE!$T52+SUMPRODUCT($AA52:$AA53+$AH52:$AH53+$AO52:$AO53+$AV52:$AV53+$BC52:$BC53+$BJ52:$BJ53, --($E52:$E53<>0))#VALUE!MAX($P52-$Q52,0)+SUMPRODUCT($X52:$X53+$AL52:$AL53+$AZ52:$AZ53, --($E52:$E53<>0))#VALUE!MIN($P52,$Q52)+SUMPRODUCT($AE52:$AE53+$AS52:$AS53+$BG52:$BG53, --($E52:$E53<>0))#VALUE!204574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ53))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK53*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ53))#REF!#REF!#REF!#REF!-($V53-IF(($P53+$R53+$S53)>0,MAX($V53/($P53+$R53+$S53)*($Q53+$R53),$V53),0))*LT_InvestmentQDI#REF!-($V53-IF(($P53+$R53+$S53)>0,MAX($V53/($P53+$R53+$S53)*($Q53+$R53),$V53),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B52+1204674101100YEAR(SP_TargetRD)-$B54-21LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P52+R52+S52+V52+W52,0)#VALUE!MAX(Q52+R52+IF((P52+R52+S52)>0,MAX(V52/(P52+R52+S52)*(Q52+R52),V52),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P54+R54+S54#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T54/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T54))#VALUE!(P54+R54+S54+V54)*$O54#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ54))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK54*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ54))#REF!#REF!#REF!#REF!-($V54-IF(($P54+$R54+$S54)>0,MAX($V54/($P54+$R54+$S54)*($Q54+$R54),$V54),0))*LT_InvestmentQDI#VALUE!-($V54-IF(($P54+$R54+$S54)>0,MAX($V54/($P54+$R54+$S54)*($Q54+$R54),$V54),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN54:$BN55+$BO54:$BO55, --($E54:$E55<>0))#REF!SUMPRODUCT($BR54:$BR55+$BS54:$BS55, --($E54:$E55<>0))#VALUE!$T54+SUMPRODUCT($AA54:$AA55+$AH54:$AH55+$AO54:$AO55+$AV54:$AV55+$BC54:$BC55+$BJ54:$BJ55, --($E54:$E55<>0))#VALUE!MAX($P54-$Q54,0)+SUMPRODUCT($X54:$X55+$AL54:$AL55+$AZ54:$AZ55, --($E54:$E55<>0))#VALUE!MIN($P54,$Q54)+SUMPRODUCT($AE54:$AE55+$AS54:$AS55+$BG54:$BG55, --($E54:$E55<>0))#VALUE!204674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ55))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK55*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ55))#REF!#REF!#REF!#REF!-($V55-IF(($P55+$R55+$S55)>0,MAX($V55/($P55+$R55+$S55)*($Q55+$R55),$V55),0))*LT_InvestmentQDI#REF!-($V55-IF(($P55+$R55+$S55)>0,MAX($V55/($P55+$R55+$S55)*($Q55+$R55),$V55),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B54+1204774101100YEAR(SP_TargetRD)-$B56-22LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P54+R54+S54+V54+W54,0)#VALUE!MAX(Q54+R54+IF((P54+R54+S54)>0,MAX(V54/(P54+R54+S54)*(Q54+R54),V54),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P56+R56+S56#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T56/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T56))#VALUE!(P56+R56+S56+V56)*$O56#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ56))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK56*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ56))#REF!#REF!#REF!#REF!-($V56-IF(($P56+$R56+$S56)>0,MAX($V56/($P56+$R56+$S56)*($Q56+$R56),$V56),0))*LT_InvestmentQDI#VALUE!-($V56-IF(($P56+$R56+$S56)>0,MAX($V56/($P56+$R56+$S56)*($Q56+$R56),$V56),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN56:$BN57+$BO56:$BO57, --($E56:$E57<>0))#REF!SUMPRODUCT($BR56:$BR57+$BS56:$BS57, --($E56:$E57<>0))#VALUE!$T56+SUMPRODUCT($AA56:$AA57+$AH56:$AH57+$AO56:$AO57+$AV56:$AV57+$BC56:$BC57+$BJ56:$BJ57, --($E56:$E57<>0))#VALUE!MAX($P56-$Q56,0)+SUMPRODUCT($X56:$X57+$AL56:$AL57+$AZ56:$AZ57, --($E56:$E57<>0))#VALUE!MIN($P56,$Q56)+SUMPRODUCT($AE56:$AE57+$AS56:$AS57+$BG56:$BG57, --($E56:$E57<>0))#VALUE!204774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ57))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK57*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ57))#REF!#REF!#REF!#REF!-($V57-IF(($P57+$R57+$S57)>0,MAX($V57/($P57+$R57+$S57)*($Q57+$R57),$V57),0))*LT_InvestmentQDI#REF!-($V57-IF(($P57+$R57+$S57)>0,MAX($V57/($P57+$R57+$S57)*($Q57+$R57),$V57),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B56+1204874101100YEAR(SP_TargetRD)-$B58-23LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P56+R56+S56+V56+W56,0)#VALUE!MAX(Q56+R56+IF((P56+R56+S56)>0,MAX(V56/(P56+R56+S56)*(Q56+R56),V56),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P58+R58+S58#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T58/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T58))#VALUE!(P58+R58+S58+V58)*$O58#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ58))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK58*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ58))#REF!#REF!#REF!#REF!-($V58-IF(($P58+$R58+$S58)>0,MAX($V58/($P58+$R58+$S58)*($Q58+$R58),$V58),0))*LT_InvestmentQDI#VALUE!-($V58-IF(($P58+$R58+$S58)>0,MAX($V58/($P58+$R58+$S58)*($Q58+$R58),$V58),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN58:$BN59+$BO58:$BO59, --($E58:$E59<>0))#REF!SUMPRODUCT($BR58:$BR59+$BS58:$BS59, --($E58:$E59<>0))#VALUE!$T58+SUMPRODUCT($AA58:$AA59+$AH58:$AH59+$AO58:$AO59+$AV58:$AV59+$BC58:$BC59+$BJ58:$BJ59, --($E58:$E59<>0))#VALUE!MAX($P58-$Q58,0)+SUMPRODUCT($X58:$X59+$AL58:$AL59+$AZ58:$AZ59, --($E58:$E59<>0))#VALUE!MIN($P58,$Q58)+SUMPRODUCT($AE58:$AE59+$AS58:$AS59+$BG58:$BG59, --($E58:$E59<>0))#VALUE!204874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ59))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK59*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ59))#REF!#REF!#REF!#REF!-($V59-IF(($P59+$R59+$S59)>0,MAX($V59/($P59+$R59+$S59)*($Q59+$R59),$V59),0))*LT_InvestmentQDI#REF!-($V59-IF(($P59+$R59+$S59)>0,MAX($V59/($P59+$R59+$S59)*($Q59+$R59),$V59),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B58+1204974101100YEAR(SP_TargetRD)-$B60-24LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P58+R58+S58+V58+W58,0)#VALUE!MAX(Q58+R58+IF((P58+R58+S58)>0,MAX(V58/(P58+R58+S58)*(Q58+R58),V58),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P60+R60+S60#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T60/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T60))#VALUE!(P60+R60+S60+V60)*$O60#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ60))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK60*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ60))#REF!#REF!#REF!#REF!-($V60-IF(($P60+$R60+$S60)>0,MAX($V60/($P60+$R60+$S60)*($Q60+$R60),$V60),0))*LT_InvestmentQDI#VALUE!-($V60-IF(($P60+$R60+$S60)>0,MAX($V60/($P60+$R60+$S60)*($Q60+$R60),$V60),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN60:$BN61+$BO60:$BO61, --($E60:$E61<>0))#REF!SUMPRODUCT($BR60:$BR61+$BS60:$BS61, --($E60:$E61<>0))#VALUE!$T60+SUMPRODUCT($AA60:$AA61+$AH60:$AH61+$AO60:$AO61+$AV60:$AV61+$BC60:$BC61+$BJ60:$BJ61, --($E60:$E61<>0))#VALUE!MAX($P60-$Q60,0)+SUMPRODUCT($X60:$X61+$AL60:$AL61+$AZ60:$AZ61, --($E60:$E61<>0))#VALUE!MIN($P60,$Q60)+SUMPRODUCT($AE60:$AE61+$AS60:$AS61+$BG60:$BG61, --($E60:$E61<>0))#VALUE!204974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ61))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK61*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ61))#REF!#REF!#REF!#REF!-($V61-IF(($P61+$R61+$S61)>0,MAX($V61/($P61+$R61+$S61)*($Q61+$R61),$V61),0))*LT_InvestmentQDI#REF!-($V61-IF(($P61+$R61+$S61)>0,MAX($V61/($P61+$R61+$S61)*($Q61+$R61),$V61),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B60+1205074101100YEAR(SP_TargetRD)-$B62-25LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P60+R60+S60+V60+W60,0)#VALUE!MAX(Q60+R60+IF((P60+R60+S60)>0,MAX(V60/(P60+R60+S60)*(Q60+R60),V60),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P62+R62+S62#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T62/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T62))#VALUE!(P62+R62+S62+V62)*$O62#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ62))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK62*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ62))#REF!#REF!#REF!#REF!-($V62-IF(($P62+$R62+$S62)>0,MAX($V62/($P62+$R62+$S62)*($Q62+$R62),$V62),0))*LT_InvestmentQDI#VALUE!-($V62-IF(($P62+$R62+$S62)>0,MAX($V62/($P62+$R62+$S62)*($Q62+$R62),$V62),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN62:$BN63+$BO62:$BO63, --($E62:$E63<>0))#REF!SUMPRODUCT($BR62:$BR63+$BS62:$BS63, --($E62:$E63<>0))#VALUE!$T62+SUMPRODUCT($AA62:$AA63+$AH62:$AH63+$AO62:$AO63+$AV62:$AV63+$BC62:$BC63+$BJ62:$BJ63, --($E62:$E63<>0))#VALUE!MAX($P62-$Q62,0)+SUMPRODUCT($X62:$X63+$AL62:$AL63+$AZ62:$AZ63, --($E62:$E63<>0))#VALUE!MIN($P62,$Q62)+SUMPRODUCT($AE62:$AE63+$AS62:$AS63+$BG62:$BG63, --($E62:$E63<>0))#VALUE!205074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ63))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK63*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ63))#REF!#REF!#REF!#REF!-($V63-IF(($P63+$R63+$S63)>0,MAX($V63/($P63+$R63+$S63)*($Q63+$R63),$V63),0))*LT_InvestmentQDI#REF!-($V63-IF(($P63+$R63+$S63)>0,MAX($V63/($P63+$R63+$S63)*($Q63+$R63),$V63),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B62+1205174101100YEAR(SP_TargetRD)-$B64-26LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P62+R62+S62+V62+W62,0)#VALUE!MAX(Q62+R62+IF((P62+R62+S62)>0,MAX(V62/(P62+R62+S62)*(Q62+R62),V62),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P64+R64+S64#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T64/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T64))#VALUE!(P64+R64+S64+V64)*$O64#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ64))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK64*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ64))#REF!#REF!#REF!#REF!-($V64-IF(($P64+$R64+$S64)>0,MAX($V64/($P64+$R64+$S64)*($Q64+$R64),$V64),0))*LT_InvestmentQDI#VALUE!-($V64-IF(($P64+$R64+$S64)>0,MAX($V64/($P64+$R64+$S64)*($Q64+$R64),$V64),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN64:$BN65+$BO64:$BO65, --($E64:$E65<>0))#REF!SUMPRODUCT($BR64:$BR65+$BS64:$BS65, --($E64:$E65<>0))#VALUE!$T64+SUMPRODUCT($AA64:$AA65+$AH64:$AH65+$AO64:$AO65+$AV64:$AV65+$BC64:$BC65+$BJ64:$BJ65, --($E64:$E65<>0))#VALUE!MAX($P64-$Q64,0)+SUMPRODUCT($X64:$X65+$AL64:$AL65+$AZ64:$AZ65, --($E64:$E65<>0))#VALUE!MIN($P64,$Q64)+SUMPRODUCT($AE64:$AE65+$AS64:$AS65+$BG64:$BG65, --($E64:$E65<>0))#VALUE!205174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ65))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK65*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ65))#REF!#REF!#REF!#REF!-($V65-IF(($P65+$R65+$S65)>0,MAX($V65/($P65+$R65+$S65)*($Q65+$R65),$V65),0))*LT_InvestmentQDI#REF!-($V65-IF(($P65+$R65+$S65)>0,MAX($V65/($P65+$R65+$S65)*($Q65+$R65),$V65),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B64+1205274101100YEAR(SP_TargetRD)-$B66-27LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P64+R64+S64+V64+W64,0)#VALUE!MAX(Q64+R64+IF((P64+R64+S64)>0,MAX(V64/(P64+R64+S64)*(Q64+R64),V64),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P66+R66+S66#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T66/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T66))#VALUE!(P66+R66+S66+V66)*$O66#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ66))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK66*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ66))#REF!#REF!#REF!#REF!-($V66-IF(($P66+$R66+$S66)>0,MAX($V66/($P66+$R66+$S66)*($Q66+$R66),$V66),0))*LT_InvestmentQDI#VALUE!-($V66-IF(($P66+$R66+$S66)>0,MAX($V66/($P66+$R66+$S66)*($Q66+$R66),$V66),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN66:$BN67+$BO66:$BO67, --($E66:$E67<>0))#REF!SUMPRODUCT($BR66:$BR67+$BS66:$BS67, --($E66:$E67<>0))#VALUE!$T66+SUMPRODUCT($AA66:$AA67+$AH66:$AH67+$AO66:$AO67+$AV66:$AV67+$BC66:$BC67+$BJ66:$BJ67, --($E66:$E67<>0))#VALUE!MAX($P66-$Q66,0)+SUMPRODUCT($X66:$X67+$AL66:$AL67+$AZ66:$AZ67, --($E66:$E67<>0))#VALUE!MIN($P66,$Q66)+SUMPRODUCT($AE66:$AE67+$AS66:$AS67+$BG66:$BG67, --($E66:$E67<>0))#VALUE!205274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ67))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK67*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ67))#REF!#REF!#REF!#REF!-($V67-IF(($P67+$R67+$S67)>0,MAX($V67/($P67+$R67+$S67)*($Q67+$R67),$V67),0))*LT_InvestmentQDI#REF!-($V67-IF(($P67+$R67+$S67)>0,MAX($V67/($P67+$R67+$S67)*($Q67+$R67),$V67),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B66+1205374101100YEAR(SP_TargetRD)-$B68-28LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P66+R66+S66+V66+W66,0)#VALUE!MAX(Q66+R66+IF((P66+R66+S66)>0,MAX(V66/(P66+R66+S66)*(Q66+R66),V66),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P68+R68+S68#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T68/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T68))#VALUE!(P68+R68+S68+V68)*$O68#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ68))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK68*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ68))#REF!#REF!#REF!#REF!-($V68-IF(($P68+$R68+$S68)>0,MAX($V68/($P68+$R68+$S68)*($Q68+$R68),$V68),0))*LT_InvestmentQDI#VALUE!-($V68-IF(($P68+$R68+$S68)>0,MAX($V68/($P68+$R68+$S68)*($Q68+$R68),$V68),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN68:$BN69+$BO68:$BO69, --($E68:$E69<>0))#REF!SUMPRODUCT($BR68:$BR69+$BS68:$BS69, --($E68:$E69<>0))#VALUE!$T68+SUMPRODUCT($AA68:$AA69+$AH68:$AH69+$AO68:$AO69+$AV68:$AV69+$BC68:$BC69+$BJ68:$BJ69, --($E68:$E69<>0))#VALUE!MAX($P68-$Q68,0)+SUMPRODUCT($X68:$X69+$AL68:$AL69+$AZ68:$AZ69, --($E68:$E69<>0))#VALUE!MIN($P68,$Q68)+SUMPRODUCT($AE68:$AE69+$AS68:$AS69+$BG68:$BG69, --($E68:$E69<>0))#VALUE!205374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ69))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK69*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ69))#REF!#REF!#REF!#REF!-($V69-IF(($P69+$R69+$S69)>0,MAX($V69/($P69+$R69+$S69)*($Q69+$R69),$V69),0))*LT_InvestmentQDI#REF!-($V69-IF(($P69+$R69+$S69)>0,MAX($V69/($P69+$R69+$S69)*($Q69+$R69),$V69),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B68+1205474101100YEAR(SP_TargetRD)-$B70-29LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P68+R68+S68+V68+W68,0)#VALUE!MAX(Q68+R68+IF((P68+R68+S68)>0,MAX(V68/(P68+R68+S68)*(Q68+R68),V68),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P70+R70+S70#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T70/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T70))#VALUE!(P70+R70+S70+V70)*$O70#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ70))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK70*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ70))#REF!#REF!#REF!#REF!-($V70-IF(($P70+$R70+$S70)>0,MAX($V70/($P70+$R70+$S70)*($Q70+$R70),$V70),0))*LT_InvestmentQDI#VALUE!-($V70-IF(($P70+$R70+$S70)>0,MAX($V70/($P70+$R70+$S70)*($Q70+$R70),$V70),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN70:$BN71+$BO70:$BO71, --($E70:$E71<>0))#REF!SUMPRODUCT($BR70:$BR71+$BS70:$BS71, --($E70:$E71<>0))#VALUE!$T70+SUMPRODUCT($AA70:$AA71+$AH70:$AH71+$AO70:$AO71+$AV70:$AV71+$BC70:$BC71+$BJ70:$BJ71, --($E70:$E71<>0))#VALUE!MAX($P70-$Q70,0)+SUMPRODUCT($X70:$X71+$AL70:$AL71+$AZ70:$AZ71, --($E70:$E71<>0))#VALUE!MIN($P70,$Q70)+SUMPRODUCT($AE70:$AE71+$AS70:$AS71+$BG70:$BG71, --($E70:$E71<>0))#VALUE!205474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ71))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK71*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ71))#REF!#REF!#REF!#REF!-($V71-IF(($P71+$R71+$S71)>0,MAX($V71/($P71+$R71+$S71)*($Q71+$R71),$V71),0))*LT_InvestmentQDI#REF!-($V71-IF(($P71+$R71+$S71)>0,MAX($V71/($P71+$R71+$S71)*($Q71+$R71),$V71),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B70+12055741INDEX(SP_Initials,F72)INDEX(SC_TaxIndex,$F72)01MOD($F72,2)-($F72-1)1IF(INDEX(SC_ShowRetireatee,$F72),IF($B72<YEAR(INDEX(SP_BirthDate,$F72)),0,$B72-YEAR(INDEX(SP_BirthDate,$F72))),0)0IF(INDEX(SC_ShowRetireatee,$F72),IF($B72>(YEAR(INDEX(SP_BirthDate,$F72))+INDEX(SP_LifeExp,$F72)),0,$H72))0YEAR(SP_TargetRD)-$B72-30LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P70+R70+S70+V70+W70,0)#VALUE!MAX(Q70+R70+IF((P70+R70+S70)>0,MAX(V70/(P70+R70+S70)*(Q70+R70),V70),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P72+R72+S72#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T72/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T72))#VALUE!(P72+R72+S72+V72)*$O72#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ72))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK72*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ72))#REF!#REF!#REF!#REF!-($V72-IF(($P72+$R72+$S72)>0,MAX($V72/($P72+$R72+$S72)*($Q72+$R72),$V72),0))*LT_InvestmentQDI#VALUE!-($V72-IF(($P72+$R72+$S72)>0,MAX($V72/($P72+$R72+$S72)*($Q72+$R72),$V72),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN72:$BN73+$BO72:$BO73, --($E72:$E73<>0))#REF!SUMPRODUCT($BR72:$BR73+$BS72:$BS73, --($E72:$E73<>0))#VALUE!$T72+SUMPRODUCT($AA72:$AA73+$AH72:$AH73+$AO72:$AO73+$AV72:$AV73+$BC72:$BC73+$BJ72:$BJ73, --($E72:$E73<>0))#VALUE!MAX($P72-$Q72,0)+SUMPRODUCT($X72:$X73+$AL72:$AL73+$AZ72:$AZ73, --($E72:$E73<>0))#VALUE!MIN($P72,$Q72)+SUMPRODUCT($AE72:$AE73+$AS72:$AS73+$BG72:$BG73, --($E72:$E73<>0))#VALUE!20557410MOD(ROW(),2)+12-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ73))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK73*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ73))#REF!#REF!#REF!#REF!-($V73-IF(($P73+$R73+$S73)>0,MAX($V73/($P73+$R73+$S73)*($Q73+$R73),$V73),0))*LT_InvestmentQDI#REF!-($V73-IF(($P73+$R73+$S73)>0,MAX($V73/($P73+$R73+$S73)*($Q73+$R73),$V73),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B72+1205674101100YEAR(SP_TargetRD)-$B74-31LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P72+R72+S72+V72+W72,0)#VALUE!MAX(Q72+R72+IF((P72+R72+S72)>0,MAX(V72/(P72+R72+S72)*(Q72+R72),V72),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P74+R74+S74#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T74/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T74))#VALUE!(P74+R74+S74+V74)*$O74#VALUE!MAX(X72+Y72+Z72+AC72+AD72,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F74),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),(X74+Y74+Z74)*IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_401KDistribAge,$F74)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA74))#REF!(X74+Y74+Z74+AC74)*$O74#REF!MAX(AE72+AG72+AJ72+AK72,0)#REF!MAX(AF72+AG72+AJ72,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_401KDistribAge,$F74)*12)),AE74+AG74,MIN(AE74+AG74,AF74+AG74)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH74))#REF!(AE74+AG74+AJ74)*$O74#REF!MAX(AL72+AM72+AN72+AQ72+AR72,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F74),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),(AL74+AM74+AN74)*IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_Solo401KDistribAge,$F74)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO74))#REF!(AL74+AM74+AN74+AQ74)*$O74#REF!MAX(AS72+AU72+AX72+AY72,0)#REF!MAX(AT72+AU72+AX72,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F74),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_Solo401KDistribAge,$F74)*12)),AS74+AU74,MIN(AS74+AU74,AT74+AU74)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV74))#REF!(AS74+AU74+AX74)*$O74#REF!MAX(AZ72+BA72+BB72+BE72+BF72,0)#REF!MAX(INDEX(SP_IRAContrib,$F74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F74,$G74,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),(AZ74+BA74+BB74)*IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_IRADistribAge,$F74)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ74))#REF!(AZ74+BA74+BB74+BE74)*$O74#REF!MAX(BG72+BI72+BL72+BM72,0)#REF!MAX(BH72+BI72+BL72,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F74)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>=YEAR(EDATE(INDEX(SP_BirthDate,$F74),INDEX(SP_IRADistribAge,$F74)*12)),BG74+BI74,MIN(BG74+BI74,BH74+BI74)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK74*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ74))#REF!(BG74+BI74+BL74)*$O74#REF!-(Y74+AM74+BA74)-OFFSET(BB74,$G74,0)#REF!-(AG74+AU74+BI74)#REF!-($V74-IF(($P74+$R74+$S74)>0,MAX($V74/($P74+$R74+$S74)*($Q74+$R74),$V74),0))*LT_InvestmentQDI#VALUE!-($V74-IF(($P74+$R74+$S74)>0,MAX($V74/($P74+$R74+$S74)*($Q74+$R74),$V74),0))*(1-LT_InvestmentQDI)#VALUE!BP74+BQ74-AC74-AQ74-BE74#VALUE!-V74-BP74-BQ74-AJ74-AX74-BL74#VALUE!SUMPRODUCT($BN74:$BN75+$BO74:$BO75, --($E74:$E75<>0))#REF!SUMPRODUCT($BR74:$BR75+$BS74:$BS75, --($E74:$E75<>0))#VALUE!$T74+SUMPRODUCT($AA74:$AA75+$AH74:$AH75+$AO74:$AO75+$AV74:$AV75+$BC74:$BC75+$BJ74:$BJ75, --($E74:$E75<>0))#VALUE!MAX($P74-$Q74,0)+SUMPRODUCT($X74:$X75+$AL74:$AL75+$AZ74:$AZ75, --($E74:$E75<>0))#VALUE!MIN($P74,$Q74)+SUMPRODUCT($AE74:$AE75+$AS74:$AS75+$BG74:$BG75, --($E74:$E75<>0))#VALUE!B73+1205674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ75))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK75*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ75))#REF!#REF!#REF!#REF!-($V75-IF(($P75+$R75+$S75)>0,MAX($V75/($P75+$R75+$S75)*($Q75+$R75),$V75),0))*LT_InvestmentQDI#REF!-($V75-IF(($P75+$R75+$S75)>0,MAX($V75/($P75+$R75+$S75)*($Q75+$R75),$V75),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B74+1205774101100YEAR(SP_TargetRD)-$B76-32LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P74+R74+S74+V74+W74,0)#VALUE!MAX(Q74+R74+IF((P74+R74+S74)>0,MAX(V74/(P74+R74+S74)*(Q74+R74),V74),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P76+R76+S76#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T76/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T76))#VALUE!(P76+R76+S76+V76)*$O76#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ76))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK76*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ76))#REF!#REF!#REF!#REF!-($V76-IF(($P76+$R76+$S76)>0,MAX($V76/($P76+$R76+$S76)*($Q76+$R76),$V76),0))*LT_InvestmentQDI#VALUE!-($V76-IF(($P76+$R76+$S76)>0,MAX($V76/($P76+$R76+$S76)*($Q76+$R76),$V76),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN76:$BN77+$BO76:$BO77, --($E76:$E77<>0))#REF!SUMPRODUCT($BR76:$BR77+$BS76:$BS77, --($E76:$E77<>0))#VALUE!$T76+SUMPRODUCT($AA76:$AA77+$AH76:$AH77+$AO76:$AO77+$AV76:$AV77+$BC76:$BC77+$BJ76:$BJ77, --($E76:$E77<>0))#VALUE!MAX($P76-$Q76,0)+SUMPRODUCT($X76:$X77+$AL76:$AL77+$AZ76:$AZ77, --($E76:$E77<>0))#VALUE!MIN($P76,$Q76)+SUMPRODUCT($AE76:$AE77+$AS76:$AS77+$BG76:$BG77, --($E76:$E77<>0))#VALUE!205774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ77))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ77/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK77*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ77))#REF!#REF!#REF!#REF!-($V77-IF(($P77+$R77+$S77)>0,MAX($V77/($P77+$R77+$S77)*($Q77+$R77),$V77),0))*LT_InvestmentQDI#REF!-($V77-IF(($P77+$R77+$S77)>0,MAX($V77/($P77+$R77+$S77)*($Q77+$R77),$V77),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B76+1205874101100YEAR(SP_TargetRD)-$B78-33LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P76+R76+S76+V76+W76,0)#VALUE!MAX(Q76+R76+IF((P76+R76+S76)>0,MAX(V76/(P76+R76+S76)*(Q76+R76),V76),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P78+R78+S78#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T78/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T78))#VALUE!(P78+R78+S78+V78)*$O78#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ78))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK78*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ78))#REF!#REF!#REF!#REF!-($V78-IF(($P78+$R78+$S78)>0,MAX($V78/($P78+$R78+$S78)*($Q78+$R78),$V78),0))*LT_InvestmentQDI#VALUE!-($V78-IF(($P78+$R78+$S78)>0,MAX($V78/($P78+$R78+$S78)*($Q78+$R78),$V78),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN78:$BN79+$BO78:$BO79, --($E78:$E79<>0))#REF!SUMPRODUCT($BR78:$BR79+$BS78:$BS79, --($E78:$E79<>0))#VALUE!$T78+SUMPRODUCT($AA78:$AA79+$AH78:$AH79+$AO78:$AO79+$AV78:$AV79+$BC78:$BC79+$BJ78:$BJ79, --($E78:$E79<>0))#VALUE!MAX($P78-$Q78,0)+SUMPRODUCT($X78:$X79+$AL78:$AL79+$AZ78:$AZ79, --($E78:$E79<>0))#VALUE!MIN($P78,$Q78)+SUMPRODUCT($AE78:$AE79+$AS78:$AS79+$BG78:$BG79, --($E78:$E79<>0))#VALUE!205874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ79))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK79*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ79))#REF!#REF!#REF!#REF!-($V79-IF(($P79+$R79+$S79)>0,MAX($V79/($P79+$R79+$S79)*($Q79+$R79),$V79),0))*LT_InvestmentQDI#REF!-($V79-IF(($P79+$R79+$S79)>0,MAX($V79/($P79+$R79+$S79)*($Q79+$R79),$V79),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B78+1205974101100YEAR(SP_TargetRD)-$B80-34LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P78+R78+S78+V78+W78,0)#VALUE!MAX(Q78+R78+IF((P78+R78+S78)>0,MAX(V78/(P78+R78+S78)*(Q78+R78),V78),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P80+R80+S80#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T80/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T80))#VALUE!(P80+R80+S80+V80)*$O80#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ80))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK80*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ80))#REF!#REF!#REF!#REF!-($V80-IF(($P80+$R80+$S80)>0,MAX($V80/($P80+$R80+$S80)*($Q80+$R80),$V80),0))*LT_InvestmentQDI#VALUE!-($V80-IF(($P80+$R80+$S80)>0,MAX($V80/($P80+$R80+$S80)*($Q80+$R80),$V80),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN80:$BN81+$BO80:$BO81, --($E80:$E81<>0))#REF!SUMPRODUCT($BR80:$BR81+$BS80:$BS81, --($E80:$E81<>0))#VALUE!$T80+SUMPRODUCT($AA80:$AA81+$AH80:$AH81+$AO80:$AO81+$AV80:$AV81+$BC80:$BC81+$BJ80:$BJ81, --($E80:$E81<>0))#VALUE!MAX($P80-$Q80,0)+SUMPRODUCT($X80:$X81+$AL80:$AL81+$AZ80:$AZ81, --($E80:$E81<>0))#VALUE!MIN($P80,$Q80)+SUMPRODUCT($AE80:$AE81+$AS80:$AS81+$BG80:$BG81, --($E80:$E81<>0))#VALUE!205974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ81))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK81*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ81))#REF!#REF!#REF!#REF!-($V81-IF(($P81+$R81+$S81)>0,MAX($V81/($P81+$R81+$S81)*($Q81+$R81),$V81),0))*LT_InvestmentQDI#REF!-($V81-IF(($P81+$R81+$S81)>0,MAX($V81/($P81+$R81+$S81)*($Q81+$R81),$V81),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B80+1206074101100YEAR(SP_TargetRD)-$B82-35LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P80+R80+S80+V80+W80,0)#VALUE!MAX(Q80+R80+IF((P80+R80+S80)>0,MAX(V80/(P80+R80+S80)*(Q80+R80),V80),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P82+R82+S82#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T82/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T82))#VALUE!(P82+R82+S82+V82)*$O82#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ82))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK82*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ82))#REF!#REF!#REF!#REF!-($V82-IF(($P82+$R82+$S82)>0,MAX($V82/($P82+$R82+$S82)*($Q82+$R82),$V82),0))*LT_InvestmentQDI#VALUE!-($V82-IF(($P82+$R82+$S82)>0,MAX($V82/($P82+$R82+$S82)*($Q82+$R82),$V82),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN82:$BN83+$BO82:$BO83, --($E82:$E83<>0))#REF!SUMPRODUCT($BR82:$BR83+$BS82:$BS83, --($E82:$E83<>0))#VALUE!$T82+SUMPRODUCT($AA82:$AA83+$AH82:$AH83+$AO82:$AO83+$AV82:$AV83+$BC82:$BC83+$BJ82:$BJ83, --($E82:$E83<>0))#VALUE!MAX($P82-$Q82,0)+SUMPRODUCT($X82:$X83+$AL82:$AL83+$AZ82:$AZ83, --($E82:$E83<>0))#VALUE!MIN($P82,$Q82)+SUMPRODUCT($AE82:$AE83+$AS82:$AS83+$BG82:$BG83, --($E82:$E83<>0))#VALUE!206074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ83))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK83*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ83))#REF!#REF!#REF!#REF!-($V83-IF(($P83+$R83+$S83)>0,MAX($V83/($P83+$R83+$S83)*($Q83+$R83),$V83),0))*LT_InvestmentQDI#REF!-($V83-IF(($P83+$R83+$S83)>0,MAX($V83/($P83+$R83+$S83)*($Q83+$R83),$V83),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B82+1206174101100YEAR(SP_TargetRD)-$B84-36LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P82+R82+S82+V82+W82,0)#VALUE!MAX(Q82+R82+IF((P82+R82+S82)>0,MAX(V82/(P82+R82+S82)*(Q82+R82),V82),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P84+R84+S84#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T84/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T84))#VALUE!(P84+R84+S84+V84)*$O84#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ84))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK84*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ84))#REF!#REF!#REF!#REF!-($V84-IF(($P84+$R84+$S84)>0,MAX($V84/($P84+$R84+$S84)*($Q84+$R84),$V84),0))*LT_InvestmentQDI#VALUE!-($V84-IF(($P84+$R84+$S84)>0,MAX($V84/($P84+$R84+$S84)*($Q84+$R84),$V84),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN84:$BN85+$BO84:$BO85, --($E84:$E85<>0))#REF!SUMPRODUCT($BR84:$BR85+$BS84:$BS85, --($E84:$E85<>0))#VALUE!$T84+SUMPRODUCT($AA84:$AA85+$AH84:$AH85+$AO84:$AO85+$AV84:$AV85+$BC84:$BC85+$BJ84:$BJ85, --($E84:$E85<>0))#VALUE!MAX($P84-$Q84,0)+SUMPRODUCT($X84:$X85+$AL84:$AL85+$AZ84:$AZ85, --($E84:$E85<>0))#VALUE!MIN($P84,$Q84)+SUMPRODUCT($AE84:$AE85+$AS84:$AS85+$BG84:$BG85, --($E84:$E85<>0))#VALUE!206174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ85))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK85*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ85))#REF!#REF!#REF!#REF!-($V85-IF(($P85+$R85+$S85)>0,MAX($V85/($P85+$R85+$S85)*($Q85+$R85),$V85),0))*LT_InvestmentQDI#REF!-($V85-IF(($P85+$R85+$S85)>0,MAX($V85/($P85+$R85+$S85)*($Q85+$R85),$V85),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B84+1206274101100YEAR(SP_TargetRD)-$B86-37LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P84+R84+S84+V84+W84,0)#VALUE!MAX(Q84+R84+IF((P84+R84+S84)>0,MAX(V84/(P84+R84+S84)*(Q84+R84),V84),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P86+R86+S86#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T86/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T86))#VALUE!(P86+R86+S86+V86)*$O86#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ86))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK86*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ86))#REF!#REF!#REF!#REF!-($V86-IF(($P86+$R86+$S86)>0,MAX($V86/($P86+$R86+$S86)*($Q86+$R86),$V86),0))*LT_InvestmentQDI#VALUE!-($V86-IF(($P86+$R86+$S86)>0,MAX($V86/($P86+$R86+$S86)*($Q86+$R86),$V86),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN86:$BN87+$BO86:$BO87, --($E86:$E87<>0))#REF!SUMPRODUCT($BR86:$BR87+$BS86:$BS87, --($E86:$E87<>0))#VALUE!$T86+SUMPRODUCT($AA86:$AA87+$AH86:$AH87+$AO86:$AO87+$AV86:$AV87+$BC86:$BC87+$BJ86:$BJ87, --($E86:$E87<>0))#VALUE!MAX($P86-$Q86,0)+SUMPRODUCT($X86:$X87+$AL86:$AL87+$AZ86:$AZ87, --($E86:$E87<>0))#VALUE!MIN($P86,$Q86)+SUMPRODUCT($AE86:$AE87+$AS86:$AS87+$BG86:$BG87, --($E86:$E87<>0))#VALUE!206274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ87))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK87*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ87))#REF!#REF!#REF!#REF!-($V87-IF(($P87+$R87+$S87)>0,MAX($V87/($P87+$R87+$S87)*($Q87+$R87),$V87),0))*LT_InvestmentQDI#REF!-($V87-IF(($P87+$R87+$S87)>0,MAX($V87/($P87+$R87+$S87)*($Q87+$R87),$V87),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B86+1206374101100YEAR(SP_TargetRD)-$B88-38LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P86+R86+S86+V86+W86,0)#VALUE!MAX(Q86+R86+IF((P86+R86+S86)>0,MAX(V86/(P86+R86+S86)*(Q86+R86),V86),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P88+R88+S88#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T88/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T88))#VALUE!(P88+R88+S88+V88)*$O88#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ88))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK88*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ88))#REF!#REF!#REF!#REF!-($V88-IF(($P88+$R88+$S88)>0,MAX($V88/($P88+$R88+$S88)*($Q88+$R88),$V88),0))*LT_InvestmentQDI#VALUE!-($V88-IF(($P88+$R88+$S88)>0,MAX($V88/($P88+$R88+$S88)*($Q88+$R88),$V88),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN88:$BN89+$BO88:$BO89, --($E88:$E89<>0))#REF!SUMPRODUCT($BR88:$BR89+$BS88:$BS89, --($E88:$E89<>0))#VALUE!$T88+SUMPRODUCT($AA88:$AA89+$AH88:$AH89+$AO88:$AO89+$AV88:$AV89+$BC88:$BC89+$BJ88:$BJ89, --($E88:$E89<>0))#VALUE!MAX($P88-$Q88,0)+SUMPRODUCT($X88:$X89+$AL88:$AL89+$AZ88:$AZ89, --($E88:$E89<>0))#VALUE!MIN($P88,$Q88)+SUMPRODUCT($AE88:$AE89+$AS88:$AS89+$BG88:$BG89, --($E88:$E89<>0))#VALUE!206374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ89))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK89*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ89))#REF!#REF!#REF!#REF!-($V89-IF(($P89+$R89+$S89)>0,MAX($V89/($P89+$R89+$S89)*($Q89+$R89),$V89),0))*LT_InvestmentQDI#REF!-($V89-IF(($P89+$R89+$S89)>0,MAX($V89/($P89+$R89+$S89)*($Q89+$R89),$V89),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B88+1206474101100YEAR(SP_TargetRD)-$B90-39LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P88+R88+S88+V88+W88,0)#VALUE!MAX(Q88+R88+IF((P88+R88+S88)>0,MAX(V88/(P88+R88+S88)*(Q88+R88),V88),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P90+R90+S90#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T90/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T90))#VALUE!(P90+R90+S90+V90)*$O90#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ90))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK90*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ90))#REF!#REF!#REF!#REF!-($V90-IF(($P90+$R90+$S90)>0,MAX($V90/($P90+$R90+$S90)*($Q90+$R90),$V90),0))*LT_InvestmentQDI#VALUE!-($V90-IF(($P90+$R90+$S90)>0,MAX($V90/($P90+$R90+$S90)*($Q90+$R90),$V90),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN90:$BN91+$BO90:$BO91, --($E90:$E91<>0))#REF!SUMPRODUCT($BR90:$BR91+$BS90:$BS91, --($E90:$E91<>0))#VALUE!$T90+SUMPRODUCT($AA90:$AA91+$AH90:$AH91+$AO90:$AO91+$AV90:$AV91+$BC90:$BC91+$BJ90:$BJ91, --($E90:$E91<>0))#VALUE!MAX($P90-$Q90,0)+SUMPRODUCT($X90:$X91+$AL90:$AL91+$AZ90:$AZ91, --($E90:$E91<>0))#VALUE!MIN($P90,$Q90)+SUMPRODUCT($AE90:$AE91+$AS90:$AS91+$BG90:$BG91, --($E90:$E91<>0))#VALUE!206474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ91))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK91*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ91))#REF!#REF!#REF!#REF!-($V91-IF(($P91+$R91+$S91)>0,MAX($V91/($P91+$R91+$S91)*($Q91+$R91),$V91),0))*LT_InvestmentQDI#REF!-($V91-IF(($P91+$R91+$S91)>0,MAX($V91/($P91+$R91+$S91)*($Q91+$R91),$V91),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B90+1206574101100YEAR(SP_TargetRD)-$B92-40LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P90+R90+S90+V90+W90,0)#VALUE!MAX(Q90+R90+IF((P90+R90+S90)>0,MAX(V90/(P90+R90+S90)*(Q90+R90),V90),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P92+R92+S92#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T92/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T92))#VALUE!(P92+R92+S92+V92)*$O92#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ92))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK92*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ92))#REF!#REF!#REF!#REF!-($V92-IF(($P92+$R92+$S92)>0,MAX($V92/($P92+$R92+$S92)*($Q92+$R92),$V92),0))*LT_InvestmentQDI#VALUE!-($V92-IF(($P92+$R92+$S92)>0,MAX($V92/($P92+$R92+$S92)*($Q92+$R92),$V92),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN92:$BN93+$BO92:$BO93, --($E92:$E93<>0))#REF!SUMPRODUCT($BR92:$BR93+$BS92:$BS93, --($E92:$E93<>0))#VALUE!$T92+SUMPRODUCT($AA92:$AA93+$AH92:$AH93+$AO92:$AO93+$AV92:$AV93+$BC92:$BC93+$BJ92:$BJ93, --($E92:$E93<>0))#VALUE!MAX($P92-$Q92,0)+SUMPRODUCT($X92:$X93+$AL92:$AL93+$AZ92:$AZ93, --($E92:$E93<>0))#VALUE!MIN($P92,$Q92)+SUMPRODUCT($AE92:$AE93+$AS92:$AS93+$BG92:$BG93, --($E92:$E93<>0))#VALUE!206574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ93))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK93*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ93))#REF!#REF!#REF!#REF!-($V93-IF(($P93+$R93+$S93)>0,MAX($V93/($P93+$R93+$S93)*($Q93+$R93),$V93),0))*LT_InvestmentQDI#REF!-($V93-IF(($P93+$R93+$S93)>0,MAX($V93/($P93+$R93+$S93)*($Q93+$R93),$V93),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B92+1206674101100YEAR(SP_TargetRD)-$B94-41LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P92+R92+S92+V92+W92,0)#VALUE!MAX(Q92+R92+IF((P92+R92+S92)>0,MAX(V92/(P92+R92+S92)*(Q92+R92),V92),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P94+R94+S94#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T94/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T94))#VALUE!(P94+R94+S94+V94)*$O94#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ94))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK94*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ94))#REF!#REF!#REF!#REF!-($V94-IF(($P94+$R94+$S94)>0,MAX($V94/($P94+$R94+$S94)*($Q94+$R94),$V94),0))*LT_InvestmentQDI#VALUE!-($V94-IF(($P94+$R94+$S94)>0,MAX($V94/($P94+$R94+$S94)*($Q94+$R94),$V94),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN94:$BN95+$BO94:$BO95, --($E94:$E95<>0))#REF!SUMPRODUCT($BR94:$BR95+$BS94:$BS95, --($E94:$E95<>0))#VALUE!$T94+SUMPRODUCT($AA94:$AA95+$AH94:$AH95+$AO94:$AO95+$AV94:$AV95+$BC94:$BC95+$BJ94:$BJ95, --($E94:$E95<>0))#VALUE!MAX($P94-$Q94,0)+SUMPRODUCT($X94:$X95+$AL94:$AL95+$AZ94:$AZ95, --($E94:$E95<>0))#VALUE!MIN($P94,$Q94)+SUMPRODUCT($AE94:$AE95+$AS94:$AS95+$BG94:$BG95, --($E94:$E95<>0))#VALUE!206674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ95))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK95*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ95))#REF!#REF!#REF!#REF!-($V95-IF(($P95+$R95+$S95)>0,MAX($V95/($P95+$R95+$S95)*($Q95+$R95),$V95),0))*LT_InvestmentQDI#REF!-($V95-IF(($P95+$R95+$S95)>0,MAX($V95/($P95+$R95+$S95)*($Q95+$R95),$V95),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B94+1206774101100YEAR(SP_TargetRD)-$B96-42LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P94+R94+S94+V94+W94,0)#VALUE!MAX(Q94+R94+IF((P94+R94+S94)>0,MAX(V94/(P94+R94+S94)*(Q94+R94),V94),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P96+R96+S96#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T96/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T96))#VALUE!(P96+R96+S96+V96)*$O96#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ96))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK96*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ96))#REF!#REF!#REF!#REF!-($V96-IF(($P96+$R96+$S96)>0,MAX($V96/($P96+$R96+$S96)*($Q96+$R96),$V96),0))*LT_InvestmentQDI#VALUE!-($V96-IF(($P96+$R96+$S96)>0,MAX($V96/($P96+$R96+$S96)*($Q96+$R96),$V96),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN96:$BN97+$BO96:$BO97, --($E96:$E97<>0))#REF!SUMPRODUCT($BR96:$BR97+$BS96:$BS97, --($E96:$E97<>0))#VALUE!$T96+SUMPRODUCT($AA96:$AA97+$AH96:$AH97+$AO96:$AO97+$AV96:$AV97+$BC96:$BC97+$BJ96:$BJ97, --($E96:$E97<>0))#VALUE!MAX($P96-$Q96,0)+SUMPRODUCT($X96:$X97+$AL96:$AL97+$AZ96:$AZ97, --($E96:$E97<>0))#VALUE!MIN($P96,$Q96)+SUMPRODUCT($AE96:$AE97+$AS96:$AS97+$BG96:$BG97, --($E96:$E97<>0))#VALUE!206774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ97))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK97*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ97))#REF!#REF!#REF!#REF!-($V97-IF(($P97+$R97+$S97)>0,MAX($V97/($P97+$R97+$S97)*($Q97+$R97),$V97),0))*LT_InvestmentQDI#REF!-($V97-IF(($P97+$R97+$S97)>0,MAX($V97/($P97+$R97+$S97)*($Q97+$R97),$V97),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B96+1206874101100YEAR(SP_TargetRD)-$B98-43LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P96+R96+S96+V96+W96,0)#VALUE!MAX(Q96+R96+IF((P96+R96+S96)>0,MAX(V96/(P96+R96+S96)*(Q96+R96),V96),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P98+R98+S98#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T98/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T98))#VALUE!(P98+R98+S98+V98)*$O98#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ98))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK98*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ98))#REF!#REF!#REF!#REF!-($V98-IF(($P98+$R98+$S98)>0,MAX($V98/($P98+$R98+$S98)*($Q98+$R98),$V98),0))*LT_InvestmentQDI#VALUE!-($V98-IF(($P98+$R98+$S98)>0,MAX($V98/($P98+$R98+$S98)*($Q98+$R98),$V98),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN98:$BN99+$BO98:$BO99, --($E98:$E99<>0))#REF!SUMPRODUCT($BR98:$BR99+$BS98:$BS99, --($E98:$E99<>0))#VALUE!$T98+SUMPRODUCT($AA98:$AA99+$AH98:$AH99+$AO98:$AO99+$AV98:$AV99+$BC98:$BC99+$BJ98:$BJ99, --($E98:$E99<>0))#VALUE!MAX($P98-$Q98,0)+SUMPRODUCT($X98:$X99+$AL98:$AL99+$AZ98:$AZ99, --($E98:$E99<>0))#VALUE!MIN($P98,$Q98)+SUMPRODUCT($AE98:$AE99+$AS98:$AS99+$BG98:$BG99, --($E98:$E99<>0))#VALUE!206874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ99))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK99*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ99))#REF!#REF!#REF!#REF!-($V99-IF(($P99+$R99+$S99)>0,MAX($V99/($P99+$R99+$S99)*($Q99+$R99),$V99),0))*LT_InvestmentQDI#REF!-($V99-IF(($P99+$R99+$S99)>0,MAX($V99/($P99+$R99+$S99)*($Q99+$R99),$V99),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B98+1206974101100YEAR(SP_TargetRD)-$B100-44LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P98+R98+S98+V98+W98,0)#VALUE!MAX(Q98+R98+IF((P98+R98+S98)>0,MAX(V98/(P98+R98+S98)*(Q98+R98),V98),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P100+R100+S100#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T100/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T100))#VALUE!(P100+R100+S100+V100)*$O100#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ100))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK100*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ100))#REF!#REF!#REF!#REF!-($V100-IF(($P100+$R100+$S100)>0,MAX($V100/($P100+$R100+$S100)*($Q100+$R100),$V100),0))*LT_InvestmentQDI#VALUE!-($V100-IF(($P100+$R100+$S100)>0,MAX($V100/($P100+$R100+$S100)*($Q100+$R100),$V100),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN100:$BN101+$BO100:$BO101, --($E100:$E101<>0))#REF!SUMPRODUCT($BR100:$BR101+$BS100:$BS101, --($E100:$E101<>0))#VALUE!$T100+SUMPRODUCT($AA100:$AA101+$AH100:$AH101+$AO100:$AO101+$AV100:$AV101+$BC100:$BC101+$BJ100:$BJ101, --($E100:$E101<>0))#VALUE!MAX($P100-$Q100,0)+SUMPRODUCT($X100:$X101+$AL100:$AL101+$AZ100:$AZ101, --($E100:$E101<>0))#VALUE!MIN($P100,$Q100)+SUMPRODUCT($AE100:$AE101+$AS100:$AS101+$BG100:$BG101, --($E100:$E101<>0))#VALUE!206974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ101))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK101*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ101))#REF!#REF!#REF!#REF!-($V101-IF(($P101+$R101+$S101)>0,MAX($V101/($P101+$R101+$S101)*($Q101+$R101),$V101),0))*LT_InvestmentQDI#REF!-($V101-IF(($P101+$R101+$S101)>0,MAX($V101/($P101+$R101+$S101)*($Q101+$R101),$V101),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B100+1207074101100YEAR(SP_TargetRD)-$B102-45LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P100+R100+S100+V100+W100,0)#VALUE!MAX(Q100+R100+IF((P100+R100+S100)>0,MAX(V100/(P100+R100+S100)*(Q100+R100),V100),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P102+R102+S102#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T102/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T102))#VALUE!(P102+R102+S102+V102)*$O102#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ102))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK102*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ102))#REF!#REF!#REF!#REF!-($V102-IF(($P102+$R102+$S102)>0,MAX($V102/($P102+$R102+$S102)*($Q102+$R102),$V102),0))*LT_InvestmentQDI#VALUE!-($V102-IF(($P102+$R102+$S102)>0,MAX($V102/($P102+$R102+$S102)*($Q102+$R102),$V102),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN102:$BN103+$BO102:$BO103, --($E102:$E103<>0))#REF!SUMPRODUCT($BR102:$BR103+$BS102:$BS103, --($E102:$E103<>0))#VALUE!$T102+SUMPRODUCT($AA102:$AA103+$AH102:$AH103+$AO102:$AO103+$AV102:$AV103+$BC102:$BC103+$BJ102:$BJ103, --($E102:$E103<>0))#VALUE!MAX($P102-$Q102,0)+SUMPRODUCT($X102:$X103+$AL102:$AL103+$AZ102:$AZ103, --($E102:$E103<>0))#VALUE!MIN($P102,$Q102)+SUMPRODUCT($AE102:$AE103+$AS102:$AS103+$BG102:$BG103, --($E102:$E103<>0))#VALUE!207074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ103))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK103*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ103))#REF!#REF!#REF!#REF!-($V103-IF(($P103+$R103+$S103)>0,MAX($V103/($P103+$R103+$S103)*($Q103+$R103),$V103),0))*LT_InvestmentQDI#REF!-($V103-IF(($P103+$R103+$S103)>0,MAX($V103/($P103+$R103+$S103)*($Q103+$R103),$V103),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B102+12071741INDEX(SP_Initials,F104)011IF(INDEX(SC_ShowRetireatee,$F104),IF($B104<YEAR(INDEX(SP_BirthDate,$F104)),0,$B104-YEAR(INDEX(SP_BirthDate,$F104))),0)0IF(INDEX(SC_ShowRetireatee,$F104),IF($B104>(YEAR(INDEX(SP_BirthDate,$F104))+INDEX(SP_LifeExp,$F104)),0,$H104))0YEAR(SP_TargetRD)-$B104-46LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P102+R102+S102+V102+W102,0)#VALUE!MAX(Q102+R102+IF((P102+R102+S102)>0,MAX(V102/(P102+R102+S102)*(Q102+R102),V102),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P104+R104+S104#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T104/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T104))#VALUE!(P104+R104+S104+V104)*$O104#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ104))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK104*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ104))#REF!#REF!#REF!#REF!-($V104-IF(($P104+$R104+$S104)>0,MAX($V104/($P104+$R104+$S104)*($Q104+$R104),$V104),0))*LT_InvestmentQDI#VALUE!-($V104-IF(($P104+$R104+$S104)>0,MAX($V104/($P104+$R104+$S104)*($Q104+$R104),$V104),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN104:$BN105+$BO104:$BO105, --($E104:$E105<>0))#REF!SUMPRODUCT($BR104:$BR105+$BS104:$BS105, --($E104:$E105<>0))#VALUE!$T104+SUMPRODUCT($AA104:$AA105+$AH104:$AH105+$AO104:$AO105+$AV104:$AV105+$BC104:$BC105+$BJ104:$BJ105, --($E104:$E105<>0))#VALUE!MAX($P104-$Q104,0)+SUMPRODUCT($X104:$X105+$AL104:$AL105+$AZ104:$AZ105, --($E104:$E105<>0))#VALUE!MIN($P104,$Q104)+SUMPRODUCT($AE104:$AE105+$AS104:$AS105+$BG104:$BG105, --($E104:$E105<>0))#VALUE!207174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ105))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK105*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ105))#REF!#REF!#REF!#REF!-($V105-IF(($P105+$R105+$S105)>0,MAX($V105/($P105+$R105+$S105)*($Q105+$R105),$V105),0))*LT_InvestmentQDI#REF!-($V105-IF(($P105+$R105+$S105)>0,MAX($V105/($P105+$R105+$S105)*($Q105+$R105),$V105),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B104+1207274101100YEAR(SP_TargetRD)-$B106-47LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P104+R104+S104+V104+W104,0)#VALUE!MAX(Q104+R104+IF((P104+R104+S104)>0,MAX(V104/(P104+R104+S104)*(Q104+R104),V104),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P106+R106+S106#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T106/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T106))#VALUE!(P106+R106+S106+V106)*$O106#VALUE!MAX(X104+Y104+Z104+AC104+AD104,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F106),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),(X106+Y106+Z106)*IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_401KDistribAge,$F106)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA106))#REF!(X106+Y106+Z106+AC106)*$O106#REF!MAX(AE104+AG104+AJ104+AK104,0)#REF!MAX(AF104+AG104+AJ104,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_401KDistribAge,$F106)*12)),AE106+AG106,MIN(AE106+AG106,AF106+AG106)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH106))#REF!(AE106+AG106+AJ106)*$O106#REF!MAX(AL104+AM104+AN104+AQ104+AR104,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F106),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),(AL106+AM106+AN106)*IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_Solo401KDistribAge,$F106)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO106))#REF!(AL106+AM106+AN106+AQ106)*$O106#REF!MAX(AS104+AU104+AX104+AY104,0)#REF!MAX(AT104+AU104+AX104,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F106),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_Solo401KDistribAge,$F106)*12)),AS106+AU106,MIN(AS106+AU106,AT106+AU106)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV106))#REF!(AS106+AU106+AX106)*$O106#REF!MAX(AZ104+BA104+BB104+BE104+BF104,0)#REF!MAX(INDEX(SP_IRAContrib,$F106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F106,$G106,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),(AZ106+BA106+BB106)*IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_IRADistribAge,$F106)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ106))#REF!(AZ106+BA106+BB106+BE106)*$O106#REF!MAX(BG104+BI104+BL104+BM104,0)#REF!MAX(BH104+BI104+BL104,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F106)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>=YEAR(EDATE(INDEX(SP_BirthDate,$F106),INDEX(SP_IRADistribAge,$F106)*12)),BG106+BI106,MIN(BG106+BI106,BH106+BI106)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK106*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ106))#REF!(BG106+BI106+BL106)*$O106#REF!-(Y106+AM106+BA106)-OFFSET(BB106,$G106,0)#REF!-(AG106+AU106+BI106)#REF!-($V106-IF(($P106+$R106+$S106)>0,MAX($V106/($P106+$R106+$S106)*($Q106+$R106),$V106),0))*LT_InvestmentQDI#VALUE!-($V106-IF(($P106+$R106+$S106)>0,MAX($V106/($P106+$R106+$S106)*($Q106+$R106),$V106),0))*(1-LT_InvestmentQDI)#VALUE!BP106+BQ106-AC106-AQ106-BE106#VALUE!-V106-BP106-BQ106-AJ106-AX106-BL106#VALUE!SUMPRODUCT($BN106:$BN107+$BO106:$BO107, --($E106:$E107<>0))#REF!SUMPRODUCT($BR106:$BR107+$BS106:$BS107, --($E106:$E107<>0))#VALUE!$T106+SUMPRODUCT($AA106:$AA107+$AH106:$AH107+$AO106:$AO107+$AV106:$AV107+$BC106:$BC107+$BJ106:$BJ107, --($E106:$E107<>0))#VALUE!MAX($P106-$Q106,0)+SUMPRODUCT($X106:$X107+$AL106:$AL107+$AZ106:$AZ107, --($E106:$E107<>0))#VALUE!MIN($P106,$Q106)+SUMPRODUCT($AE106:$AE107+$AS106:$AS107+$BG106:$BG107, --($E106:$E107<>0))#VALUE!207274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ107))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK107*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ107))#REF!#REF!#REF!#REF!-($V107-IF(($P107+$R107+$S107)>0,MAX($V107/($P107+$R107+$S107)*($Q107+$R107),$V107),0))*LT_InvestmentQDI#REF!-($V107-IF(($P107+$R107+$S107)>0,MAX($V107/($P107+$R107+$S107)*($Q107+$R107),$V107),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B106+1207374101100YEAR(SP_TargetRD)-$B108-48LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P106+R106+S106+V106+W106,0)#VALUE!MAX(Q106+R106+IF((P106+R106+S106)>0,MAX(V106/(P106+R106+S106)*(Q106+R106),V106),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P108+R108+S108#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T108/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T108))#VALUE!(P108+R108+S108+V108)*$O108#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ108))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK108*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ108))#REF!#REF!#REF!#REF!-($V108-IF(($P108+$R108+$S108)>0,MAX($V108/($P108+$R108+$S108)*($Q108+$R108),$V108),0))*LT_InvestmentQDI#VALUE!-($V108-IF(($P108+$R108+$S108)>0,MAX($V108/($P108+$R108+$S108)*($Q108+$R108),$V108),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN108:$BN109+$BO108:$BO109, --($E108:$E109<>0))#REF!SUMPRODUCT($BR108:$BR109+$BS108:$BS109, --($E108:$E109<>0))#VALUE!$T108+SUMPRODUCT($AA108:$AA109+$AH108:$AH109+$AO108:$AO109+$AV108:$AV109+$BC108:$BC109+$BJ108:$BJ109, --($E108:$E109<>0))#VALUE!MAX($P108-$Q108,0)+SUMPRODUCT($X108:$X109+$AL108:$AL109+$AZ108:$AZ109, --($E108:$E109<>0))#VALUE!MIN($P108,$Q108)+SUMPRODUCT($AE108:$AE109+$AS108:$AS109+$BG108:$BG109, --($E108:$E109<>0))#VALUE!207374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ109))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK109*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ109))#REF!#REF!#REF!#REF!-($V109-IF(($P109+$R109+$S109)>0,MAX($V109/($P109+$R109+$S109)*($Q109+$R109),$V109),0))*LT_InvestmentQDI#REF!-($V109-IF(($P109+$R109+$S109)>0,MAX($V109/($P109+$R109+$S109)*($Q109+$R109),$V109),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B108+1207474101100YEAR(SP_TargetRD)-$B110-49LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P108+R108+S108+V108+W108,0)#VALUE!MAX(Q108+R108+IF((P108+R108+S108)>0,MAX(V108/(P108+R108+S108)*(Q108+R108),V108),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P110+R110+S110#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T110/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T110))#VALUE!(P110+R110+S110+V110)*$O110#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ110))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK110*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ110))#REF!#REF!#REF!#REF!-($V110-IF(($P110+$R110+$S110)>0,MAX($V110/($P110+$R110+$S110)*($Q110+$R110),$V110),0))*LT_InvestmentQDI#VALUE!-($V110-IF(($P110+$R110+$S110)>0,MAX($V110/($P110+$R110+$S110)*($Q110+$R110),$V110),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN110:$BN111+$BO110:$BO111, --($E110:$E111<>0))#REF!SUMPRODUCT($BR110:$BR111+$BS110:$BS111, --($E110:$E111<>0))#VALUE!$T110+SUMPRODUCT($AA110:$AA111+$AH110:$AH111+$AO110:$AO111+$AV110:$AV111+$BC110:$BC111+$BJ110:$BJ111, --($E110:$E111<>0))#VALUE!MAX($P110-$Q110,0)+SUMPRODUCT($X110:$X111+$AL110:$AL111+$AZ110:$AZ111, --($E110:$E111<>0))#VALUE!MIN($P110,$Q110)+SUMPRODUCT($AE110:$AE111+$AS110:$AS111+$BG110:$BG111, --($E110:$E111<>0))#VALUE!207474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ111))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK111*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ111))#REF!#REF!#REF!#REF!-($V111-IF(($P111+$R111+$S111)>0,MAX($V111/($P111+$R111+$S111)*($Q111+$R111),$V111),0))*LT_InvestmentQDI#REF!-($V111-IF(($P111+$R111+$S111)>0,MAX($V111/($P111+$R111+$S111)*($Q111+$R111),$V111),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B110+1207574101100YEAR(SP_TargetRD)-$B112-50LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P110+R110+S110+V110+W110,0)#VALUE!MAX(Q110+R110+IF((P110+R110+S110)>0,MAX(V110/(P110+R110+S110)*(Q110+R110),V110),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P112+R112+S112#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T112/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T112))#VALUE!(P112+R112+S112+V112)*$O112#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ112))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK112*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ112))#REF!#REF!#REF!#REF!-($V112-IF(($P112+$R112+$S112)>0,MAX($V112/($P112+$R112+$S112)*($Q112+$R112),$V112),0))*LT_InvestmentQDI#VALUE!-($V112-IF(($P112+$R112+$S112)>0,MAX($V112/($P112+$R112+$S112)*($Q112+$R112),$V112),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN112:$BN113+$BO112:$BO113, --($E112:$E113<>0))#REF!SUMPRODUCT($BR112:$BR113+$BS112:$BS113, --($E112:$E113<>0))#VALUE!$T112+SUMPRODUCT($AA112:$AA113+$AH112:$AH113+$AO112:$AO113+$AV112:$AV113+$BC112:$BC113+$BJ112:$BJ113, --($E112:$E113<>0))#VALUE!MAX($P112-$Q112,0)+SUMPRODUCT($X112:$X113+$AL112:$AL113+$AZ112:$AZ113, --($E112:$E113<>0))#VALUE!MIN($P112,$Q112)+SUMPRODUCT($AE112:$AE113+$AS112:$AS113+$BG112:$BG113, --($E112:$E113<>0))#VALUE!207574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ113))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK113*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ113))#REF!#REF!#REF!#REF!-($V113-IF(($P113+$R113+$S113)>0,MAX($V113/($P113+$R113+$S113)*($Q113+$R113),$V113),0))*LT_InvestmentQDI#REF!-($V113-IF(($P113+$R113+$S113)>0,MAX($V113/($P113+$R113+$S113)*($Q113+$R113),$V113),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B112+1207674101100YEAR(SP_TargetRD)-$B114-51LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P112+R112+S112+V112+W112,0)#VALUE!MAX(Q112+R112+IF((P112+R112+S112)>0,MAX(V112/(P112+R112+S112)*(Q112+R112),V112),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P114+R114+S114#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T114/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T114))#VALUE!(P114+R114+S114+V114)*$O114#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ114))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK114*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ114))#REF!#REF!#REF!#REF!-($V114-IF(($P114+$R114+$S114)>0,MAX($V114/($P114+$R114+$S114)*($Q114+$R114),$V114),0))*LT_InvestmentQDI#VALUE!-($V114-IF(($P114+$R114+$S114)>0,MAX($V114/($P114+$R114+$S114)*($Q114+$R114),$V114),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN114:$BN115+$BO114:$BO115, --($E114:$E115<>0))#REF!SUMPRODUCT($BR114:$BR115+$BS114:$BS115, --($E114:$E115<>0))#VALUE!$T114+SUMPRODUCT($AA114:$AA115+$AH114:$AH115+$AO114:$AO115+$AV114:$AV115+$BC114:$BC115+$BJ114:$BJ115, --($E114:$E115<>0))#VALUE!MAX($P114-$Q114,0)+SUMPRODUCT($X114:$X115+$AL114:$AL115+$AZ114:$AZ115, --($E114:$E115<>0))#VALUE!MIN($P114,$Q114)+SUMPRODUCT($AE114:$AE115+$AS114:$AS115+$BG114:$BG115, --($E114:$E115<>0))#VALUE!207674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ115))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK115*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ115))#REF!#REF!#REF!#REF!-($V115-IF(($P115+$R115+$S115)>0,MAX($V115/($P115+$R115+$S115)*($Q115+$R115),$V115),0))*LT_InvestmentQDI#REF!-($V115-IF(($P115+$R115+$S115)>0,MAX($V115/($P115+$R115+$S115)*($Q115+$R115),$V115),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B114+1207774101100YEAR(SP_TargetRD)-$B116-52LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P114+R114+S114+V114+W114,0)#VALUE!MAX(Q114+R114+IF((P114+R114+S114)>0,MAX(V114/(P114+R114+S114)*(Q114+R114),V114),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P116+R116+S116#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T116/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T116))#VALUE!(P116+R116+S116+V116)*$O116#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ116))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK116*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ116))#REF!#REF!#REF!#REF!-($V116-IF(($P116+$R116+$S116)>0,MAX($V116/($P116+$R116+$S116)*($Q116+$R116),$V116),0))*LT_InvestmentQDI#VALUE!-($V116-IF(($P116+$R116+$S116)>0,MAX($V116/($P116+$R116+$S116)*($Q116+$R116),$V116),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN116:$BN117+$BO116:$BO117, --($E116:$E117<>0))#REF!SUMPRODUCT($BR116:$BR117+$BS116:$BS117, --($E116:$E117<>0))#VALUE!$T116+SUMPRODUCT($AA116:$AA117+$AH116:$AH117+$AO116:$AO117+$AV116:$AV117+$BC116:$BC117+$BJ116:$BJ117, --($E116:$E117<>0))#VALUE!MAX($P116-$Q116,0)+SUMPRODUCT($X116:$X117+$AL116:$AL117+$AZ116:$AZ117, --($E116:$E117<>0))#VALUE!MIN($P116,$Q116)+SUMPRODUCT($AE116:$AE117+$AS116:$AS117+$BG116:$BG117, --($E116:$E117<>0))#VALUE!207774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ117))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK117*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ117))#REF!#REF!#REF!#REF!-($V117-IF(($P117+$R117+$S117)>0,MAX($V117/($P117+$R117+$S117)*($Q117+$R117),$V117),0))*LT_InvestmentQDI#REF!-($V117-IF(($P117+$R117+$S117)>0,MAX($V117/($P117+$R117+$S117)*($Q117+$R117),$V117),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B116+1207874101100YEAR(SP_TargetRD)-$B118-53LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P116+R116+S116+V116+W116,0)#VALUE!MAX(Q116+R116+IF((P116+R116+S116)>0,MAX(V116/(P116+R116+S116)*(Q116+R116),V116),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P118+R118+S118#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T118/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T118))#VALUE!(P118+R118+S118+V118)*$O118#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ118))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK118*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ118))#REF!#REF!#REF!#REF!-($V118-IF(($P118+$R118+$S118)>0,MAX($V118/($P118+$R118+$S118)*($Q118+$R118),$V118),0))*LT_InvestmentQDI#VALUE!-($V118-IF(($P118+$R118+$S118)>0,MAX($V118/($P118+$R118+$S118)*($Q118+$R118),$V118),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN118:$BN119+$BO118:$BO119, --($E118:$E119<>0))#REF!SUMPRODUCT($BR118:$BR119+$BS118:$BS119, --($E118:$E119<>0))#VALUE!$T118+SUMPRODUCT($AA118:$AA119+$AH118:$AH119+$AO118:$AO119+$AV118:$AV119+$BC118:$BC119+$BJ118:$BJ119, --($E118:$E119<>0))#VALUE!MAX($P118-$Q118,0)+SUMPRODUCT($X118:$X119+$AL118:$AL119+$AZ118:$AZ119, --($E118:$E119<>0))#VALUE!MIN($P118,$Q118)+SUMPRODUCT($AE118:$AE119+$AS118:$AS119+$BG118:$BG119, --($E118:$E119<>0))#VALUE!207874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ119))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK119*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ119))#REF!#REF!#REF!#REF!-($V119-IF(($P119+$R119+$S119)>0,MAX($V119/($P119+$R119+$S119)*($Q119+$R119),$V119),0))*LT_InvestmentQDI#REF!-($V119-IF(($P119+$R119+$S119)>0,MAX($V119/($P119+$R119+$S119)*($Q119+$R119),$V119),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B118+1207974101100YEAR(SP_TargetRD)-$B120-54LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P118+R118+S118+V118+W118,0)#VALUE!MAX(Q118+R118+IF((P118+R118+S118)>0,MAX(V118/(P118+R118+S118)*(Q118+R118),V118),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P120+R120+S120#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T120/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T120))#VALUE!(P120+R120+S120+V120)*$O120#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ120))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK120*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ120))#REF!#REF!#REF!#REF!-($V120-IF(($P120+$R120+$S120)>0,MAX($V120/($P120+$R120+$S120)*($Q120+$R120),$V120),0))*LT_InvestmentQDI#VALUE!-($V120-IF(($P120+$R120+$S120)>0,MAX($V120/($P120+$R120+$S120)*($Q120+$R120),$V120),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN120:$BN121+$BO120:$BO121, --($E120:$E121<>0))#REF!SUMPRODUCT($BR120:$BR121+$BS120:$BS121, --($E120:$E121<>0))#VALUE!$T120+SUMPRODUCT($AA120:$AA121+$AH120:$AH121+$AO120:$AO121+$AV120:$AV121+$BC120:$BC121+$BJ120:$BJ121, --($E120:$E121<>0))#VALUE!MAX($P120-$Q120,0)+SUMPRODUCT($X120:$X121+$AL120:$AL121+$AZ120:$AZ121, --($E120:$E121<>0))#VALUE!MIN($P120,$Q120)+SUMPRODUCT($AE120:$AE121+$AS120:$AS121+$BG120:$BG121, --($E120:$E121<>0))#VALUE!207974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ121))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK121*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ121))#REF!#REF!#REF!#REF!-($V121-IF(($P121+$R121+$S121)>0,MAX($V121/($P121+$R121+$S121)*($Q121+$R121),$V121),0))*LT_InvestmentQDI#REF!-($V121-IF(($P121+$R121+$S121)>0,MAX($V121/($P121+$R121+$S121)*($Q121+$R121),$V121),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B120+1208074101100YEAR(SP_TargetRD)-$B122-55LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P120+R120+S120+V120+W120,0)#VALUE!MAX(Q120+R120+IF((P120+R120+S120)>0,MAX(V120/(P120+R120+S120)*(Q120+R120),V120),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P122+R122+S122#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T122/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T122))#VALUE!(P122+R122+S122+V122)*$O122#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ122))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK122*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ122))#REF!#REF!#REF!#REF!-($V122-IF(($P122+$R122+$S122)>0,MAX($V122/($P122+$R122+$S122)*($Q122+$R122),$V122),0))*LT_InvestmentQDI#VALUE!-($V122-IF(($P122+$R122+$S122)>0,MAX($V122/($P122+$R122+$S122)*($Q122+$R122),$V122),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN122:$BN123+$BO122:$BO123, --($E122:$E123<>0))#REF!SUMPRODUCT($BR122:$BR123+$BS122:$BS123, --($E122:$E123<>0))#VALUE!$T122+SUMPRODUCT($AA122:$AA123+$AH122:$AH123+$AO122:$AO123+$AV122:$AV123+$BC122:$BC123+$BJ122:$BJ123, --($E122:$E123<>0))#VALUE!MAX($P122-$Q122,0)+SUMPRODUCT($X122:$X123+$AL122:$AL123+$AZ122:$AZ123, --($E122:$E123<>0))#VALUE!MIN($P122,$Q122)+SUMPRODUCT($AE122:$AE123+$AS122:$AS123+$BG122:$BG123, --($E122:$E123<>0))#VALUE!208074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ123))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK123*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ123))#REF!#REF!#REF!#REF!-($V123-IF(($P123+$R123+$S123)>0,MAX($V123/($P123+$R123+$S123)*($Q123+$R123),$V123),0))*LT_InvestmentQDI#REF!-($V123-IF(($P123+$R123+$S123)>0,MAX($V123/($P123+$R123+$S123)*($Q123+$R123),$V123),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B122+1208174101100YEAR(SP_TargetRD)-$B124-56LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P122+R122+S122+V122+W122,0)#VALUE!MAX(Q122+R122+IF((P122+R122+S122)>0,MAX(V122/(P122+R122+S122)*(Q122+R122),V122),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P124+R124+S124#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T124/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T124))#VALUE!(P124+R124+S124+V124)*$O124#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ124))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK124*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ124))#REF!#REF!#REF!#REF!-($V124-IF(($P124+$R124+$S124)>0,MAX($V124/($P124+$R124+$S124)*($Q124+$R124),$V124),0))*LT_InvestmentQDI#VALUE!-($V124-IF(($P124+$R124+$S124)>0,MAX($V124/($P124+$R124+$S124)*($Q124+$R124),$V124),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN124:$BN125+$BO124:$BO125, --($E124:$E125<>0))#REF!SUMPRODUCT($BR124:$BR125+$BS124:$BS125, --($E124:$E125<>0))#VALUE!$T124+SUMPRODUCT($AA124:$AA125+$AH124:$AH125+$AO124:$AO125+$AV124:$AV125+$BC124:$BC125+$BJ124:$BJ125, --($E124:$E125<>0))#VALUE!MAX($P124-$Q124,0)+SUMPRODUCT($X124:$X125+$AL124:$AL125+$AZ124:$AZ125, --($E124:$E125<>0))#VALUE!MIN($P124,$Q124)+SUMPRODUCT($AE124:$AE125+$AS124:$AS125+$BG124:$BG125, --($E124:$E125<>0))#VALUE!208174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ125))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK125*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ125))#REF!#REF!#REF!#REF!-($V125-IF(($P125+$R125+$S125)>0,MAX($V125/($P125+$R125+$S125)*($Q125+$R125),$V125),0))*LT_InvestmentQDI#REF!-($V125-IF(($P125+$R125+$S125)>0,MAX($V125/($P125+$R125+$S125)*($Q125+$R125),$V125),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B124+1208274101100YEAR(SP_TargetRD)-$B126-57LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P124+R124+S124+V124+W124,0)#VALUE!MAX(Q124+R124+IF((P124+R124+S124)>0,MAX(V124/(P124+R124+S124)*(Q124+R124),V124),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P126+R126+S126#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T126/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T126))#VALUE!(P126+R126+S126+V126)*$O126#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ126))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK126*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ126))#REF!#REF!#REF!#REF!-($V126-IF(($P126+$R126+$S126)>0,MAX($V126/($P126+$R126+$S126)*($Q126+$R126),$V126),0))*LT_InvestmentQDI#VALUE!-($V126-IF(($P126+$R126+$S126)>0,MAX($V126/($P126+$R126+$S126)*($Q126+$R126),$V126),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN126:$BN127+$BO126:$BO127, --($E126:$E127<>0))#REF!SUMPRODUCT($BR126:$BR127+$BS126:$BS127, --($E126:$E127<>0))#VALUE!$T126+SUMPRODUCT($AA126:$AA127+$AH126:$AH127+$AO126:$AO127+$AV126:$AV127+$BC126:$BC127+$BJ126:$BJ127, --($E126:$E127<>0))#VALUE!MAX($P126-$Q126,0)+SUMPRODUCT($X126:$X127+$AL126:$AL127+$AZ126:$AZ127, --($E126:$E127<>0))#VALUE!MIN($P126,$Q126)+SUMPRODUCT($AE126:$AE127+$AS126:$AS127+$BG126:$BG127, --($E126:$E127<>0))#VALUE!208274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ127))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK127*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ127))#REF!#REF!#REF!#REF!-($V127-IF(($P127+$R127+$S127)>0,MAX($V127/($P127+$R127+$S127)*($Q127+$R127),$V127),0))*LT_InvestmentQDI#REF!-($V127-IF(($P127+$R127+$S127)>0,MAX($V127/($P127+$R127+$S127)*($Q127+$R127),$V127),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B126+1208374101100YEAR(SP_TargetRD)-$B128-58LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P126+R126+S126+V126+W126,0)#VALUE!MAX(Q126+R126+IF((P126+R126+S126)>0,MAX(V126/(P126+R126+S126)*(Q126+R126),V126),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P128+R128+S128#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T128/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T128))#VALUE!(P128+R128+S128+V128)*$O128#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ128))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK128*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ128))#REF!#REF!#REF!#REF!-($V128-IF(($P128+$R128+$S128)>0,MAX($V128/($P128+$R128+$S128)*($Q128+$R128),$V128),0))*LT_InvestmentQDI#VALUE!-($V128-IF(($P128+$R128+$S128)>0,MAX($V128/($P128+$R128+$S128)*($Q128+$R128),$V128),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN128:$BN129+$BO128:$BO129, --($E128:$E129<>0))#REF!SUMPRODUCT($BR128:$BR129+$BS128:$BS129, --($E128:$E129<>0))#VALUE!$T128+SUMPRODUCT($AA128:$AA129+$AH128:$AH129+$AO128:$AO129+$AV128:$AV129+$BC128:$BC129+$BJ128:$BJ129, --($E128:$E129<>0))#VALUE!MAX($P128-$Q128,0)+SUMPRODUCT($X128:$X129+$AL128:$AL129+$AZ128:$AZ129, --($E128:$E129<>0))#VALUE!MIN($P128,$Q128)+SUMPRODUCT($AE128:$AE129+$AS128:$AS129+$BG128:$BG129, --($E128:$E129<>0))#VALUE!208374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ129))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK129*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ129))#REF!#REF!#REF!#REF!-($V129-IF(($P129+$R129+$S129)>0,MAX($V129/($P129+$R129+$S129)*($Q129+$R129),$V129),0))*LT_InvestmentQDI#REF!-($V129-IF(($P129+$R129+$S129)>0,MAX($V129/($P129+$R129+$S129)*($Q129+$R129),$V129),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B128+1208474101100YEAR(SP_TargetRD)-$B130-59LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P128+R128+S128+V128+W128,0)#VALUE!MAX(Q128+R128+IF((P128+R128+S128)>0,MAX(V128/(P128+R128+S128)*(Q128+R128),V128),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P130+R130+S130#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T130/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T130))#VALUE!(P130+R130+S130+V130)*$O130#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ130))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK130*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ130))#REF!#REF!#REF!#REF!-($V130-IF(($P130+$R130+$S130)>0,MAX($V130/($P130+$R130+$S130)*($Q130+$R130),$V130),0))*LT_InvestmentQDI#VALUE!-($V130-IF(($P130+$R130+$S130)>0,MAX($V130/($P130+$R130+$S130)*($Q130+$R130),$V130),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN130:$BN131+$BO130:$BO131, --($E130:$E131<>0))#REF!SUMPRODUCT($BR130:$BR131+$BS130:$BS131, --($E130:$E131<>0))#VALUE!$T130+SUMPRODUCT($AA130:$AA131+$AH130:$AH131+$AO130:$AO131+$AV130:$AV131+$BC130:$BC131+$BJ130:$BJ131, --($E130:$E131<>0))#VALUE!MAX($P130-$Q130,0)+SUMPRODUCT($X130:$X131+$AL130:$AL131+$AZ130:$AZ131, --($E130:$E131<>0))#VALUE!MIN($P130,$Q130)+SUMPRODUCT($AE130:$AE131+$AS130:$AS131+$BG130:$BG131, --($E130:$E131<>0))#VALUE!208474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ131))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK131*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ131))#REF!#REF!#REF!#REF!-($V131-IF(($P131+$R131+$S131)>0,MAX($V131/($P131+$R131+$S131)*($Q131+$R131),$V131),0))*LT_InvestmentQDI#REF!-($V131-IF(($P131+$R131+$S131)>0,MAX($V131/($P131+$R131+$S131)*($Q131+$R131),$V131),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B130+1208574101100YEAR(SP_TargetRD)-$B132-60LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P130+R130+S130+V130+W130,0)#VALUE!MAX(Q130+R130+IF((P130+R130+S130)>0,MAX(V130/(P130+R130+S130)*(Q130+R130),V130),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P132+R132+S132#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T132/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T132))#VALUE!(P132+R132+S132+V132)*$O132#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ132))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK132*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ132))#REF!#REF!#REF!#REF!-($V132-IF(($P132+$R132+$S132)>0,MAX($V132/($P132+$R132+$S132)*($Q132+$R132),$V132),0))*LT_InvestmentQDI#VALUE!-($V132-IF(($P132+$R132+$S132)>0,MAX($V132/($P132+$R132+$S132)*($Q132+$R132),$V132),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN132:$BN133+$BO132:$BO133, --($E132:$E133<>0))#REF!SUMPRODUCT($BR132:$BR133+$BS132:$BS133, --($E132:$E133<>0))#VALUE!$T132+SUMPRODUCT($AA132:$AA133+$AH132:$AH133+$AO132:$AO133+$AV132:$AV133+$BC132:$BC133+$BJ132:$BJ133, --($E132:$E133<>0))#VALUE!MAX($P132-$Q132,0)+SUMPRODUCT($X132:$X133+$AL132:$AL133+$AZ132:$AZ133, --($E132:$E133<>0))#VALUE!MIN($P132,$Q132)+SUMPRODUCT($AE132:$AE133+$AS132:$AS133+$BG132:$BG133, --($E132:$E133<>0))#VALUE!208574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ133))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK133*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ133))#REF!#REF!#REF!#REF!-($V133-IF(($P133+$R133+$S133)>0,MAX($V133/($P133+$R133+$S133)*($Q133+$R133),$V133),0))*LT_InvestmentQDI#REF!-($V133-IF(($P133+$R133+$S133)>0,MAX($V133/($P133+$R133+$S133)*($Q133+$R133),$V133),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B132+1208674101100YEAR(SP_TargetRD)-$B134-61LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P132+R132+S132+V132+W132,0)#VALUE!MAX(Q132+R132+IF((P132+R132+S132)>0,MAX(V132/(P132+R132+S132)*(Q132+R132),V132),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P134+R134+S134#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T134/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T134))#VALUE!(P134+R134+S134+V134)*$O134#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ134))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK134*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ134))#REF!#REF!#REF!#REF!-($V134-IF(($P134+$R134+$S134)>0,MAX($V134/($P134+$R134+$S134)*($Q134+$R134),$V134),0))*LT_InvestmentQDI#VALUE!-($V134-IF(($P134+$R134+$S134)>0,MAX($V134/($P134+$R134+$S134)*($Q134+$R134),$V134),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN134:$BN135+$BO134:$BO135, --($E134:$E135<>0))#REF!SUMPRODUCT($BR134:$BR135+$BS134:$BS135, --($E134:$E135<>0))#VALUE!$T134+SUMPRODUCT($AA134:$AA135+$AH134:$AH135+$AO134:$AO135+$AV134:$AV135+$BC134:$BC135+$BJ134:$BJ135, --($E134:$E135<>0))#VALUE!MAX($P134-$Q134,0)+SUMPRODUCT($X134:$X135+$AL134:$AL135+$AZ134:$AZ135, --($E134:$E135<>0))#VALUE!MIN($P134,$Q134)+SUMPRODUCT($AE134:$AE135+$AS134:$AS135+$BG134:$BG135, --($E134:$E135<>0))#VALUE!208674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ135))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK135*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ135))#REF!#REF!#REF!#REF!-($V135-IF(($P135+$R135+$S135)>0,MAX($V135/($P135+$R135+$S135)*($Q135+$R135),$V135),0))*LT_InvestmentQDI#REF!-($V135-IF(($P135+$R135+$S135)>0,MAX($V135/($P135+$R135+$S135)*($Q135+$R135),$V135),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B134+12087741INDEX(SP_Initials,F136)INDEX(SC_TaxIndex,$F136)01MOD($F136,2)-($F136-1)1IF(INDEX(SC_ShowRetireatee,$F136),IF($B136<YEAR(INDEX(SP_BirthDate,$F136)),0,$B136-YEAR(INDEX(SP_BirthDate,$F136))),0)0IF(INDEX(SC_ShowRetireatee,$F136),IF($B136>(YEAR(INDEX(SP_BirthDate,$F136))+INDEX(SP_LifeExp,$F136)),0,$H136))0YEAR(SP_TargetRD)-$B136-62LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P134+R134+S134+V134+W134,0)#VALUE!MAX(Q134+R134+IF((P134+R134+S134)>0,MAX(V134/(P134+R134+S134)*(Q134+R134),V134),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P136+R136+S136#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T136/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T136))#VALUE!(P136+R136+S136+V136)*$O136#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ136))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK136*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ136))#REF!#REF!#REF!#REF!-($V136-IF(($P136+$R136+$S136)>0,MAX($V136/($P136+$R136+$S136)*($Q136+$R136),$V136),0))*LT_InvestmentQDI#VALUE!-($V136-IF(($P136+$R136+$S136)>0,MAX($V136/($P136+$R136+$S136)*($Q136+$R136),$V136),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN136:$BN137+$BO136:$BO137, --($E136:$E137<>0))#REF!SUMPRODUCT($BR136:$BR137+$BS136:$BS137, --($E136:$E137<>0))#VALUE!$T136+SUMPRODUCT($AA136:$AA137+$AH136:$AH137+$AO136:$AO137+$AV136:$AV137+$BC136:$BC137+$BJ136:$BJ137, --($E136:$E137<>0))#VALUE!MAX($P136-$Q136,0)+SUMPRODUCT($X136:$X137+$AL136:$AL137+$AZ136:$AZ137, --($E136:$E137<>0))#VALUE!MIN($P136,$Q136)+SUMPRODUCT($AE136:$AE137+$AS136:$AS137+$BG136:$BG137, --($E136:$E137<>0))#VALUE!20877410MOD(ROW(),2)+12-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ137))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK137*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ137))#REF!#REF!#REF!#REF!-($V137-IF(($P137+$R137+$S137)>0,MAX($V137/($P137+$R137+$S137)*($Q137+$R137),$V137),0))*LT_InvestmentQDI#REF!-($V137-IF(($P137+$R137+$S137)>0,MAX($V137/($P137+$R137+$S137)*($Q137+$R137),$V137),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B136+1208874101100YEAR(SP_TargetRD)-$B138-63LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P136+R136+S136+V136+W136,0)#VALUE!MAX(Q136+R136+IF((P136+R136+S136)>0,MAX(V136/(P136+R136+S136)*(Q136+R136),V136),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P138+R138+S138#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T138/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T138))#VALUE!(P138+R138+S138+V138)*$O138#VALUE!MAX(X136+Y136+Z136+AC136+AD136,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KContrib,$F138),0)#REF!MAX(INDEX(SC_EX_IncomeEmployer,EXIDX)*INDEX(SP_401KMatch,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),(X138+Y138+Z138)*IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_401KDistribAge,$F138)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA138))#REF!(X138+Y138+Z138+AC138)*$O138#REF!MAX(AE136+AG136+AJ136+AK136,0)#REF!MAX(AF136+AG136+AJ136,0)#REF!MAX(INDEX(SC_EX_IncomeEmployer, EXIDX)*INDEX(SP_Roth401KContrib,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_401KDistribAge,$F138)*12)),AE138+AG138,MIN(AE138+AG138,AF138+AG138)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH138))#REF!(AE138+AG138+AJ138)*$O138#REF!MAX(AL136+AM136+AN136+AQ136+AR136,0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KContrib,$F138),0)#REF!MAX(INDEX(SC_EX_IncomeSE,EXIDX)*INDEX(SP_Solo401KMatch,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),(AL138+AM138+AN138)*IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_Solo401KDistribAge,$F138)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO138))#REF!(AL138+AM138+AN138+AQ138)*$O138#REF!MAX(AS136+AU136+AX136+AY136,0)#REF!MAX(AT136+AU136+AX136,0)#REF!MAX(INDEX(SC_EX_IncomeSE, EXIDX)*INDEX(SP_RothSolo401KContrib,$F138),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_Solo401KDistribAge,$F138)*12)),AS138+AU138,MIN(AS138+AU138,AT138+AU138)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV138))#REF!(AS138+AU138+AX138)*$O138#REF!MAX(AZ136+BA136+BB136+BE136+BF136,0)#REF!MAX(INDEX(SP_IRAContrib,$F138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!MAX(INDEX(SP_IRASpousalContrib, OFFSET($F138,$G138,0))/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),(AZ138+BA138+BB138)*IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_IRADistribAge,$F138)*12)),1,0),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ138))#REF!(AZ138+BA138+BB138+BE138)*$O138#REF!MAX(BG136+BI136+BL136+BM136,0)#REF!MAX(BH136+BI136+BL136,0)#REF!MAX(INDEX(SP_RothIRAContrib,$F138)/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS(INDEX(SC_EX_APW, EXIDX)),0)#REF!IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>=YEAR(EDATE(INDEX(SP_BirthDate,$F138),INDEX(SP_IRADistribAge,$F138)*12)),BG138+BI138,MIN(BG138+BI138,BH138+BI138)),0)0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK138*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ138))#REF!(BG138+BI138+BL138)*$O138#REF!-(Y138+AM138+BA138)-OFFSET(BB138,$G138,0)#REF!-(AG138+AU138+BI138)#REF!-($V138-IF(($P138+$R138+$S138)>0,MAX($V138/($P138+$R138+$S138)*($Q138+$R138),$V138),0))*LT_InvestmentQDI#VALUE!-($V138-IF(($P138+$R138+$S138)>0,MAX($V138/($P138+$R138+$S138)*($Q138+$R138),$V138),0))*(1-LT_InvestmentQDI)#VALUE!BP138+BQ138-AC138-AQ138-BE138#VALUE!-V138-BP138-BQ138-AJ138-AX138-BL138#VALUE!SUMPRODUCT($BN138:$BN139+$BO138:$BO139, --($E138:$E139<>0))#REF!SUMPRODUCT($BR138:$BR139+$BS138:$BS139, --($E138:$E139<>0))#VALUE!$T138+SUMPRODUCT($AA138:$AA139+$AH138:$AH139+$AO138:$AO139+$AV138:$AV139+$BC138:$BC139+$BJ138:$BJ139, --($E138:$E139<>0))#VALUE!MAX($P138-$Q138,0)+SUMPRODUCT($X138:$X139+$AL138:$AL139+$AZ138:$AZ139, --($E138:$E139<>0))#VALUE!MIN($P138,$Q138)+SUMPRODUCT($AE138:$AE139+$AS138:$AS139+$BG138:$BG139, --($E138:$E139<>0))#VALUE!B137+1208874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ139))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK139*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ139))#REF!#REF!#REF!#REF!-($V139-IF(($P139+$R139+$S139)>0,MAX($V139/($P139+$R139+$S139)*($Q139+$R139),$V139),0))*LT_InvestmentQDI#REF!-($V139-IF(($P139+$R139+$S139)>0,MAX($V139/($P139+$R139+$S139)*($Q139+$R139),$V139),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B138+1208974101100YEAR(SP_TargetRD)-$B140-64LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P138+R138+S138+V138+W138,0)#VALUE!MAX(Q138+R138+IF((P138+R138+S138)>0,MAX(V138/(P138+R138+S138)*(Q138+R138),V138),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P140+R140+S140#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T140/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T140))#VALUE!(P140+R140+S140+V140)*$O140#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ140))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK140*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ140))#REF!#REF!#REF!#REF!-($V140-IF(($P140+$R140+$S140)>0,MAX($V140/($P140+$R140+$S140)*($Q140+$R140),$V140),0))*LT_InvestmentQDI#VALUE!-($V140-IF(($P140+$R140+$S140)>0,MAX($V140/($P140+$R140+$S140)*($Q140+$R140),$V140),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN140:$BN141+$BO140:$BO141, --($E140:$E141<>0))#REF!SUMPRODUCT($BR140:$BR141+$BS140:$BS141, --($E140:$E141<>0))#VALUE!$T140+SUMPRODUCT($AA140:$AA141+$AH140:$AH141+$AO140:$AO141+$AV140:$AV141+$BC140:$BC141+$BJ140:$BJ141, --($E140:$E141<>0))#VALUE!MAX($P140-$Q140,0)+SUMPRODUCT($X140:$X141+$AL140:$AL141+$AZ140:$AZ141, --($E140:$E141<>0))#VALUE!MIN($P140,$Q140)+SUMPRODUCT($AE140:$AE141+$AS140:$AS141+$BG140:$BG141, --($E140:$E141<>0))#VALUE!208974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AA141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AH141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AO141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, AV141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BC141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ141))#REF!#REF!#REF!#REF!#REF!0IF(INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1)>0, BJ141/INDEX(SC_ZX_BalanceAccessibleA,ZXIDX1), 0)#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK141*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ141))#REF!#REF!#REF!#REF!-($V141-IF(($P141+$R141+$S141)>0,MAX($V141/($P141+$R141+$S141)*($Q141+$R141),$V141),0))*LT_InvestmentQDI#REF!-($V141-IF(($P141+$R141+$S141)>0,MAX($V141/($P141+$R141+$S141)*($Q141+$R141),$V141),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B140+1209074101100YEAR(SP_TargetRD)-$B142-65LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P140+R140+S140+V140+W140,0)#VALUE!MAX(Q140+R140+IF((P140+R140+S140)>0,MAX(V140/(P140+R140+S140)*(Q140+R140),V140),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P142+R142+S142#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T142/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T142))#VALUE!(P142+R142+S142+V142)*$O142#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ142))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK142*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ142))#REF!#REF!#REF!#REF!-($V142-IF(($P142+$R142+$S142)>0,MAX($V142/($P142+$R142+$S142)*($Q142+$R142),$V142),0))*LT_InvestmentQDI#VALUE!-($V142-IF(($P142+$R142+$S142)>0,MAX($V142/($P142+$R142+$S142)*($Q142+$R142),$V142),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN142:$BN143+$BO142:$BO143, --($E142:$E143<>0))#REF!SUMPRODUCT($BR142:$BR143+$BS142:$BS143, --($E142:$E143<>0))#VALUE!$T142+SUMPRODUCT($AA142:$AA143+$AH142:$AH143+$AO142:$AO143+$AV142:$AV143+$BC142:$BC143+$BJ142:$BJ143, --($E142:$E143<>0))#VALUE!MAX($P142-$Q142,0)+SUMPRODUCT($X142:$X143+$AL142:$AL143+$AZ142:$AZ143, --($E142:$E143<>0))#VALUE!MIN($P142,$Q142)+SUMPRODUCT($AE142:$AE143+$AS142:$AS143+$BG142:$BG143, --($E142:$E143<>0))#VALUE!209074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ143))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK143*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ143))#REF!#REF!#REF!#REF!-($V143-IF(($P143+$R143+$S143)>0,MAX($V143/($P143+$R143+$S143)*($Q143+$R143),$V143),0))*LT_InvestmentQDI#REF!-($V143-IF(($P143+$R143+$S143)>0,MAX($V143/($P143+$R143+$S143)*($Q143+$R143),$V143),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B142+1209174101100YEAR(SP_TargetRD)-$B144-66LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P142+R142+S142+V142+W142,0)#VALUE!MAX(Q142+R142+IF((P142+R142+S142)>0,MAX(V142/(P142+R142+S142)*(Q142+R142),V142),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P144+R144+S144#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T144/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T144))#VALUE!(P144+R144+S144+V144)*$O144#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ144))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK144*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ144))#REF!#REF!#REF!#REF!-($V144-IF(($P144+$R144+$S144)>0,MAX($V144/($P144+$R144+$S144)*($Q144+$R144),$V144),0))*LT_InvestmentQDI#VALUE!-($V144-IF(($P144+$R144+$S144)>0,MAX($V144/($P144+$R144+$S144)*($Q144+$R144),$V144),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN144:$BN145+$BO144:$BO145, --($E144:$E145<>0))#REF!SUMPRODUCT($BR144:$BR145+$BS144:$BS145, --($E144:$E145<>0))#VALUE!$T144+SUMPRODUCT($AA144:$AA145+$AH144:$AH145+$AO144:$AO145+$AV144:$AV145+$BC144:$BC145+$BJ144:$BJ145, --($E144:$E145<>0))#VALUE!MAX($P144-$Q144,0)+SUMPRODUCT($X144:$X145+$AL144:$AL145+$AZ144:$AZ145, --($E144:$E145<>0))#VALUE!MIN($P144,$Q144)+SUMPRODUCT($AE144:$AE145+$AS144:$AS145+$BG144:$BG145, --($E144:$E145<>0))#VALUE!209174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ145))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK145*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ145))#REF!#REF!#REF!#REF!-($V145-IF(($P145+$R145+$S145)>0,MAX($V145/($P145+$R145+$S145)*($Q145+$R145),$V145),0))*LT_InvestmentQDI#REF!-($V145-IF(($P145+$R145+$S145)>0,MAX($V145/($P145+$R145+$S145)*($Q145+$R145),$V145),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B144+1209274101100YEAR(SP_TargetRD)-$B146-67LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P144+R144+S144+V144+W144,0)#VALUE!MAX(Q144+R144+IF((P144+R144+S144)>0,MAX(V144/(P144+R144+S144)*(Q144+R144),V144),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P146+R146+S146#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T146/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T146))#VALUE!(P146+R146+S146+V146)*$O146#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ146))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK146*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ146))#REF!#REF!#REF!#REF!-($V146-IF(($P146+$R146+$S146)>0,MAX($V146/($P146+$R146+$S146)*($Q146+$R146),$V146),0))*LT_InvestmentQDI#VALUE!-($V146-IF(($P146+$R146+$S146)>0,MAX($V146/($P146+$R146+$S146)*($Q146+$R146),$V146),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN146:$BN147+$BO146:$BO147, --($E146:$E147<>0))#REF!SUMPRODUCT($BR146:$BR147+$BS146:$BS147, --($E146:$E147<>0))#VALUE!$T146+SUMPRODUCT($AA146:$AA147+$AH146:$AH147+$AO146:$AO147+$AV146:$AV147+$BC146:$BC147+$BJ146:$BJ147, --($E146:$E147<>0))#VALUE!MAX($P146-$Q146,0)+SUMPRODUCT($X146:$X147+$AL146:$AL147+$AZ146:$AZ147, --($E146:$E147<>0))#VALUE!MIN($P146,$Q146)+SUMPRODUCT($AE146:$AE147+$AS146:$AS147+$BG146:$BG147, --($E146:$E147<>0))#VALUE!209274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ147))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK147*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ147))#REF!#REF!#REF!#REF!-($V147-IF(($P147+$R147+$S147)>0,MAX($V147/($P147+$R147+$S147)*($Q147+$R147),$V147),0))*LT_InvestmentQDI#REF!-($V147-IF(($P147+$R147+$S147)>0,MAX($V147/($P147+$R147+$S147)*($Q147+$R147),$V147),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B146+1209374101100YEAR(SP_TargetRD)-$B148-68LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P146+R146+S146+V146+W146,0)#VALUE!MAX(Q146+R146+IF((P146+R146+S146)>0,MAX(V146/(P146+R146+S146)*(Q146+R146),V146),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P148+R148+S148#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T148/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T148))#VALUE!(P148+R148+S148+V148)*$O148#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ148))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK148*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ148))#REF!#REF!#REF!#REF!-($V148-IF(($P148+$R148+$S148)>0,MAX($V148/($P148+$R148+$S148)*($Q148+$R148),$V148),0))*LT_InvestmentQDI#VALUE!-($V148-IF(($P148+$R148+$S148)>0,MAX($V148/($P148+$R148+$S148)*($Q148+$R148),$V148),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN148:$BN149+$BO148:$BO149, --($E148:$E149<>0))#REF!SUMPRODUCT($BR148:$BR149+$BS148:$BS149, --($E148:$E149<>0))#VALUE!$T148+SUMPRODUCT($AA148:$AA149+$AH148:$AH149+$AO148:$AO149+$AV148:$AV149+$BC148:$BC149+$BJ148:$BJ149, --($E148:$E149<>0))#VALUE!MAX($P148-$Q148,0)+SUMPRODUCT($X148:$X149+$AL148:$AL149+$AZ148:$AZ149, --($E148:$E149<>0))#VALUE!MIN($P148,$Q148)+SUMPRODUCT($AE148:$AE149+$AS148:$AS149+$BG148:$BG149, --($E148:$E149<>0))#VALUE!209374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ149))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK149*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ149))#REF!#REF!#REF!#REF!-($V149-IF(($P149+$R149+$S149)>0,MAX($V149/($P149+$R149+$S149)*($Q149+$R149),$V149),0))*LT_InvestmentQDI#REF!-($V149-IF(($P149+$R149+$S149)>0,MAX($V149/($P149+$R149+$S149)*($Q149+$R149),$V149),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B148+1209474101100YEAR(SP_TargetRD)-$B150-69LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P148+R148+S148+V148+W148,0)#VALUE!MAX(Q148+R148+IF((P148+R148+S148)>0,MAX(V148/(P148+R148+S148)*(Q148+R148),V148),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P150+R150+S150#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T150/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T150))#VALUE!(P150+R150+S150+V150)*$O150#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ150))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK150*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ150))#REF!#REF!#REF!#REF!-($V150-IF(($P150+$R150+$S150)>0,MAX($V150/($P150+$R150+$S150)*($Q150+$R150),$V150),0))*LT_InvestmentQDI#VALUE!-($V150-IF(($P150+$R150+$S150)>0,MAX($V150/($P150+$R150+$S150)*($Q150+$R150),$V150),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN150:$BN151+$BO150:$BO151, --($E150:$E151<>0))#REF!SUMPRODUCT($BR150:$BR151+$BS150:$BS151, --($E150:$E151<>0))#VALUE!$T150+SUMPRODUCT($AA150:$AA151+$AH150:$AH151+$AO150:$AO151+$AV150:$AV151+$BC150:$BC151+$BJ150:$BJ151, --($E150:$E151<>0))#VALUE!MAX($P150-$Q150,0)+SUMPRODUCT($X150:$X151+$AL150:$AL151+$AZ150:$AZ151, --($E150:$E151<>0))#VALUE!MIN($P150,$Q150)+SUMPRODUCT($AE150:$AE151+$AS150:$AS151+$BG150:$BG151, --($E150:$E151<>0))#VALUE!209474102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ151))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK151*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ151))#REF!#REF!#REF!#REF!-($V151-IF(($P151+$R151+$S151)>0,MAX($V151/($P151+$R151+$S151)*($Q151+$R151),$V151),0))*LT_InvestmentQDI#REF!-($V151-IF(($P151+$R151+$S151)>0,MAX($V151/($P151+$R151+$S151)*($Q151+$R151),$V151),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B150+1209574101100YEAR(SP_TargetRD)-$B152-70LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P150+R150+S150+V150+W150,0)#VALUE!MAX(Q150+R150+IF((P150+R150+S150)>0,MAX(V150/(P150+R150+S150)*(Q150+R150),V150),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P152+R152+S152#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T152/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T152))#VALUE!(P152+R152+S152+V152)*$O152#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ152))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK152*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ152))#REF!#REF!#REF!#REF!-($V152-IF(($P152+$R152+$S152)>0,MAX($V152/($P152+$R152+$S152)*($Q152+$R152),$V152),0))*LT_InvestmentQDI#VALUE!-($V152-IF(($P152+$R152+$S152)>0,MAX($V152/($P152+$R152+$S152)*($Q152+$R152),$V152),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN152:$BN153+$BO152:$BO153, --($E152:$E153<>0))#REF!SUMPRODUCT($BR152:$BR153+$BS152:$BS153, --($E152:$E153<>0))#VALUE!$T152+SUMPRODUCT($AA152:$AA153+$AH152:$AH153+$AO152:$AO153+$AV152:$AV153+$BC152:$BC153+$BJ152:$BJ153, --($E152:$E153<>0))#VALUE!MAX($P152-$Q152,0)+SUMPRODUCT($X152:$X153+$AL152:$AL153+$AZ152:$AZ153, --($E152:$E153<>0))#VALUE!MIN($P152,$Q152)+SUMPRODUCT($AE152:$AE153+$AS152:$AS153+$BG152:$BG153, --($E152:$E153<>0))#VALUE!209574102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ153))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK153*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ153))#REF!#REF!#REF!#REF!-($V153-IF(($P153+$R153+$S153)>0,MAX($V153/($P153+$R153+$S153)*($Q153+$R153),$V153),0))*LT_InvestmentQDI#REF!-($V153-IF(($P153+$R153+$S153)>0,MAX($V153/($P153+$R153+$S153)*($Q153+$R153),$V153),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B152+1209674101100YEAR(SP_TargetRD)-$B154-71LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P152+R152+S152+V152+W152,0)#VALUE!MAX(Q152+R152+IF((P152+R152+S152)>0,MAX(V152/(P152+R152+S152)*(Q152+R152),V152),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P154+R154+S154#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T154/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T154))#VALUE!(P154+R154+S154+V154)*$O154#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ154))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK154*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ154))#REF!#REF!#REF!#REF!-($V154-IF(($P154+$R154+$S154)>0,MAX($V154/($P154+$R154+$S154)*($Q154+$R154),$V154),0))*LT_InvestmentQDI#VALUE!-($V154-IF(($P154+$R154+$S154)>0,MAX($V154/($P154+$R154+$S154)*($Q154+$R154),$V154),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN154:$BN155+$BO154:$BO155, --($E154:$E155<>0))#REF!SUMPRODUCT($BR154:$BR155+$BS154:$BS155, --($E154:$E155<>0))#VALUE!$T154+SUMPRODUCT($AA154:$AA155+$AH154:$AH155+$AO154:$AO155+$AV154:$AV155+$BC154:$BC155+$BJ154:$BJ155, --($E154:$E155<>0))#VALUE!MAX($P154-$Q154,0)+SUMPRODUCT($X154:$X155+$AL154:$AL155+$AZ154:$AZ155, --($E154:$E155<>0))#VALUE!MIN($P154,$Q154)+SUMPRODUCT($AE154:$AE155+$AS154:$AS155+$BG154:$BG155, --($E154:$E155<>0))#VALUE!209674102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ155))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK155*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ155))#REF!#REF!#REF!#REF!-($V155-IF(($P155+$R155+$S155)>0,MAX($V155/($P155+$R155+$S155)*($Q155+$R155),$V155),0))*LT_InvestmentQDI#REF!-($V155-IF(($P155+$R155+$S155)>0,MAX($V155/($P155+$R155+$S155)*($Q155+$R155),$V155),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B154+1209774101100YEAR(SP_TargetRD)-$B156-72LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P154+R154+S154+V154+W154,0)#VALUE!MAX(Q154+R154+IF((P154+R154+S154)>0,MAX(V154/(P154+R154+S154)*(Q154+R154),V154),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P156+R156+S156#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T156/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T156))#VALUE!(P156+R156+S156+V156)*$O156#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ156))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK156*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ156))#REF!#REF!#REF!#REF!-($V156-IF(($P156+$R156+$S156)>0,MAX($V156/($P156+$R156+$S156)*($Q156+$R156),$V156),0))*LT_InvestmentQDI#VALUE!-($V156-IF(($P156+$R156+$S156)>0,MAX($V156/($P156+$R156+$S156)*($Q156+$R156),$V156),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN156:$BN157+$BO156:$BO157, --($E156:$E157<>0))#REF!SUMPRODUCT($BR156:$BR157+$BS156:$BS157, --($E156:$E157<>0))#VALUE!$T156+SUMPRODUCT($AA156:$AA157+$AH156:$AH157+$AO156:$AO157+$AV156:$AV157+$BC156:$BC157+$BJ156:$BJ157, --($E156:$E157<>0))#VALUE!MAX($P156-$Q156,0)+SUMPRODUCT($X156:$X157+$AL156:$AL157+$AZ156:$AZ157, --($E156:$E157<>0))#VALUE!MIN($P156,$Q156)+SUMPRODUCT($AE156:$AE157+$AS156:$AS157+$BG156:$BG157, --($E156:$E157<>0))#VALUE!209774102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ157))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK157*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ157))#REF!#REF!#REF!#REF!-($V157-IF(($P157+$R157+$S157)>0,MAX($V157/($P157+$R157+$S157)*($Q157+$R157),$V157),0))*LT_InvestmentQDI#REF!-($V157-IF(($P157+$R157+$S157)>0,MAX($V157/($P157+$R157+$S157)*($Q157+$R157),$V157),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B156+1209874101100YEAR(SP_TargetRD)-$B158-73LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P156+R156+S156+V156+W156,0)#VALUE!MAX(Q156+R156+IF((P156+R156+S156)>0,MAX(V156/(P156+R156+S156)*(Q156+R156),V156),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P158+R158+S158#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T158/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T158))#VALUE!(P158+R158+S158+V158)*$O158#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ158))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK158*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ158))#REF!#REF!#REF!#REF!-($V158-IF(($P158+$R158+$S158)>0,MAX($V158/($P158+$R158+$S158)*($Q158+$R158),$V158),0))*LT_InvestmentQDI#VALUE!-($V158-IF(($P158+$R158+$S158)>0,MAX($V158/($P158+$R158+$S158)*($Q158+$R158),$V158),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN158:$BN159+$BO158:$BO159, --($E158:$E159<>0))#REF!SUMPRODUCT($BR158:$BR159+$BS158:$BS159, --($E158:$E159<>0))#VALUE!$T158+SUMPRODUCT($AA158:$AA159+$AH158:$AH159+$AO158:$AO159+$AV158:$AV159+$BC158:$BC159+$BJ158:$BJ159, --($E158:$E159<>0))#VALUE!MAX($P158-$Q158,0)+SUMPRODUCT($X158:$X159+$AL158:$AL159+$AZ158:$AZ159, --($E158:$E159<>0))#VALUE!MIN($P158,$Q158)+SUMPRODUCT($AE158:$AE159+$AS158:$AS159+$BG158:$BG159, --($E158:$E159<>0))#VALUE!209874102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ159))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK159*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ159))#REF!#REF!#REF!#REF!-($V159-IF(($P159+$R159+$S159)>0,MAX($V159/($P159+$R159+$S159)*($Q159+$R159),$V159),0))*LT_InvestmentQDI#REF!-($V159-IF(($P159+$R159+$S159)>0,MAX($V159/($P159+$R159+$S159)*($Q159+$R159),$V159),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B158+1209974101100YEAR(SP_TargetRD)-$B160-74LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P158+R158+S158+V158+W158,0)#VALUE!MAX(Q158+R158+IF((P158+R158+S158)>0,MAX(V158/(P158+R158+S158)*(Q158+R158),V158),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P160+R160+S160#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T160/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T160))#VALUE!(P160+R160+S160+V160)*$O160#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ160))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK160*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ160))#REF!#REF!#REF!#REF!-($V160-IF(($P160+$R160+$S160)>0,MAX($V160/($P160+$R160+$S160)*($Q160+$R160),$V160),0))*LT_InvestmentQDI#VALUE!-($V160-IF(($P160+$R160+$S160)>0,MAX($V160/($P160+$R160+$S160)*($Q160+$R160),$V160),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN160:$BN161+$BO160:$BO161, --($E160:$E161<>0))#REF!SUMPRODUCT($BR160:$BR161+$BS160:$BS161, --($E160:$E161<>0))#VALUE!$T160+SUMPRODUCT($AA160:$AA161+$AH160:$AH161+$AO160:$AO161+$AV160:$AV161+$BC160:$BC161+$BJ160:$BJ161, --($E160:$E161<>0))#VALUE!MAX($P160-$Q160,0)+SUMPRODUCT($X160:$X161+$AL160:$AL161+$AZ160:$AZ161, --($E160:$E161<>0))#VALUE!MIN($P160,$Q160)+SUMPRODUCT($AE160:$AE161+$AS160:$AS161+$BG160:$BG161, --($E160:$E161<>0))#VALUE!209974102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ161))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK161*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ161))#REF!#REF!#REF!#REF!-($V161-IF(($P161+$R161+$S161)>0,MAX($V161/($P161+$R161+$S161)*($Q161+$R161),$V161),0))*LT_InvestmentQDI#REF!-($V161-IF(($P161+$R161+$S161)>0,MAX($V161/($P161+$R161+$S161)*($Q161+$R161),$V161),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B160+1210074101100YEAR(SP_TargetRD)-$B162-75LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P160+R160+S160+V160+W160,0)#VALUE!MAX(Q160+R160+IF((P160+R160+S160)>0,MAX(V160/(P160+R160+S160)*(Q160+R160),V160),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P162+R162+S162#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T162/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T162))#VALUE!(P162+R162+S162+V162)*$O162#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ162))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK162*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ162))#REF!#REF!#REF!#REF!-($V162-IF(($P162+$R162+$S162)>0,MAX($V162/($P162+$R162+$S162)*($Q162+$R162),$V162),0))*LT_InvestmentQDI#VALUE!-($V162-IF(($P162+$R162+$S162)>0,MAX($V162/($P162+$R162+$S162)*($Q162+$R162),$V162),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN162:$BN163+$BO162:$BO163, --($E162:$E163<>0))#REF!SUMPRODUCT($BR162:$BR163+$BS162:$BS163, --($E162:$E163<>0))#VALUE!$T162+SUMPRODUCT($AA162:$AA163+$AH162:$AH163+$AO162:$AO163+$AV162:$AV163+$BC162:$BC163+$BJ162:$BJ163, --($E162:$E163<>0))#VALUE!MAX($P162-$Q162,0)+SUMPRODUCT($X162:$X163+$AL162:$AL163+$AZ162:$AZ163, --($E162:$E163<>0))#VALUE!MIN($P162,$Q162)+SUMPRODUCT($AE162:$AE163+$AS162:$AS163+$BG162:$BG163, --($E162:$E163<>0))#VALUE!210074102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ163))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK163*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ163))#REF!#REF!#REF!#REF!-($V163-IF(($P163+$R163+$S163)>0,MAX($V163/($P163+$R163+$S163)*($Q163+$R163),$V163),0))*LT_InvestmentQDI#REF!-($V163-IF(($P163+$R163+$S163)>0,MAX($V163/($P163+$R163+$S163)*($Q163+$R163),$V163),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B162+1210174101100YEAR(SP_TargetRD)-$B164-76LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P162+R162+S162+V162+W162,0)#VALUE!MAX(Q162+R162+IF((P162+R162+S162)>0,MAX(V162/(P162+R162+S162)*(Q162+R162),V162),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P164+R164+S164#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T164/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T164))#VALUE!(P164+R164+S164+V164)*$O164#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ164))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK164*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ164))#REF!#REF!#REF!#REF!-($V164-IF(($P164+$R164+$S164)>0,MAX($V164/($P164+$R164+$S164)*($Q164+$R164),$V164),0))*LT_InvestmentQDI#VALUE!-($V164-IF(($P164+$R164+$S164)>0,MAX($V164/($P164+$R164+$S164)*($Q164+$R164),$V164),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN164:$BN165+$BO164:$BO165, --($E164:$E165<>0))#REF!SUMPRODUCT($BR164:$BR165+$BS164:$BS165, --($E164:$E165<>0))#VALUE!$T164+SUMPRODUCT($AA164:$AA165+$AH164:$AH165+$AO164:$AO165+$AV164:$AV165+$BC164:$BC165+$BJ164:$BJ165, --($E164:$E165<>0))#VALUE!MAX($P164-$Q164,0)+SUMPRODUCT($X164:$X165+$AL164:$AL165+$AZ164:$AZ165, --($E164:$E165<>0))#VALUE!MIN($P164,$Q164)+SUMPRODUCT($AE164:$AE165+$AS164:$AS165+$BG164:$BG165, --($E164:$E165<>0))#VALUE!210174102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ165))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK165*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ165))#REF!#REF!#REF!#REF!-($V165-IF(($P165+$R165+$S165)>0,MAX($V165/($P165+$R165+$S165)*($Q165+$R165),$V165),0))*LT_InvestmentQDI#REF!-($V165-IF(($P165+$R165+$S165)>0,MAX($V165/($P165+$R165+$S165)*($Q165+$R165),$V165),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B164+1210274101100YEAR(SP_TargetRD)-$B166-77LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P164+R164+S164+V164+W164,0)#VALUE!MAX(Q164+R164+IF((P164+R164+S164)>0,MAX(V164/(P164+R164+S164)*(Q164+R164),V164),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P166+R166+S166#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T166/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T166))#VALUE!(P166+R166+S166+V166)*$O166#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ166))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK166*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ166))#REF!#REF!#REF!#REF!-($V166-IF(($P166+$R166+$S166)>0,MAX($V166/($P166+$R166+$S166)*($Q166+$R166),$V166),0))*LT_InvestmentQDI#VALUE!-($V166-IF(($P166+$R166+$S166)>0,MAX($V166/($P166+$R166+$S166)*($Q166+$R166),$V166),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN166:$BN167+$BO166:$BO167, --($E166:$E167<>0))#REF!SUMPRODUCT($BR166:$BR167+$BS166:$BS167, --($E166:$E167<>0))#VALUE!$T166+SUMPRODUCT($AA166:$AA167+$AH166:$AH167+$AO166:$AO167+$AV166:$AV167+$BC166:$BC167+$BJ166:$BJ167, --($E166:$E167<>0))#VALUE!MAX($P166-$Q166,0)+SUMPRODUCT($X166:$X167+$AL166:$AL167+$AZ166:$AZ167, --($E166:$E167<>0))#VALUE!MIN($P166,$Q166)+SUMPRODUCT($AE166:$AE167+$AS166:$AS167+$BG166:$BG167, --($E166:$E167<>0))#VALUE!210274102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ167))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK167*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ167))#REF!#REF!#REF!#REF!-($V167-IF(($P167+$R167+$S167)>0,MAX($V167/($P167+$R167+$S167)*($Q167+$R167),$V167),0))*LT_InvestmentQDI#REF!-($V167-IF(($P167+$R167+$S167)>0,MAX($V167/($P167+$R167+$S167)*($Q167+$R167),$V167),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!B166+12103741INDEX(SP_Initials,F168)01100YEAR(SP_TargetRD)-$B168-78LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!MAX(P166+R166+S166+V166+W166,0)#VALUE!MAX(Q166+R166+IF((P166+R166+S166)>0,MAX(V166/(P166+R166+S166)*(Q166+R166),V166),0),0)#VALUE!IF(SC_ZX_CodeA="X", 0, MAX(INDEX(SC_ZX_IncomeSurplus,ZXIDX2)+INDEX(SC_ZX_Debt,ZXIDX2),0))#VALUE!IF(SC_ZX_CodeA="X", 0, INDEX(SC_EX_RolloverCore,EXIDX))#VALUE!P168+R168+S168#VALUE!IF(SC_ZX_BalanceAccessibleA>0, T168/SC_ZX_BalanceAccessibleA, 0)#VALUE!-IF(SC_ZX_CodeA="X",0,MIN(U168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),T168))#VALUE!(P168+R168+S168+V168)*$O168#VALUE!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ168))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK168*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ168))#REF!#REF!#REF!#REF!-($V168-IF(($P168+$R168+$S168)>0,MAX($V168/($P168+$R168+$S168)*($Q168+$R168),$V168),0))*LT_InvestmentQDI#VALUE!-($V168-IF(($P168+$R168+$S168)>0,MAX($V168/($P168+$R168+$S168)*($Q168+$R168),$V168),0))*(1-LT_InvestmentQDI)#VALUE!#VALUE!#VALUE!SUMPRODUCT($BN168:$BN169+$BO168:$BO169, --($E168:$E169<>0))#REF!SUMPRODUCT($BR168:$BR169+$BS168:$BS169, --($E168:$E169<>0))#VALUE!$T168+SUMPRODUCT($AA168:$AA169+$AH168:$AH169+$AO168:$AO169+$AV168:$AV169+$BC168:$BC169+$BJ168:$BJ169, --($E168:$E169<>0))#VALUE!MAX($P168-$Q168,0)+SUMPRODUCT($X168:$X169+$AL168:$AL169+$AZ168:$AZ169, --($E168:$E169<>0))#VALUE!MIN($P168,$Q168)+SUMPRODUCT($AE168:$AE169+$AS168:$AS169+$BG168:$BG169, --($E168:$E169<>0))#VALUE!210374102-100LT_InvestmentStocks*INDEX(SP_EA_ARStocks,EAIDX)+LT_InvestmentBonds*INDEX(SC_EA_ARBonds,EAIDX)#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AB169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AA169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AI169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AH169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AP169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AO169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(AW169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AV169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BD169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),AZ169))#REF!#REF!#REF!#REF!#REF!0#REF!-IF(INDEX(SC_ZX_CodeA,ZXIDX1)="X", 0, MIN(BK169*MAX(INDEX(SC_ZX_Drawdown,ZXIDX2),0),BJ169))#REF!#REF!#REF!#REF!-($V169-IF(($P169+$R169+$S169)>0,MAX($V169/($P169+$R169+$S169)*($Q169+$R169),$V169),0))*LT_InvestmentQDI#REF!-($V169-IF(($P169+$R169+$S169)>0,MAX($V169/($P169+$R169+$S169)*($Q169+$R169),$V169),0))*(1-LT_InvestmentQDI)#REF!#REF!#REF!($B10=SP_CurrentYear) \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet7.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet7.xml index 0443431..c8a081b 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet7.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet7.xml @@ -1,2 +1,2 @@ -0IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))1-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))-0.11111111111111116(YEAR(SP_AdjustedDate)-SP_CurrentYear)01IF(INDEX(SC_ZX_CodeA,1)="X",0,ABS($I4)*OFFSET(U$7,$J4,0))3.1616754913239105E-3IF(INDEX(SC_ZX_CodeA,1)="X",0,OFFSET(V$7,$J4,0))0OFFSET(W$7,$J4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H4)<(1/12),ABS($I4),MAX(ABS(MAX(IF($H4<=0,$H4,-1),IF($I4<=0,$I4,-1)))+MIN(IF($H4>=0,$H4,1),IF($I4>=0,$I4,1))-1,0)/ABS($H4))*OFFSET(X$7,$J4,0)*$K4)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H4)>(11/12),ABS($I4),MAX(ABS(MAX(IF($H4>=0,-1+$H4,-1),IF($I4<=0,$I4,-1)))+MIN(IF($H4<=0,1+$H4,1),IF($I4>=0,$I4,1))-1,0)/(1-ABS($H4)))*OFFSET(AA$7,$J4,0)*$K4)0(V4+X4+Z4+AA4)*U$4*K$400MAX(V4+SUM(X4:AB4),0)0MAX(W4+X4+IF((V4+X4+Z4)>0,MAX(AA4/(V4+X4+Z4)*(W4+X4),AA4),0),0)0SP_CurrentYear-12023INDEX(SC_EX_APW,EXIDX1+2)1-(1-SC_CurrentDatePr)-0.1111111111111111600-1IF(INDEX(SC_ZX_CodeA,1)="X",0,(ABS($I6)*OFFSET(U$7,$J6,0))/(1+ABS($I6)*OFFSET(U$7,$J6,0)))3.1517108045175267E-3SP_AnnyBalance0SP_AnnyCostBasis0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H6)<(1/12),ABS($I6),MAX(ABS(MAX(IF($H6<=0,$H6,-1),IF($I6<=0,$I6,-1)))+MIN(IF($H6>=0,$H6,1),IF($I6>=0,$I6,1))-1,0)/ABS($H6))*OFFSET(X$7,$J6,0)*$K6)000IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H6)>(11/12),ABS($I6),MAX(ABS(MAX(IF($H6>=0,-1+$H6,-1),IF($I6<=0,$I6,-1)))+MIN(IF($H6<=0,1+$H6,1),IF($I6>=0,$I6,1))-1,0)/(1-ABS($H6)))*OFFSET(AA$7,$J6,0)*$K6)0V6*U$6*K$60B6+12024741IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,$B7-YEAR(INDEX(SP_BirthDate,2))),0)0IF(INDEX(SC_ShowRetireatee,1),IF($B7>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D7),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B7>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E7),0)0INDEX(SC_EX_APW,EXIDX1)1MIN(MAX(IF(SP_AnnyRate="Indexed",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)2.5599999999999998E-2$L7-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)2.5599999999999998E-2YEAR(SP_TargetRD)-$B71MAX(YEAR(SP_TargetRD)-$B7+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)12SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=3))9.4822458715965308SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=4))9.5142087131423789SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=5))9.4822458715965308IF((P7-AM7)>0,($P8-P7+AM7)/(P7-AM7),0)2.8455079421915181E-2IF((Q7-AN7)>0,($P8-Q7+AN7)/(Q7-AN7),0)2.4999999999999894E-2IF(SP_AnnyRate="Variable",$T7,$S7)2.8455079421915181E-2MAX(V6+SUM(X6:AB6),0)0MAX(W6+X6+Y6+IF((V6+X6+Y6+Z6)>0,MAX(AA6*((W6+X6+Y6)/(V6+SUM(X6:Z6))),AA6),0),0)0MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H7),0)0INDEX(SC_ZA_HECMLumpSum,ZAIDX)0INDEX(SC_EX_RolloverAnny,EXIDX1)0IF($R7>0,-(V7+SUM(X7:Z7))*ABS($AJ7)/$R7,0)0(V7+SUM(X7:AA7))*U70(V7+SUM(X7:AA7))0-$X70-(AA7-IF((V7+SUM(X7:Z7))>0,MAX(AA7*((W7+X7+Y7)/(V7+SUM(X7:Z7))),AA7),0))0-$AA7-$AE70$AE7+$AF70MAX($V7-$W7,0)0MIN($V7,$W7)0IF(($B7+AJ$2)<SC_TargetRY,0,IF(($B7+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))0IF($F7>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AJ$2,1)),100%),0)0ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$L7,AJ$2)0ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$L8,AJ$2)0ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$M7,AJ$2)01IF($F7>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AP$2,1)),100%),0)0ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$L7,AP$2)0.97503900156006229ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$L8,AP$2)0.97560975609756106ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$M7,AP$2)0.975039001560062291IF($F7>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AV$2,1)),100%),0)0ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$L7,AV$2)0.95070105456324316ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$L8,AV$2)0.95181439619274244ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$M7,AV$2)0.95070105456324316IF(($B7+BB$2)<SC_TargetRY,0,IF(($B7+BB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+BB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+BB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BB$2,1)),100%),0)0ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$L7,BB$2)0.92697060702344292ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$L8,BB$2)0.92859941091974885ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$M7,BB$2)0.926970607023442921IF($F7>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BH$2,1)),100%),0)0ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$L7,BH$2)0.90383249514766273ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$L8,BH$2)0.90595064479975507ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$M7,BH$2)0.903832495147662731IF($F7>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BN$2,1)),100%),0)0ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$L7,BN$2)0.88127193364631684ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$L8,BN$2)0.88385428760951712ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$M7,BN$2)0.881271933646316841IF($F7>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BT$2,1)),100%),0)0ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$L7,BT$2)0.85927450628541036ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$L8,BT$2)0.86229686596050459ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$M7,BT$2)0.859274506285410361IF($F7>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BZ$2,1)),100%),0)0ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$L7,BZ$2)0.83782615667454197ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$L8,BZ$2)0.84126523508341911ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$M7,BZ$2)0.837826156674541971IF($F7>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CF$2,1)),100%),0)0ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$L7,CF$2)0.81691317928484974ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$L8,CF$2)0.82074657081309188ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$M7,CF$2)0.816913179284849741IF($F7>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CL$2,1)),100%),0)0ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$L7,CL$2)0.79652221069115614ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$L8,CL$2)0.8007283617688703ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$M7,CL$2)0.796522210691156141IF($F7>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CR$2,1)),100%),0)0ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$L7,CR$2)0.77664022103271835ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$L8,CR$2)0.78119840172572708ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$M7,CR$2)0.776640221032718351IF($F7>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CX$2,1)),100%),0)0ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$L7,CX$2)0.75725450568712793ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$L8,CX$2)0.7621447821714411ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$M7,CX$2)0.757254505687127931IF($F7>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DD$2,1)),100%),0)0ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$L7,DD$2)0ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$L8,DD$2)0ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$M7,DD$2)01IF($F7>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DJ$2,1)),100%),0)0ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$L7,DJ$2)0ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$L8,DJ$2)0ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$M7,DJ$2)0IF(($B7+DP$2)<SC_TargetRY,0,IF(($B7+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DP$2,1)),100%),0)0ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$L7,DP$2)0ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$L8,DP$2)0ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$M7,DP$2)01IF($F7>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DV$2,1)),100%),0)0ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$L7,DV$2)0ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$L8,DV$2)0ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$M7,DV$2)01IF($F7>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EB$2,1)),100%),0)0ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$L7,EB$2)0ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$L8,EB$2)0ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$M7,EB$2)01IF($F7>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EH$2,1)),100%),0)0ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$L7,EH$2)0ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$L8,EH$2)0ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$M7,EH$2)01IF($F7>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EN$2,1)),100%),0)0ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$L7,EN$2)0ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$L8,EN$2)0ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$M7,EN$2)01IF($F7>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,ET$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,ET$2,1)),100%),0)0ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$L7,ET$2)0ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$L8,ET$2)0ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$M7,ET$2)01IF($F7>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EZ$2,1)),100%),0)0ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$L7,EZ$2)0ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$L8,EZ$2)0ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$M7,EZ$2)01IF($F7>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FF$2,1)),100%),0)0ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$L7,FF$2)0ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$L8,FF$2)0ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$M7,FF$2)01IF($F7>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FL$2,1)),100%),0)0ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$L7,FL$2)0ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$L8,FL$2)0ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$M7,FL$2)01IF($F7>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FR$2,1)),100%),0)0ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$L7,FR$2)0ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$L8,FR$2)0ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$M7,FR$2)01IF($F7>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FX$2,1)),100%),0)0ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$L7,FX$2)0ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$L8,FX$2)0ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$M7,FX$2)0IF(($B7+GD$2)<SC_TargetRY,0,IF(($B7+GD$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+GD$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+GD$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GD$2,1)),100%),0)0ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$L7,GD$2)0ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$L8,GD$2)0ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$M7,GD$2)01IF($F7>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GJ$2,1)),100%),0)0ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$L7,GJ$2)0ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$L8,GJ$2)0ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$M7,GJ$2)01IF($F7>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GP$2,1)),100%),0)0ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$L7,GP$2)0ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$L8,GP$2)0ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$M7,GP$2)01IF($F7>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GV$2,1)),100%),0)0ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$L7,GV$2)0ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$L8,GV$2)0ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$M7,GV$2)01IF($F7>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HB$2,1)),100%),0)0ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$L7,HB$2)0ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$L8,HB$2)0ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$M7,HB$2)01IF($F7>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HH$2,1)),100%),0)0ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$L7,HH$2)0ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$L8,HH$2)0ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$M7,HH$2)01IF($F7>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HN$2,1)),100%),0)0ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$L7,HN$2)0ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$L8,HN$2)0ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$M7,HN$2)01IF($F7>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HT$2,1)),100%),0)0ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$L7,HT$2)0ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$L8,HT$2)0ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$M7,HT$2)01IF($F7>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HZ$2,1)),100%),0)0ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$L7,HZ$2)0ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$L8,HZ$2)0ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$M7,HZ$2)01IF($F7>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IF$2,1)),100%),0)0ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$L7,IF$2)0ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$L8,IF$2)0ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$M7,IF$2)01IF($F7>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IL$2,1)),100%),0)0ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$L7,IL$2)0ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$L8,IL$2)0ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$M7,IL$2)0IF(($B7+IR$2)<SC_TargetRY,0,IF(($B7+IR$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+IR$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+IR$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IR$2,1)),100%),0)0ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$L7,IR$2)0ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$L8,IR$2)0ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$M7,IR$2)01IF($F7>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IX$2,1)),100%),0)0ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$L7,IX$2)0ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$L8,IX$2)0ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$M7,IX$2)01IF($F7>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JD$2,1)),100%),0)0ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$L7,JD$2)0ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$L8,JD$2)0ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$M7,JD$2)01IF($F7>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JJ$2,1)),100%),0)0ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$L7,JJ$2)0ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$L8,JJ$2)0ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$M7,JJ$2)01IF($F7>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JP$2,1)),100%),0)0ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$L7,JP$2)0ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$L8,JP$2)0ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$M7,JP$2)01IF($F7>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JV$2,1)),100%),0)0ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$L7,JV$2)0ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$L8,JV$2)0ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$M7,JV$2)01IF($F7>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KB$2,1)),100%),0)0ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$L7,KB$2)0ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$L8,KB$2)0ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$M7,KB$2)01IF($F7>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KH$2,1)),100%),0)0ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$L7,KH$2)0ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$L8,KH$2)0ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$M7,KH$2)01IF($F7>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KN$2,1)),100%),0)0ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$L7,KN$2)0ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$L8,KN$2)0ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$M7,KN$2)01IF($F7>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KT$2,1)),100%),0)0ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$L7,KT$2)0ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$L8,KT$2)0ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$M7,KT$2)01IF($F7>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KZ$2,1)),100%),0)0ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$L7,KZ$2)0ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$L8,KZ$2)0ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$M7,KZ$2)0IF(($B7+LF$2)<SC_TargetRY,0,IF(($B7+LF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+LF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+LF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LF$2,1)),100%),0)0ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$L7,LF$2)0ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$L8,LF$2)0ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$M7,LF$2)01IF($F7>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LL$2,1)),100%),0)0ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$L7,LL$2)0ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$L8,LL$2)0ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$M7,LL$2)01IF($F7>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LR$2,1)),100%),0)0ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$L7,LR$2)0ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$L8,LR$2)0ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$M7,LR$2)01IF($F7>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LX$2,1)),100%),0)0ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$L7,LX$2)0ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$L8,LX$2)0ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$M7,LX$2)01IF($F7>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MD$2,1)),100%),0)0ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$L7,MD$2)0ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$L8,MD$2)0ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$M7,MD$2)01IF($F7>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MJ$2,1)),100%),0)0ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$L7,MJ$2)0ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$L8,MJ$2)0ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$M7,MJ$2)01IF($F7>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MP$2,1)),100%),0)0ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$L7,MP$2)0ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$L8,MP$2)0ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$M7,MP$2)01IF($F7>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MV$2,1)),100%),0)0ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$L7,MV$2)0ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$L8,MV$2)0ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$M7,MV$2)01IF($F7>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NB$2,1)),100%),0)0ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$L7,NB$2)0ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$L8,NB$2)0ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$M7,NB$2)01IF($F7>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NH$2,1)),100%),0)0ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$L7,NH$2)0ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$L8,NH$2)0ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$M7,NH$2)01IF($F7>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NN$2,1)),100%),0)0ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$L7,NN$2)0ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$L8,NN$2)0ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$M7,NN$2)0IF(($B7+NT$2)<SC_TargetRY,0,IF(($B7+NT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+NT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+NT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NT$2,1)),100%),0)0ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$L7,NT$2)0ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$L8,NT$2)0ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$M7,NT$2)01IF($F7>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NZ$2,1)),100%),0)0ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$L7,NZ$2)0ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$L8,NZ$2)0ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$M7,NZ$2)01IF($F7>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OF$2,1)),100%),0)0ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$L7,OF$2)0ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$L8,OF$2)0ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$M7,OF$2)01IF($F7>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OL$2,1)),100%),0)0ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$L7,OL$2)0ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$L8,OL$2)0ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$M7,OL$2)01IF($F7>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OR$2,1)),100%),0)0ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$L7,OR$2)0ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$L8,OR$2)0ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$M7,OR$2)01IF($F7>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OX$2,1)),100%),0)0ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$L7,OX$2)0ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$L8,OX$2)0ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$M7,OX$2)01IF($F7>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PD$2,1)),100%),0)0ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$L7,PD$2)0ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$L8,PD$2)0ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$M7,PD$2)01IF($F7>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PJ$2,1)),100%),0)0ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$L7,PJ$2)0ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$L8,PJ$2)0ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$M7,PJ$2)01IF($F7>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PP$2,1)),100%),0)0ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$L7,PP$2)0ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$L8,PP$2)0ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$M7,PP$2)01IF($F7>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PV$2,1)),100%),0)0ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$L7,PV$2)0ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$L8,PV$2)0ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$M7,PV$2)01IF($F7>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QB$2,1)),100%),0)0ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$L7,QB$2)0ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$L8,QB$2)0ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$M7,QB$2)0IF(($B7+QH$2)<SC_TargetRY,0,IF(($B7+QH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+QH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+QH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QH$2,1)),100%),0)0ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$L7,QH$2)0ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$L8,QH$2)0ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$M7,QH$2)01IF($F7>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QN$2,1)),100%),0)0ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$L7,QN$2)0ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$L8,QN$2)0ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$M7,QN$2)01IF($F7>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QT$2,1)),100%),0)0ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$L7,QT$2)0ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$L8,QT$2)0ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$M7,QT$2)01IF($F7>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QZ$2,1)),100%),0)0ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$L7,QZ$2)0ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$L8,QZ$2)0ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$M7,QZ$2)01IF($F7>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RF$2,1)),100%),0)0ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$L7,RF$2)0ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$L8,RF$2)0ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$M7,RF$2)01IF($F7>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RL$2,1)),100%),0)0ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$L7,RL$2)0ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$L8,RL$2)0ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$M7,RL$2)01IF($F7>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RR$2,1)),100%),0)0ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$L7,RR$2)0ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$L8,RR$2)0ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$M7,RR$2)01IF($F7>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RX$2,1)),100%),0)0ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$L7,RX$2)0ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$L8,RX$2)0ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$M7,RX$2)01IF($F7>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SD$2,1)),100%),0)0ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$L7,SD$2)0ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$L8,SD$2)0ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$M7,SD$2)01IF($F7>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SJ$2,1)),100%),0)0ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$L7,SJ$2)0ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$L8,SJ$2)0ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$M7,SJ$2)01IF($F7>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SP$2,1)),100%),0)0ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$L7,SP$2)0ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$L8,SP$2)0ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$M7,SP$2)0IF(($B7+SV$2)<SC_TargetRY,0,IF(($B7+SV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+SV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+SV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SV$2,1)),100%),0)0ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$L7,SV$2)0ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$L8,SV$2)0ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$M7,SV$2)01IF($F7>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TB$2,1)),100%),0)0ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$L7,TB$2)0ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$L8,TB$2)0ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$M7,TB$2)01IF($F7>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TH$2,1)),100%),0)0ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$L7,TH$2)0ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$L8,TH$2)0ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$M7,TH$2)01IF($F7>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TN$2,1)),100%),0)0ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$L7,TN$2)0ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$L8,TN$2)0ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$M7,TN$2)01IF($F7>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TT$2,1)),100%),0)0ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$L7,TT$2)0ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$L8,TT$2)0ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$M7,TT$2)01IF($F7>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TZ$2,1)),100%),0)0ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$L7,TZ$2)0ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$L8,TZ$2)0ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$M7,TZ$2)01IF($F7>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UF$2,1)),100%),0)0ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$L7,UF$2)0ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$L8,UF$2)0ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$M7,UF$2)01IF($F7>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UL$2,1)),100%),0)0ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$L7,UL$2)0ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$L8,UL$2)0ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$M7,UL$2)01IF($F7>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UR$2,1)),100%),0)0ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$L7,UR$2)0ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$L8,UR$2)0ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$M7,UR$2)01IF($F7>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UX$2,1)),100%),0)0ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$L7,UX$2)0ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$L8,UX$2)0ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$M7,UX$2)01IF($F7>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VD$2,1)),100%),0)0ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$L7,VD$2)0ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$L8,VD$2)0ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$M7,VD$2)0IF(($B7+VJ$2)<SC_TargetRY,0,IF(($B7+VJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+VJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+VJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VJ$2,1)),100%),0)0ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$L7,VJ$2)0ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$L8,VJ$2)0ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$M7,VJ$2)01IF($F7>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VP$2,1)),100%),0)0ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$L7,VP$2)0ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$L8,VP$2)0ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$M7,VP$2)01IF($F7>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VV$2,1)),100%),0)0ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$L7,VV$2)0ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$L8,VV$2)0ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$M7,VV$2)01IF($F7>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WB$2,1)),100%),0)0ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$L7,WB$2)0ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$L8,WB$2)0ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$M7,WB$2)01IF($F7>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WH$2,1)),100%),0)0ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$L7,WH$2)0ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$L8,WH$2)0ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$M7,WH$2)01IF($F7>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WN$2,1)),100%),0)0ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$L7,WN$2)0ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$L8,WN$2)0ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$M7,WN$2)01IF($F7>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WT$2,1)),100%),0)0ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$L7,WT$2)0ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$L8,WT$2)0ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$M7,WT$2)01IF($F7>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WZ$2,1)),100%),0)0ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$L7,WZ$2)0ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$L8,WZ$2)0ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$M7,WZ$2)01IF($F7>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,XF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,XF$2,1)),100%),0)0ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$L7,XF$2)0ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$L8,XF$2)0ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$M7,XF$2)020257410000#REF!2.5000000000000001E-22.5000000000000001E-2011SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=3))9.7520639309709374SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=4))9.7520639309709374SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=5))9.75206393097093742.5000000000000029E-22.5000000000000029E-22.5000000000000029E-200#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!-$X8#REF!#REF!#REF!$AE8+$AF8#REF!MAX($V8-$W8,0)0MIN($V8,$W8)0IF(($B8+AJ$2)<SC_TargetRY,0,IF(($B8+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B8+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B8+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F8>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F8,2,AJ$2,1)),100%),0)00ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$L8,AJ$2)1ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$L9,AJ$2)1ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$M8,AJ$2)11000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.841265235083419111000.820746570813091880.820746570813091880.820746570813091881000.80072836176887030.80072836176887030.80072836176887031000.781198401725727080.781198401725727080.7811984017257270810000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020267410000#REF!2.5000000000000001E-22.5000000000000001E-2-1108.97086552924521118.97086552924521118.97086552924521112.4999999999999929E-22.4999999999999929E-22.4999999999999929E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.841265235083419111000.820746570813091880.820746570813091880.820746570813091881000.80072836176887030.80072836176887030.800728361768870310000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020277410000#REF!2.5000000000000001E-22.5000000000000001E-2-298.17013716747634088.17013716747634088.17013716747634082.4999999999999852E-22.4999999999999852E-22.4999999999999852E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.841265235083419111000.820746570813091880.820746570813091880.8207465708130918810000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020287410000#REF!2.5000000000000001E-22.5000000000000001E-2-387.34939059666324827.34939059666324827.34939059666324822.4999999999999915E-22.4999999999999915E-22.4999999999999915E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.8412652350834191110000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020297410000#REF!2.5000000000000001E-22.5000000000000001E-2-476.50812536157982896.50812536157982896.50812536157982892.4999999999999904E-22.4999999999999904E-22.4999999999999904E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.8622968659605045910000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020307410000#REF!2.5000000000000001E-22.5000000000000001E-2-565.64582849561932415.64582849561932415.64582849561932412.4999999999999977E-22.4999999999999977E-22.4999999999999977E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.8838542876095171210000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020317410000#REF!2.5000000000000001E-22.5000000000000001E-2-654.76197420800980714.76197420800980714.76197420800980712.5000000000000022E-22.5000000000000022E-22.5000000000000022E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum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umpSum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umpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.9518143961927424410000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020347410000#REF!2.5000000000000001E-22.5000000000000001E-2-921.9756097560975611.9756097560975611.9756097560975612.5000000000000022E-22.5000000000000022E-22.5000000000000022E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.9756097560975610610000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020357410000#REF!2.5000000000000001E-22.5000000000000001E-2-101111000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10011110000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020367410000#REF!2.5000000000000001E-22.5000000000000001E-2-110000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020377410000#REF!2.5000000000000001E-22.5000000000000001E-2-120000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum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umpSum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umpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020407410000#REF!2.5000000000000001E-22.5000000000000001E-2-150000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020417410000#REF!2.5000000000000001E-22.5000000000000001E-2-160000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020427410000#REF!2.5000000000000001E-22.5000000000000001E-2-170000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020437410000#REF!2.5000000000000001E-22.5000000000000001E-2-180000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020447410000#REF!2.5000000000000001E-22.5000000000000001E-2-190000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020457410000#REF!2.5000000000000001E-22.5000000000000001E-2-200000000#REF!MAX(W27+X27+Y27+IF((V27+X27+Y27+Z27)>0,MAX(AA27*((W27+X27+Y27)/(V27+SUM(X27:Z27))),AA27),0),0)#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!-(AA28-IF((V28+SUM(X28:Z28))>0,MAX(AA28*((W28+X28+Y28)/(V28+SUM(X28:Z28))),AA28),0))#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020467410000#REF!2.5000000000000001E-22.5000000000000001E-2-210000000#REF!MAX(W28+X28+Y28+IF((V28+X28+Y28+Z28)>0,MAX(AA28*((W28+X28+Y28)/(V28+SUM(X28:Z28))),AA28),0),0)#REF!#REF!INDEX(SC_ZA_HECMLumpSum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umpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+EB$2)<SC_TargetRY,0,IF(($B30+EB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+EB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+EB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+HB$2)<SC_TargetRY,0,IF(($B30+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+KB$2)<SC_TargetRY,0,IF(($B30+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+NB$2)<SC_TargetRY,0,IF(($B30+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+QB$2)<SC_TargetRY,0,IF(($B30+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+TH$2)<SC_TargetRY,0,IF(($B30+TH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+TH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+TH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020487410000#REF!2.5000000000000001E-22.5000000000000001E-2-230000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000IF(($B31+AV$2)<SC_TargetRY,0,IF(($B31+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+DP$2)<SC_TargetRY,0,IF(($B31+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+GP$2)<SC_TargetRY,0,IF(($B31+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+JP$2)<SC_TargetRY,0,IF(($B31+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+MP$2)<SC_TargetRY,0,IF(($B31+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+PP$2)<SC_TargetRY,0,IF(($B31+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+SV$2)<SC_TargetRY,0,IF(($B31+SV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+SV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+SV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020497410000#REF!2.5000000000000001E-22.5000000000000001E-2-240000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!IF(($B32+AJ$2)<SC_TargetRY,0,IF(($B32+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B32+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B32+SP$2)<SC_TargetRY,0,IF(($B32+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B32+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020507410000#REF!2.5000000000000001E-22.5000000000000001E-2-250000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020517410000#REF!2.5000000000000001E-22.5000000000000001E-2-260000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020527410000#REF!2.5000000000000001E-22.5000000000000001E-2-270000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020537410000#REF!2.5000000000000001E-22.5000000000000001E-2-280000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B36+XF$2)<SC_TargetRY,0,IF(($B36+XF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B36+XF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B36+XF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000020547410000#REF!2.5000000000000001E-22.5000000000000001E-2-290000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B37+VV$2)<SC_TargetRY,0,IF(($B37+VV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B37+VV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B37+VV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000020557410000#REF!2.5000000000000001E-22.5000000000000001E-2YEAR(SP_TargetRD)-$B38-300000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000002056741IF(INDEX(SC_ShowRetireatee,1),IF($B39<YEAR(INDEX(SP_BirthDate,1)),0,$B39-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B39<YEAR(INDEX(SP_BirthDate,2)),0,$B39-YEAR(INDEX(SP_BirthDate,2))),0)000INDEX(SC_EX_APW,EXIDX1)#REF!MIN(MAX(IF(SP_AnnyRate="Indexed",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)2.5000000000000001E-2$L39-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)2.5000000000000001E-2-31MAX(YEAR(SP_TargetRD)-$B39+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)0000IF((P39-AM39)>0,($P40-P39+AM39)/(P39-AM39),0)0IF((Q39-AN39)>0,($P40-Q39+AN39)/(Q39-AN39),0)0IF(SP_AnnyRate="Variable",$T39,$S39)0MAX(V38+SUM(X38:AB38),0)#REF!#REF!MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H39),0)#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!INDEX(SC_EX_RolloverAnny,EXIDX1)#REF!0#REF!#REF!#REF!#REF!-$AA39-$AE39#REF!#REF!#REF!#REF!1IF($F39>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AJ$2,1)),100%),0)00001IF($F39>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AP$2,1)),100%),0)00001IF($F39>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AV$2,1)),100%),0)00001IF($F39>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BB$2,1)),100%),0)00001IF($F39>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BH$2,1)),100%),0)00001IF($F39>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BN$2,1)),100%),0)00001IF($F39>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BT$2,1)),100%),0)00001IF($F39>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BZ$2,1)),100%),0)00001IF($F39>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CF$2,1)),100%),0)00001IF($F39>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CL$2,1)),100%),0)00001IF($F39>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CR$2,1)),100%),0)00001IF($F39>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CX$2,1)),100%),0)00001IF($F39>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DD$2,1)),100%),0)00001IF($F39>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DJ$2,1)),100%),0)00001IF($F39>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DP$2,1)),100%),0)00001IF($F39>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DV$2,1)),100%),0)00001IF($F39>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EB$2,1)),100%),0)00001IF($F39>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EH$2,1)),100%),0)00001IF($F39>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EN$2,1)),100%),0)00001IF($F39>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,ET$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,ET$2,1)),100%),0)00001IF($F39>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EZ$2,1)),100%),0)00001IF($F39>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FF$2,1)),100%),0)00001IF($F39>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FL$2,1)),100%),0)00001IF($F39>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FR$2,1)),100%),0)00001IF($F39>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FX$2,1)),100%),0)00001IF($F39>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GD$2,1)),100%),0)00001IF($F39>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GJ$2,1)),100%),0)00001IF($F39>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GP$2,1)),100%),0)00001IF($F39>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GV$2,1)),100%),0)00001IF($F39>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HB$2,1)),100%),0)00001IF($F39>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HH$2,1)),100%),0)00001IF($F39>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HN$2,1)),100%),0)00001IF($F39>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HT$2,1)),100%),0)00001IF($F39>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HZ$2,1)),100%),0)00001IF($F39>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IF$2,1)),100%),0)00001IF($F39>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IL$2,1)),100%),0)00001IF($F39>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IR$2,1)),100%),0)00001IF($F39>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IX$2,1)),100%),0)00001IF($F39>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JD$2,1)),100%),0)00001IF($F39>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JJ$2,1)),100%),0)00001IF($F39>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JP$2,1)),100%),0)00001IF($F39>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JV$2,1)),100%),0)00001IF($F39>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KB$2,1)),100%),0)00001IF($F39>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KH$2,1)),100%),0)00001IF($F39>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KN$2,1)),100%),0)00001IF($F39>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KT$2,1)),100%),0)00001IF($F39>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KZ$2,1)),100%),0)00001IF($F39>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LF$2,1)),100%),0)00001IF($F39>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LL$2,1)),100%),0)00001IF($F39>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LR$2,1)),100%),0)00001IF($F39>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LX$2,1)),100%),0)00001IF($F39>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MD$2,1)),100%),0)00001IF($F39>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MJ$2,1)),100%),0)00001IF($F39>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MP$2,1)),100%),0)00001IF($F39>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MV$2,1)),100%),0)00001IF($F39>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NB$2,1)),100%),0)00001IF($F39>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NH$2,1)),100%),0)00001IF($F39>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NN$2,1)),100%),0)00001IF($F39>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NT$2,1)),100%),0)00001IF($F39>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NZ$2,1)),100%),0)00001IF($F39>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OF$2,1)),100%),0)00001IF($F39>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OL$2,1)),100%),0)00001IF($F39>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OR$2,1)),100%),0)00001IF($F39>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OX$2,1)),100%),0)00001IF($F39>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PD$2,1)),100%),0)00001IF($F39>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PJ$2,1)),100%),0)00001IF($F39>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PP$2,1)),100%),0)00001IF($F39>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PV$2,1)),100%),0)00001IF($F39>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QB$2,1)),100%),0)00001IF($F39>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QH$2,1)),100%),0)00001IF($F39>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QN$2,1)),100%),0)00001IF($F39>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QT$2,1)),100%),0)00001IF($F39>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QZ$2,1)),100%),0)00001IF($F39>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RF$2,1)),100%),0)00001IF($F39>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RL$2,1)),100%),0)00001IF($F39>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RR$2,1)),100%),0)00001IF($F39>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RX$2,1)),100%),0)00001IF($F39>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SD$2,1)),100%),0)00001IF($F39>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SJ$2,1)),100%),0)00001IF($F39>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SP$2,1)),100%),0)00001IF($F39>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SV$2,1)),100%),0)00001IF($F39>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TB$2,1)),100%),0)00001IF($F39>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TH$2,1)),100%),0)00001IF($F39>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TN$2,1)),100%),0)00001IF($F39>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TT$2,1)),100%),0)00001IF($F39>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TZ$2,1)),100%),0)00001IF($F39>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UF$2,1)),100%),0)00001IF($F39>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UL$2,1)),100%),0)00001IF($F39>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UR$2,1)),100%),0)00001IF($F39>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UX$2,1)),100%),0)00001IF($F39>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VD$2,1)),100%),0)00001IF($F39>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VJ$2,1)),100%),0)00001IF($F39>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VP$2,1)),100%),0)00001IF($F39>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VV$2,1)),100%),0)00001IF($F39>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WB$2,1)),100%),0)00001IF($F39>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WH$2,1)),100%),0)00001IF($F39>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WN$2,1)),100%),0)00001IF($F39>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WT$2,1)),100%),0)00001IF($F39>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WZ$2,1)),100%),0)00001IF($F39>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,XF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,XF$2,1)),100%),0)000020577410000#REF!2.5000000000000001E-22.5000000000000001E-2-320000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020587410000#REF!2.5000000000000001E-22.5000000000000001E-2-330000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020597410000#REF!2.5000000000000001E-22.5000000000000001E-2-340000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020607410000#REF!2.5000000000000001E-22.5000000000000001E-2-350000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020617410000#REF!2.5000000000000001E-22.5000000000000001E-2-360000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020627410000#REF!2.5000000000000001E-22.5000000000000001E-2-370000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020637410000#REF!2.5000000000000001E-22.5000000000000001E-2-380000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020647410000#REF!2.5000000000000001E-22.5000000000000001E-2-390000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020657410000#REF!2.5000000000000001E-22.5000000000000001E-2-400000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020667410000#REF!2.5000000000000001E-22.5000000000000001E-2-410000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020677410000#REF!2.5000000000000001E-22.5000000000000001E-2-420000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020687410000#REF!2.5000000000000001E-22.5000000000000001E-2-430000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000206974100IF(INDEX(SC_ShowRetireatee,1),IF($B52>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D52))0IF(INDEX(SC_ShowRetireatee,2),IF($B52>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E52))0#REF!2.5000000000000001E-22.5000000000000001E-2-44034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320707410000#REF!2.5000000000000001E-22.5000000000000001E-2-45034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320717410000#REF!2.5000000000000001E-22.5000000000000001E-2-46034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.68425134714343261IF(($B54+EB$2)<SC_TargetRY,0,IF(($B54+EB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+EB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+EB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.48934493784517225IF(($B54+HB$2)<SC_TargetRY,0,IF(($B54+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.34659481184298963IF(($B54+KB$2)<SC_TargetRY,0,IF(($B54+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.23854219284668629IF(($B54+NB$2)<SC_TargetRY,0,IF(($B54+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.14845931791831707IF(($B54+QB$2)<SC_TargetRY,0,IF(($B54+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320727410000#REF!2.5000000000000001E-22.5000000000000001E-2-47034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.96938243902439025IF(($B55+AV$2)<SC_TargetRY,0,IF(($B55+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.71926266512157366IF(($B55+DP$2)<SC_TargetRY,0,IF(($B55+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.51565197886348413IF(($B55+GP$2)<SC_TargetRY,0,IF(($B55+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.36574173469339177IF(($B55+JP$2)<SC_TargetRY,0,IF(($B55+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.25382417648192518IF(($B55+MP$2)<SC_TargetRY,0,IF(($B55+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.16126501835355544IF(($B55+PP$2)<SC_TargetRY,0,IF(($B55+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-2IF(($B55+TB$2)<SC_TargetRY,0,IF(($B55+TB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+TB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+TB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320737410000#REF!2.5000000000000001E-22.5000000000000001E-2-48034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!IF(($B56+AJ$2)<SC_TargetRY,0,IF(($B56+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B56+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-2IF(($B56+SP$2)<SC_TargetRY,0,IF(($B56+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B56+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320747410000#REF!2.5000000000000001E-22.5000000000000001E-2-49034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320757410000#REF!2.5000000000000001E-22.5000000000000001E-2-50034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320767410000#REF!2.5000000000000001E-22.5000000000000001E-2-51034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320777410000#REF!2.5000000000000001E-22.5000000000000001E-2-52034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320787410000#REF!2.5000000000000001E-22.5000000000000001E-2-53034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320797410000#REF!2.5000000000000001E-22.5000000000000001E-2-54034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320807410000#REF!2.5000000000000001E-22.5000000000000001E-2-55034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320817410000#REF!2.5000000000000001E-22.5000000000000001E-2-56034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320827410000#REF!2.5000000000000001E-22.5000000000000001E-2-57034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320837410000#REF!2.5000000000000001E-22.5000000000000001E-2-58034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320847410000#REF!2.5000000000000001E-22.5000000000000001E-2-59034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320857410000#REF!2.5000000000000001E-22.5000000000000001E-2-60034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320867410000#REF!2.5000000000000001E-22.5000000000000001E-2-61034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320877410000#REF!2.5000000000000001E-22.5000000000000001E-2YEAR(SP_TargetRD)-$B70-62034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-3B70+12088741IF(INDEX(SC_ShowRetireatee,1),IF($B71<YEAR(INDEX(SP_BirthDate,1)),0,$B71-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B71<YEAR(INDEX(SP_BirthDate,2)),0,$B71-YEAR(INDEX(SP_BirthDate,2))),0)0IF(INDEX(SC_ShowRetireatee,1),IF($B71>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D71))0IF(INDEX(SC_ShowRetireatee,2),IF($B71>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E71))0INDEX(SC_EX_APW,EXIDX1)#REF!MIN(MAX(IF(SP_AnnyRate="Indexed",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)2.5000000000000001E-2$L71-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)2.5000000000000001E-2-63MAX(YEAR(SP_TargetRD)-$B71+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)034.08972645124624334.08972645124624334.089726451246243IF((P71-AM71)>0,($P72-P71+AM71)/(P71-AM71),0)3.0220860286451157E-2IF((Q71-AN71)>0,($P72-Q71+AN71)/(Q71-AN71),0)3.0220860286451157E-2IF(SP_AnnyRate="Variable",$T71,$S71)3.0220860286451157E-2MAX(V70+SUM(X70:AB70),0)#REF!#REF!MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H71),0)#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!INDEX(SC_EX_RolloverAnny,EXIDX1)#REF!#REF!#REF!#REF!#REF!#REF!-$AA71-$AE71#REF!#REF!#REF!#REF!1IF($F71>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AJ$2,1)),100%),0)1IF(AND($G71>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AJ$2,1)),100%),0)01111IF($F71>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AP$2,1)),100%),0)0.99361699999999997IF(AND($G71>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AP$2,1)),100%),0)0ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$L71,AP$2)0.96938243902439025ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$L72,AP$2)0.96938243902439025ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$M71,AP$2)0.969382439024390251IF($F71>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AV$2,1)),100%),0)0.99316689149899995IF(AND($G71>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AV$2,1)),100%),0)0ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$L71,AV$2)0.94531054515074364ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$L72,AV$2)0.94531054515074364ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$M71,AV$2)0.945310545150743641IF($F71>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BB$2,1)),100%),0)0.99288681843559723IF(AND($G71>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BB$2,1)),100%),0)0ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$L71,BB$2)0.92199411470927917ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$L72,BB$2)0.92199411470927917ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$M71,BB$2)0.921994114709279171IF($F71>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BH$2,1)),100%),0)0.99265845446735712IF(AND($G71>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BH$2,1)),100%),0)0ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$L71,BH$2)0.8992995668906304ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$L72,BH$2)0.8992995668906304ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$M71,BH$2)0.89929956689063041IF($F71>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BN$2,1)),100%),0)0.99249069518855215IF(AND($G71>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BN$2,1)),100%),0)0ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$L71,BN$2)0.87721715635495223ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$L72,BN$2)0.87721715635495223ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$M71,BN$2)0.877217156354952231IF($F71>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BT$2,1)),100%),0)0.99233685913079794IF(AND($G71>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BT$2,1)),100%),0)0ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$L71,BT$2)0.85568896360557789ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$L72,BT$2)0.85568896360557789ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$M71,BT$2)0.855688963605577891IF($F71>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BZ$2,1)),100%),0)0.992192970286224IF(AND($G71>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BZ$2,1)),100%),0)0ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$L71,BZ$2)0.83469745239595605ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$L72,BZ$2)0.83469745239595605ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$M71,BZ$2)0.834697452395956051IF($F71>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CF$2,1)),100%),0)0.9920590242352354IF(AND($G71>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CF$2,1)),100%),0)0ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$L71,CF$2)0.81422904218525149ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$L72,CF$2)0.81422904218525149ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$M71,CF$2)0.814229042185251491IF($F71>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CL$2,1)),100%),0)0.99193997715232718IF(AND($G71>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CL$2,1)),100%),0)0ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$L71,CL$2)0.7942744728782335ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$L72,CL$2)0.7942744728782335ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$M71,CL$2)0.79427447287823351IF($F71>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CR$2,1)),100%),0)0.99183582345472621IF(AND($G71>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CR$2,1)),100%),0)0ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$L71,CR$2)0.7748205600571525ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$L72,CR$2)0.7748205600571525ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$M71,CR$2)0.77482056005715251IF($F71>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CX$2,1)),100%),0)0.99174259088732142IF(AND($G71>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CX$2,1)),100%),0)0ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$L71,CX$2)0.75585144090195822ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$L72,CX$2)0.75585144090195822ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$M71,CX$2)0.755851440901958221IF($F71>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DD$2,1)),100%),0)0.99164440837082357IF(AND($G71>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DD$2,1)),100%),0)0ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$L71,DD$2)0.73734303571639892ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$L72,DD$2)0.73734303571639892ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$M71,DD$2)0.73734303571639892IF(($B71+DJ$2)<SC_TargetRY,0,IF(($B71+DJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B71+DJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B71+DJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F71>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DJ$2,1)),100%),0)0.9915115280201019IF(AND($G71>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DJ$2,1)),100%),0)0ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$L71,DJ$2)0.71926266512157366ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$L72,DJ$2)0.71926266512157366ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$M71,DJ$2)0.719262665121573661IF($F71>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DP$2,1)),100%),0)0.99130628513380181IF(AND($G71>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DP$2,1)),100%),0)0ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$L71,DP$2)0.70157441731696946ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$L72,DP$2)0.70157441731696946ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$M71,DP$2)0.701574417316969461IF($F71>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DV$2,1)),100%),0)0.9909999714916955IF(AND($G71>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DV$2,1)),100%),0)0ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$L71,DV$2)0.68425134714343261ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$L72,DV$2)0.68425134714343261ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$M71,DV$2)0.684251347143432611IF($F71>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EB$2,1)),100%),0)0.99058474250364048IF(AND($G71>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EB$2,1)),100%),0)0ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$L71,EB$2)0.66728258129656537ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$L72,EB$2)0.66728258129656537ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$M71,EB$2)0.667282581296565371IF($F71>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EH$2,1)),100%),0)0.99005973259011348IF(AND($G71>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EH$2,1)),100%),0)0ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$L71,EH$2)0.65066236246680809ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$L72,EH$2)0.65066236246680809ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$M71,EH$2)0.650662362466808091IF($F71>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EN$2,1)),100%),0)0.98941124346526699IF(AND($G71>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EN$2,1)),100%),0)0ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$L71,EN$2)0.63437675962867535ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$L72,EN$2)0.63437675962867535ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$M71,EN$2)0.634376759628675351IF($F71>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,ET$2,1)),100%),0)0.98862861917168599IF(AND($G71>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,ET$2,1)),100%),0)0ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$L71,ET$2)0.61841460254810643ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$L72,ET$2)0.61841460254810643ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$M71,ET$2)0.618414602548106431IF($F71>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EZ$2,1)),100%),0)0.98770524004137961IF(AND($G71>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EZ$2,1)),100%),0)0ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$L71,EZ$2)0.60276780810666009ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$L72,EZ$2)0.60276780810666009ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$M71,EZ$2)0.602767808106660091IF($F71>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FF$2,1)),100%),0)0.98663357985593469IF(AND($G71>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FF$2,1)),100%),0)0ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$L71,FF$2)0.58742810247303845ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$L72,FF$2)0.58742810247303845ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$M71,FF$2)0.587428102473038451IF($F71>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FL$2,1)),100%),0)0.98542199381987161IF(AND($G71>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FL$2,1)),100%),0)0ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$L71,FL$2)0.57239682025678207ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$L72,FL$2)0.57239682025678207ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$M71,FL$2)0.572396820256782071IF($F71>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FR$2,1)),100%),0)0.98410251377014679IF(AND($G71>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FR$2,1)),100%),0)0ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$L71,FR$2)0.55768817650191038ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$L72,FR$2)0.55768817650191038ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$M71,FR$2)0.557688176501910381IF($F71>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FX$2,1)),100%),0)0.98272181794332725IF(AND($G71>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FX$2,1)),100%),0)0ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$L71,FX$2)0.54332267316124705ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$L72,FX$2)0.54332267316124705ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$M71,FX$2)0.543322673161247051IF($F71>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GD$2,1)),100%),0)0.98131357757821447IF(AND($G71>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GD$2,1)),100%),0)0ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$L71,GD$2)0.52931130904449475ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$L72,GD$2)0.52931130904449475ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$M71,GD$2)0.529311309044494751IF($F71>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GJ$2,1)),100%),0)0.97988969157714845IF(AND($G71>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GJ$2,1)),100%),0)0ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$L71,GJ$2)0.51565197886348413ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$L72,GJ$2)0.51565197886348413ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$M71,GJ$2)0.515651978863484131IF($F71>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GP$2,1)),100%),0)0.9784443542820721IF(AND($G71>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GP$2,1)),100%),0)0ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$L71,GP$2)0.50233306555576629ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$L72,GP$2)0.50233306555576629ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$M71,GP$2)0.502333065555766291IF($F71>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GV$2,1)),100%),0)0.97697473086194042IF(AND($G71>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GV$2,1)),100%),0)0ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$L71,GV$2)0.48934493784517225ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$L72,GV$2)0.48934493784517225ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$M71,GV$2)0.489344937845172251IF($F71>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HB$2,1)),100%),0)0.97547214372587476IF(AND($G71>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HB$2,1)),100%),0)0ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$L71,HB$2)0.47667543934708911ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$L72,HB$2)0.47667543934708911ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$M71,HB$2)0.476675439347089111IF($F71>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HH$2,1)),100%),0)0.9739299222666441IF(AND($G71>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HH$2,1)),100%),0)0ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$L71,HH$2)0.46431396631949412ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$L72,HH$2)0.46431396631949412ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$M71,HH$2)0.464313966319494121IF($F71>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HN$2,1)),100%),0)0.97234631221303847IF(AND($G71>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HN$2,1)),100%),0)0ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$L71,HN$2)0.45225267493683752ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$L72,HN$2)0.45225267493683752ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$M71,HN$2)0.452252674936837521IF($F71>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HT$2,1)),100%),0)0.97072346621795491IF(AND($G71>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HT$2,1)),100%),0)0ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$L71,HT$2)0.4404857221681639ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$L72,HT$2)0.4404857221681639ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$M71,HT$2)0.44048572216816391IF($F71>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HZ$2,1)),100%),0)0.96906158764378969IF(AND($G71>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HZ$2,1)),100%),0)0ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$L71,HZ$2)0.42900644937737759ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$L72,HZ$2)0.42900644937737759ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$M71,HZ$2)0.429006449377377591IF($F71>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IF$2,1)),100%),0)0.96736088455747493IF(AND($G71>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IF$2,1)),100%),0)0ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$L71,IF$2)0.41780833469143447ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$L72,IF$2)0.41780833469143447ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$M71,IF$2)0.417808334691434471IF($F71>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IL$2,1)),100%),0)0.96561963496527148IF(AND($G71>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IL$2,1)),100%),0)0ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$L71,IL$2)0.40688417530633164ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$L72,IL$2)0.40688417530633164ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$M71,IL$2)0.406884175306331641IF($F71>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IR$2,1)),100%),0)0.96382841054241086IF(AND($G71>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IR$2,1)),100%),0)0ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$L71,IR$2)0.39622380991330569ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$L72,IR$2)0.39622380991330569ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$M71,IR$2)0.396223809913305691IF($F71>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IX$2,1)),100%),0)0.9619778599941694IF(AND($G71>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IX$2,1)),100%),0)0ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$L71,IX$2)0.38581761970563139ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$L72,IX$2)0.38581761970563139ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$M71,IX$2)0.385817619705631391IF($F71>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JD$2,1)),100%),0)0.96006544800850102IF(AND($G71>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JD$2,1)),100%),0)0ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$L71,JD$2)0.3756591358806407ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$L72,JD$2)0.3756591358806407ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$M71,JD$2)0.37565913588064071IF($F71>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JJ$2,1)),100%),0)0.9580877131856036IF(AND($G71>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JJ$2,1)),100%),0)0ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$L71,JJ$2)0.36574173469339177ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$L72,JJ$2)0.36574173469339177ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$M71,JJ$2)0.365741734693391771IF($F71>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JP$2,1)),100%),0)0.95603644739167326IF(AND($G71>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JP$2,1)),100%),0)0ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$L71,JP$2)0.35605725037991542ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$L72,JP$2)0.35605725037991542ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$M71,JP$2)0.356057250379915421IF($F71>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JV$2,1)),100%),0)0.95389492574951584IF(AND($G71>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JV$2,1)),100%),0)0ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$L71,JV$2)0.34659481184298963ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$L72,JV$2)0.34659481184298963ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$M71,JV$2)0.346594811842989631IF($F71>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KB$2,1)),100%),0)0.95164182593489555IF(AND($G71>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KB$2,1)),100%),0)0ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$L71,KB$2)0.33734259014382101ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$L72,KB$2)0.33734259014382101ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$M71,KB$2)0.337342590143821011IF($F71>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KH$2,1)),100%),0)0.94925415659362489IF(AND($G71>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KH$2,1)),100%),0)0ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$L71,KH$2)0.32828897325380502ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$L72,KH$2)0.32828897325380502ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$M71,KH$2)0.328288973253805021IF($F71>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KN$2,1)),100%),0)0.94670635843732753IF(AND($G71>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KN$2,1)),100%),0)0ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$L71,KN$2)0.31942228843862619ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$L72,KN$2)0.31942228843862619ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$M71,KN$2)0.319422288438626191IF($F71>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KT$2,1)),100%),0)0.94397037706144371IF(AND($G71>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KT$2,1)),100%),0)0ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$L71,KT$2)0.31073088587808639ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$L72,KT$2)0.31073088587808639ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$M71,KT$2)0.310730885878086391IF($F71>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KZ$2,1)),100%),0)0.94102424551463493IF(AND($G71>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KZ$2,1)),100%),0)0ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$L71,KZ$2)0.30220594613001067ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$L72,KZ$2)0.30220594613001067ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$M71,KZ$2)0.302205946130010671IF($F71>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LF$2,1)),100%),0)0.93783793741932242IF(AND($G71>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LF$2,1)),100%),0)0ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$L71,LF$2)0.29383675785016045ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$L72,LF$2)0.29383675785016045ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$M71,LF$2)0.293836757850160451IF($F71>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LL$2,1)),100%),0)0.93436137218530901IF(AND($G71>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LL$2,1)),100%),0)0ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$L71,LL$2)0.28560732194030236ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$L72,LL$2)0.28560732194030236ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$M71,LL$2)0.285607321940302361IF($F71>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LR$2,1)),100%),0)0.93053889981169891IF(AND($G71>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LR$2,1)),100%),0)0ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$L71,LR$2)0.27750136818170207ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$L72,LR$2)0.27750136818170207ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$M71,LR$2)0.277501368181702071IF($F71>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LX$2,1)),100%),0)0.92632262805665211IF(AND($G71>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LX$2,1)),100%),0)0ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$L71,LX$2)0.2695063507146056ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$L72,LX$2)0.2695063507146056ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$M71,LX$2)0.26950635071460561IF($F71>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MD$2,1)),100%),0)0.92167897272220412IF(AND($G71>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MD$2,1)),100%),0)0ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$L71,MD$2)0.26161494183265688ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$L72,MD$2)0.26161494183265688ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$M71,MD$2)0.261614941832656881IF($F71>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MJ$2,1)),100%),0)0.91658761807688671IF(AND($G71>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MJ$2,1)),100%),0)0ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$L71,MJ$2)0.25382417648192518ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$L72,MJ$2)0.25382417648192518ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$M71,MJ$2)0.253824176481925181IF($F71>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MP$2,1)),100%),0)0.91103401369895887IF(AND($G71>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MP$2,1)),100%),0)0ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$L71,MP$2)0.24613293248450852ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$L72,MP$2)0.24613293248450852ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$M71,MP$2)0.246132932484508521IF($F71>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MV$2,1)),100%),0)0.90501116783439506IF(AND($G71>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MV$2,1)),100%),0)0ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$L71,MV$2)0.23854219284668629ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$L72,MV$2)0.23854219284668629ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$M71,MV$2)0.238542192846686291IF($F71>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NB$2,1)),100%),0)0.89850685257116925IF(AND($G71>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NB$2,1)),100%),0)0ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$L71,NB$2)0.23105150254311918ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$L72,NB$2)0.23105150254311918ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$M71,NB$2)0.231051502543119181IF($F71>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NH$2,1)),100%),0)0.89149849912111412IF(AND($G71>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NH$2,1)),100%),0)0ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$L71,NH$2)0.22365785446173936ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$L72,NH$2)0.22365785446173936ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$M71,NH$2)0.223657854461739361IF($F71>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NN$2,1)),100%),0)0.88395998781254592IF(AND($G71>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NN$2,1)),100%),0)0ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$L71,NN$2)0.21635766209210822ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$L72,NN$2)0.21635766209210822ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$M71,NN$2)0.216357662092108221IF($F71>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NT$2,1)),100%),0)0.87587705768398794IF(AND($G71>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NT$2,1)),100%),0)0ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$L71,NT$2)0.20915052451701263ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$L72,NT$2)0.20915052451701263ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$M71,NT$2)0.209150524517012631IF($F71>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NZ$2,1)),100%),0)0.86723653050993543IF(AND($G71>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NZ$2,1)),100%),0)0ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$L71,NZ$2)0.20203634594405107ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$L72,NZ$2)0.20203634594405107ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$M71,NZ$2)0.202036345944051071IF($F71>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OF$2,1)),100%),0)0.85802474408285889IF(AND($G71>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OF$2,1)),100%),0)0ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$L71,OF$2)0.19501494231944719ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$L72,OF$2)0.19501494231944719ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$M71,OF$2)0.195014942319447191IF($F71>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OL$2,1)),100%),0)0.84819349656515752IF(AND($G71>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OL$2,1)),100%),0)0ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$L71,OL$2)0.18807849864424483ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$L72,OL$2)0.18807849864424483ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$M71,OL$2)0.188078498644244831IF($F71>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OR$2,1)),100%),0)0.83771830688257787IF(AND($G71>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OR$2,1)),100%),0)0ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$L71,OR$2)0.18122510164486677ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$L72,OR$2)0.18122510164486677ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$M71,OR$2)0.181225101644866771IF($F71>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OX$2,1)),100%),0)0.82663110509098692IF(AND($G71>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OX$2,1)),100%),0)0ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$L71,OX$2)0.17446496334107015ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$L72,OX$2)0.17446496334107015ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$M71,OX$2)0.174464963341070151IF($F71>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PD$2,1)),100%),0)0.81497808640251923IF(AND($G71>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PD$2,1)),100%),0)0ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$L71,PD$2)0.1678102739052206ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$L72,PD$2)0.1678102739052206ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$M71,PD$2)0.16781027390522061IF($F71>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PJ$2,1)),100%),0)0.80277052964629592IF(AND($G71>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PJ$2,1)),100%),0)0ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$L71,PJ$2)0.16126501835355544ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$L72,PJ$2)0.16126501835355544ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$M71,PJ$2)0.161265018353555441IF($F71>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PP$2,1)),100%),0)0.78995269259943357IF(AND($G71>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PP$2,1)),100%),0)0ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$L71,PP$2)0.15481960956634561ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$L72,PP$2)0.15481960956634561ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$M71,PP$2)0.154819609566345611IF($F71>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PV$2,1)),100%),0)0.77643739198174988IF(AND($G71>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PV$2,1)),100%),0)0ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$L71,PV$2)0.14845931791831707ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$L72,PV$2)0.14845931791831707ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$M71,PV$2)0.148459317918317071IF($F71>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QB$2,1)),100%),0)0.76215715546842155IF(AND($G71>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QB$2,1)),100%),0)0ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$L71,QB$2)0.14217449184698869ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$L72,QB$2)0.14217449184698869ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$M71,QB$2)0.142174491846988691IF($F71>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QH$2,1)),100%),0)0.74703900613254992IF(AND($G71>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QH$2,1)),100%),0)0ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$L71,QH$2)0.13595543280654812ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$L72,QH$2)0.13595543280654812ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$M71,QH$2)0.135955432806548121IF($F71>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QN$2,1)),100%),0)0.73100381386591473IF(AND($G71>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QN$2,1)),100%),0)0ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$L71,QN$2)0.1297923409183957ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$L72,QN$2)0.1297923409183957ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$M71,QN$2)0.12979234091839571IF($F71>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QT$2,1)),100%),0)0.71393414380833176IF(AND($G71>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QT$2,1)),100%),0)0ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$L71,QT$2)0.12366981460059534ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$L72,QT$2)0.12366981460059534ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$M71,QT$2)0.123669814600595341IF($F71>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QZ$2,1)),100%),0)0.69574167395580788IF(AND($G71>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QZ$2,1)),100%),0)0ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$L71,QZ$2)0.11757898574140779ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$L72,QZ$2)0.11757898574140779ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$M71,QZ$2)0.117578985741407791IF($F71>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RF$2,1)),100%),0)0.67640422986988014IF(AND($G71>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RF$2,1)),100%),0)0ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$L71,RF$2)0.1115229223528889ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$L72,RF$2)0.1115229223528889ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$M71,RF$2)0.11152292235288891IF($F71>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RL$2,1)),100%),0)0.65592135698096043IF(AND($G71>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RL$2,1)),100%),0)0ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$L71,RL$2)0.10550808313970607ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$L72,RL$2)0.10550808313970607ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$M71,RL$2)0.105508083139706071IF($F71>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RR$2,1)),100%),0)0.63426152193073515IF(AND($G71>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RR$2,1)),100%),0)0ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$L71,RR$2)9.953560509099188E-2ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$L72,RR$2)9.953560509099188E-2ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$M71,RR$2)9.953560509099188E-21IF($F71>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RX$2,1)),100%),0)0.61130062057532053IF(AND($G71>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RX$2,1)),100%),0)0ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$L71,RX$2)9.3592504049846731E-2ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$L72,RX$2)9.3592504049846731E-2ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$M71,RX$2)9.3592504049846731E-21IF($F71>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SD$2,1)),100%),0)0.58693540044042947IF(AND($G71>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SD$2,1)),100%),0)0ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$L71,SD$2)8.7670335632612631E-2ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$L72,SD$2)8.7670335632612631E-2ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$M71,SD$2)8.7670335632612631E-21IF($F71>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SJ$2,1)),100%),0)0.56117421877969853IF(AND($G71>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SJ$2,1)),100%),0)0ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$L71,SJ$2)8.1777948225718669E-2ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$L72,SJ$2)8.1777948225718669E-2ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$M71,SJ$2)8.1777948225718669E-21IF($F71>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SP$2,1)),100%),0)0.5340633310962325IF(AND($G71>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SP$2,1)),100%),0)0ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$L71,SP$2)7.5928950018522873E-2ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$L72,SP$2)7.5928950018522873E-2ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$M71,SP$2)7.5928950018522873E-21IF($F71>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SV$2,1)),100%),0)0.50563620810864218IF(AND($G71>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SV$2,1)),100%),0)0ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$L71,SV$2)7.0134052553109213E-2ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$L72,SV$2)7.0134052553109213E-2ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$M71,SV$2)7.0134052553109213E-21IF($F71>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TB$2,1)),100%),0)0.47585575235966748IF(AND($G71>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TB$2,1)),100%),0)0ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$L71,TB$2)6.4393529034037805E-2ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$L72,TB$2)6.4393529034037805E-2ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$M71,TB$2)6.4393529034037805E-21IF($F71>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TH$2,1)),100%),0)0.4447514411066778IF(AND($G71>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TH$2,1)),100%),0)0ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$L71,TH$2)5.8716532691441871E-2ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$L72,TH$2)5.8716532691441871E-2ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$M71,TH$2)5.8716532691441871E-21IF($F71>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TN$2,1)),100%),0)0.41251096438941365IF(AND($G71>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TN$2,1)),100%),0)0ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$L71,TN$2)5.3131817092786894E-2ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$L72,TN$2)5.3131817092786894E-2ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$M71,TN$2)5.3131817092786894E-21IF($F71>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TT$2,1)),100%),0)0.37939128408051637IF(AND($G71>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TT$2,1)),100%),0)0ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$L71,TT$2)4.7674116841015822E-2ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$L72,TT$2)4.7674116841015822E-2ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$M71,TT$2)4.7674116841015822E-21IF($F71>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TZ$2,1)),100%),0)0.34565732866521315IF(AND($G71>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TZ$2,1)),100%),0)0ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$L71,TZ$2)4.2375731773639083E-2ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$L72,TZ$2)4.2375731773639083E-2ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$M71,TZ$2)4.2375731773639083E-21IF($F71>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UF$2,1)),100%),0)0.31158381183471112IF(AND($G71>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UF$2,1)),100%),0)0ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$L71,UF$2)3.7266830866654478E-2ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$L72,UF$2)3.7266830866654478E-2ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$M71,UF$2)3.7266830866654478E-21IF($F71>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UL$2,1)),100%),0)0.27748470263514402IF(AND($G71>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UL$2,1)),100%),0)0ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$L71,UL$2)3.237894968806785E-2ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$L72,UL$2)3.237894968806785E-2ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$M71,UL$2)3.237894968806785E-21IF($F71>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UR$2,1)),100%),0)0.24373729058536042IF(AND($G71>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UR$2,1)),100%),0)0ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$L71,UR$2)2.7747369957029002E-2ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$L72,UR$2)2.7747369957029002E-2ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$M71,UR$2)2.7747369957029002E-21IF($F71>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UX$2,1)),100%),0)0.21078985859319374IF(AND($G71>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UX$2,1)),100%),0)0ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$L71,UX$2)2.3411308756797714E-2ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$L72,UX$2)2.3411308756797714E-2ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$M71,UX$2)2.3411308756797714E-21IF($F71>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VD$2,1)),100%),0)0.17914840370962801IF(AND($G71>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VD$2,1)),100%),0)0ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$L71,VD$2)1.9411766449388843E-2ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$L72,VD$2)1.9411766449388843E-2ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$M71,VD$2)1.9411766449388843E-21IF($F71>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VJ$2,1)),100%),0)0.14933864677755704IF(AND($G71>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VJ$2,1)),100%),0)0ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$L71,VJ$2)1.5787030973180377E-2ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$L72,VJ$2)1.5787030973180377E-2ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$M71,VJ$2)1.5787030973180377E-21IF($F71>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VP$2,1)),100%),0)0.12186078378642688IF(AND($G71>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VP$2,1)),100%),0)0ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$L71,VP$2)1.256806305873962E-2ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$L72,VP$2)1.256806305873962E-2ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$M71,VP$2)1.256806305873962E-21IF($F71>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VV$2,1)),100%),0)9.714071449143126E-2IF(AND($G71>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VV$2,1)),100%),0)0ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$L71,VV$2)9.7742132945941394E-3ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$L72,VV$2)9.7742132945941394E-3ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$M71,VV$2)9.7742132945941394E-31IF($F71>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WB$2,1)),100%),0)7.5486980683431834E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WB$2,1)),100%),0)0ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$L71,WB$2)7.4101791559832856E-3ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$L72,WB$2)7.4101791559832856E-3ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$M71,WB$2)7.4101791559832856E-31IF($F71>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WH$2,1)),100%),0)5.7061061620490225E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WH$2,1)),100%),0)0ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$L71,WH$2)5.4647794000806833E-3ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$L72,WH$2)5.4647794000806833E-3ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$M71,WH$2)5.4647794000806833E-31IF($F71>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WN$2,1)),100%),0)4.1934687734452851E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WN$2,1)),100%),0)0ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$L71,WN$2)3.918161525984289E-3ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$L72,WN$2)3.918161525984289E-3ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$M71,WN$2)3.918161525984289E-31IF($F71>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WT$2,1)),100%),0)2.9961998908764689E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WT$2,1)),100%),0)0ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$L71,WT$2)2.7312146975839676E-3ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$L72,WT$2)2.7312146975839676E-3ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$M71,WT$2)2.7312146975839676E-31IF($F71>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WZ$2,1)),100%),0)2.0825806429510707E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WZ$2,1)),100%),0)0ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$L71,WZ$2)1.852093975325345E-3ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$L72,WZ$2)1.852093975325345E-3ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$M71,WZ$2)1.852093975325345E-31IF($F71>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,XF$2,1)),100%),0)1.410075784309954E-2IF(AND($G71>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,XF$2,1)),100%),0)0ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$L71,XF$2)1.2234318447875709E-3ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$L72,XF$2)1.2234318447875709E-3ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$M71,XF$2)1.2234318447875709E-320897410000#REF!2.5000000000000001E-22.5000000000000001E-2-640SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=3))34.089726451246243SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=4))34.089726451246243SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=5))34.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!-$X72#REF!#REF!#REF!$AE72+$AF72#REF!MAX($V72-$W72,0)#REF!MIN($V72,$W72)#REF!110ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$L72,AJ$2)1ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$L73,AJ$2)1ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$M72,AJ$2)110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320907410000#REF!2.5000000000000001E-22.5000000000000001E-2-65034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-3IF(($B73+WN$2)<SC_TargetRY,0,IF(($B73+WN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B73+WN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B73+WN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))14.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320917410000#REF!2.5000000000000001E-22.5000000000000001E-2-66034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-2IF(($B74+VV$2)<SC_TargetRY,0,IF(($B74+VV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B74+VV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B74+VV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))19.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320927410000#REF!2.5000000000000001E-22.5000000000000001E-2-67034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320937410000#REF!2.5000000000000001E-22.5000000000000001E-2-68034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320947410000#REF!2.5000000000000001E-22.5000000000000001E-2-69034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320957410000#REF!2.5000000000000001E-22.5000000000000001E-2-70034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.48934493784517225IF(($B78+HB$2)<SC_TargetRY,0,IF(($B78+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.34659481184298963IF(($B78+KB$2)<SC_TargetRY,0,IF(($B78+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.23854219284668629IF(($B78+NB$2)<SC_TargetRY,0,IF(($B78+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.14845931791831707IF(($B78+QB$2)<SC_TargetRY,0,IF(($B78+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320967410000#REF!2.5000000000000001E-22.5000000000000001E-2-71034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.96938243902439025IF(($B79+AV$2)<SC_TargetRY,0,IF(($B79+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.51565197886348413IF(($B79+GP$2)<SC_TargetRY,0,IF(($B79+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.36574173469339177IF(($B79+JP$2)<SC_TargetRY,0,IF(($B79+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.25382417648192518IF(($B79+MP$2)<SC_TargetRY,0,IF(($B79+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.16126501835355544IF(($B79+PP$2)<SC_TargetRY,0,IF(($B79+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-2IF(($B79+TB$2)<SC_TargetRY,0,IF(($B79+TB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+TB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+TB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320977410000#REF!2.5000000000000001E-22.5000000000000001E-2-72034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!IF(($B80+AJ$2)<SC_TargetRY,0,IF(($B80+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B80+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-2IF(($B80+SP$2)<SC_TargetRY,0,IF(($B80+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B80+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320987410000#REF!2.5000000000000001E-22.5000000000000001E-2-73034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320997410000#REF!2.5000000000000001E-22.5000000000000001E-2-74034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321007410000#REF!2.5000000000000001E-22.5000000000000001E-2-75034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321017410000#REF!2.5000000000000001E-22.5000000000000001E-2-76034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321027410000#REF!2.5000000000000001E-22.5000000000000001E-2-77034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!IF($R85>0,-(V85+SUM(X85:Z85))*ABS($AJ85)/$R85,0)#REF!(V85+SUM(X85:AA85))*U85#REF!(V85+SUM(X85:AA85))#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321037410000#REF!2.5000000000000001E-22.5000000000000001E-2-78034.08972645124624376.624635703221534.089726451246243-1-1-1#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.993616999999999970.9693824390243902510.9931668914989999500.945310545150743640.993166891498999950.9453105451507436410.9928868184355972300.921994114709279170.992886818435597230.9219941147092791710.9926584544673571200.89929956689063040.992658454467357120.899299566890630410.9924906951885521500.877217156354952230.992490695188552150.8772171563549522310.9923368591307979400.855688963605577890.992336859130797940.8556889636055778910.99219297028622400.834697452395956050.9921929702862240.8346974523959560510.992059024235235400.814229042185251490.99205902423523540.8142290421852514910.9919399771523271800.79427447287823350.991939977152327180.794274472878233510.9918358234547262100.77482056005715250.991835823454726210.774820560057152510.9917425908873214200.755851440901958220.991742590887321420.7558514409019582210.9916444083708235700.737343035716398920.991644408370823570.7373430357163989210.991511528020101900.719262665121573660.99151152802010190.7192626651215736610.9913062851338018100.701574417316969460.991306285133801810.7015744173169694610.990999971491695500.684251347143432610.99099997149169550.6842513471434326110.9905847425036404800.667282581296565370.990584742503640480.6672825812965653710.9900597325901134800.650662362466808090.990059732590113480.6506623624668080910.9894112434652669900.634376759628675350.989411243465266990.6343767596286753510.9886286191716859900.618414602548106430.988628619171685990.6184146025481064310.9877052400413796100.602767808106660090.987705240041379610.6027678081066600910.9866335798559346900.587428102473038450.986633579855934690.5874281024730384510.9854219938198716100.572396820256782070.985421993819871610.5723968202567820710.9841025137701467900.557688176501910380.984102513770146790.5576881765019103810.9827218179433272500.543322673161247050.982721817943327250.5433226731612470510.9813135775782144700.529311309044494750.981313577578214470.5293113090444947510.9798896915771484500.515651978863484130.979889691577148450.5156519788634841310.978444354282072100.502333065555766290.97844435428207210.5023330655557662910.9769747308619404200.489344937845172250.976974730861940420.4893449378451722510.9754721437258747600.476675439347089110.975472143725874760.4766754393470891110.973929922266644100.464313966319494120.97392992226664410.4643139663194941210.9723463122130384700.452252674936837520.972346312213038470.4522526749368375210.9707234662179549100.44048572216816390.970723466217954910.440485722168163910.9690615876437896900.429006449377377590.969061587643789690.4290064493773775910.9673608845574749300.417808334691434470.967360884557474930.4178083346914344710.9656196349652714800.406884175306331640.965619634965271480.4068841753063316410.9638284105424108600.396223809913305690.963828410542410860.3962238099133056910.961977859994169400.385817619705631390.96197785999416940.3858176197056313910.9600654480085010200.37565913588064070.960065448008501020.375659135880640710.958087713185603600.365741734693391770.95808771318560360.3657417346933917710.9560364473916732600.356057250379915420.956036447391673260.3560572503799154210.9538949257495158400.346594811842989630.953894925749515840.3465948118429896310.9516418259348955500.337342590143821010.951641825934895550.3373425901438210110.9492541565936248900.328288973253805020.949254156593624890.3282889732538050210.9467063584373275300.319422288438626190.946706358437327530.3194222884386261910.9439703770614437100.310730885878086390.943970377061443710.3107308858780863910.9410242455146349300.302205946130010670.941024245514634930.3022059461300106710.9378379374193224200.293836757850160450.937837937419322420.2938367578501604510.9343613721853090100.285607321940302360.934361372185309010.2856073219403023610.9305388998116989100.277501368181702070.930538899811698910.2775013681817020710.9263226280566521100.26950635071460560.926322628056652110.269506350714605610.9216789727222041200.261614941832656880.921678972722204120.2616149418326568810.9165876180768867100.253824176481925180.916587618076886710.2538241764819251810.9110340136989588700.246132932484508520.911034013698958870.2461329324845085210.9050111678343950600.238542192846686290.905011167834395060.2385421928466862910.8985068525711692500.231051502543119180.898506852571169250.2310515025431191810.8914984991211141200.223657854461739360.891498499121114120.2236578544617393610.8839599878125459200.216357662092108220.883959987812545920.2163576620921082210.8758770576839879400.209150524517012630.875877057683987940.2091505245170126310.8672365305099354300.202036345944051070.867236530509935430.2020363459440510710.8580247440828588900.195014942319447190.858024744082858890.1950149423194471910.8481934965651575200.188078498644244830.848193496565157520.1880784986442448310.8377183068825778700.181225101644866770.837718306882577870.1812251016448667710.8266311050909869200.174464963341070150.826631105090986920.1744649633410701510.8149780864025192300.16781027390522060.814978086402519230.167810273905220610.8027705296462959200.161265018353555440.802770529646295920.1612650183535554410.7899526925994335700.154819609566345610.789952692599433570.1548196095663456110.7764373919817498800.148459317918317070.776437391981749880.1484593179183170710.7621571554684215500.142174491846988690.762157155468421550.1421744918469886910.7470390061325499200.135955432806548120.747039006132549920.1359554328065481210.7310038138659147300.12979234091839570.731003813865914730.129792340918395710.7139341438083317600.123669814600595340.713934143808331760.1236698146005953410.6957416739558078800.117578985741407790.695741673955807880.1175789857414077910.6764042298698801400.11152292235288890.676404229869880140.111522922352888910.6559213569809604300.105508083139706070.655921356980960430.1055080831397060710.6342615219307351509.953560509099188E-20.634261521930735159.953560509099188E-210.6113006205753205309.3592504049846731E-20.611300620575320539.3592504049846731E-210.5869354004404294708.7670335632612631E-20.586935400440429478.7670335632612631E-210.5611742187796985308.1777948225718669E-20.561174218779698538.1777948225718669E-210.534063331096232507.5928950018522873E-20.53406333109623257.5928950018522873E-210.5056362081086421807.0134052553109213E-20.505636208108642187.0134052553109213E-210.4758557523596674806.4393529034037805E-20.475855752359667486.4393529034037805E-210.444751441106677805.8716532691441871E-20.44475144110667785.8716532691441871E-210.4125109643894136505.3131817092786894E-20.412510964389413655.3131817092786894E-210.3793912840805163704.7674116841015822E-20.379391284080516374.7674116841015822E-210.3456573286652131504.2375731773639083E-20.345657328665213154.2375731773639083E-210.3115838118347111203.7266830866654478E-20.311583811834711123.7266830866654478E-210.2774847026351440203.237894968806785E-20.277484702635144023.237894968806785E-210.2437372905853604202.7747369957029002E-20.243737290585360422.7747369957029002E-210.2107898585931937402.3411308756797714E-20.210789858593193742.3411308756797714E-210.1791484037096280101.9411766449388843E-20.179148403709628011.9411766449388843E-210.1493386467775570401.5787030973180377E-20.149338646777557041.5787030973180377E-210.1218607837864268801.256806305873962E-20.121860783786426881.256806305873962E-219.714071449143126E-209.7742132945941394E-39.714071449143126E-29.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.5486980683431834E-27.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.7061061620490225E-25.4647794000806833E-314.1934687734452851E-203.918161525984289E-34.1934687734452851E-23.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.9961998908764689E-22.7312146975839676E-312.0825806429510707E-201.852093975325345E-32.0825806429510707E-21.852093975325345E-311.410075784309954E-201.2234318447875709E-31.410075784309954E-21.2234318447875709E-3($B7=SP_CurrentYear) \ No newline at end of file +0IF(YEAR(SP_AdjustedDate)<SC_TargetRY,1,IF(YEAR(SP_AdjustedDate)=SC_TargetRY,-(1-YEARFRAC(SP_TargetRD,DATE(SC_TargetRY+1,1,1))),0))1-(1-YEARFRAC(SP_AdjustedDate,DATE(YEAR(SP_AdjustedDate)+1,1,1)))-0.12777777777777777(YEAR(SP_AdjustedDate)-SP_CurrentYear)01IF(INDEX(SC_ZX_CodeA,1)="X",0,ABS($I4)*OFFSET(U$7,$J4,0))3.6359268150224951E-3IF(INDEX(SC_ZX_CodeA,1)="X",0,OFFSET(V$7,$J4,0))0OFFSET(W$7,$J4,0)0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H4)<(1/12),ABS($I4),MAX(ABS(MAX(IF($H4<=0,$H4,-1),IF($I4<=0,$I4,-1)))+MIN(IF($H4>=0,$H4,1),IF($I4>=0,$I4,1))-1,0)/ABS($H4))*OFFSET(X$7,$J4,0)*$K4)00IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H4)>(11/12),ABS($I4),MAX(ABS(MAX(IF($H4>=0,-1+$H4,-1),IF($I4<=0,$I4,-1)))+MIN(IF($H4<=0,1+$H4,1),IF($I4>=0,$I4,1))-1,0)/(1-ABS($H4)))*OFFSET(AA$7,$J4,0)*$K4)0(V4+X4+Z4+AA4)*U$4*K$400MAX(V4+SUM(X4:AB4),0)0MAX(W4+X4+IF((V4+X4+Z4)>0,MAX(AA4/(V4+X4+Z4)*(W4+X4),AA4),0),0)0SP_CurrentYear-12023INDEX(SC_EX_APW,EXIDX1+2)1-(1-SC_CurrentDatePr)-0.1277777777777777700-1IF(INDEX(SC_ZX_CodeA,1)="X",0,(ABS($I6)*OFFSET(U$7,$J6,0))/(1+ABS($I6)*OFFSET(U$7,$J6,0)))3.622754743904881E-3SP_AnnyBalance0SP_AnnyCostBasis0IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H6)<(1/12),ABS($I6),MAX(ABS(MAX(IF($H6<=0,$H6,-1),IF($I6<=0,$I6,-1)))+MIN(IF($H6>=0,$H6,1),IF($I6>=0,$I6,1))-1,0)/ABS($H6))*OFFSET(X$7,$J6,0)*$K6)000IF(INDEX(SC_ZX_CodeA,1)="X",0,IF(ABS($H6)>(11/12),ABS($I6),MAX(ABS(MAX(IF($H6>=0,-1+$H6,-1),IF($I6<=0,$I6,-1)))+MIN(IF($H6<=0,1+$H6,1),IF($I6>=0,$I6,1))-1,0)/(1-ABS($H6)))*OFFSET(AA$7,$J6,0)*$K6)0V6*U$6*K$60B6+12024741IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,$B7-YEAR(INDEX(SP_BirthDate,2))),0)0IF(INDEX(SC_ShowRetireatee,1),IF($B7>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D7),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B7>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E7),0)0INDEX(SC_EX_APW,EXIDX1)1MIN(MAX(IF(SP_AnnyRate="Indexed",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)2.5599999999999998E-2$L7-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)2.5599999999999998E-2YEAR(SP_TargetRD)-$B71MAX(YEAR(SP_TargetRD)-$B7+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)12SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=3))9.4822458715965308SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=4))9.5142087131423789SUMPRODUCT($AJ7:$XK7*(MOD(COLUMN($AJ7:$XK7)-COLUMN($AJ7),6)=5))9.4822458715965308IF((P7-AM7)>0,($P8-P7+AM7)/(P7-AM7),0)2.8455079421915181E-2IF((Q7-AN7)>0,($P8-Q7+AN7)/(Q7-AN7),0)2.4999999999999894E-2IF(SP_AnnyRate="Variable",$T7,$S7)2.8455079421915181E-2MAX(V6+SUM(X6:AB6),0)0MAX(W6+X6+Y6+IF((V6+X6+Y6+Z6)>0,MAX(AA6*((W6+X6+Y6)/(V6+SUM(X6:Z6))),AA6),0),0)0MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H7),0)0INDEX(SC_ZA_HECMLumpSum,ZAIDX)0INDEX(SC_EX_RolloverAnny,EXIDX1)0IF($R7>0,-(V7+SUM(X7:Z7))*ABS($AJ7)/$R7,0)0(V7+SUM(X7:AA7))*U70(V7+SUM(X7:AA7))0-$X70-(AA7-IF((V7+SUM(X7:Z7))>0,MAX(AA7*((W7+X7+Y7)/(V7+SUM(X7:Z7))),AA7),0))0-$AA7-$AE70$AE7+$AF70MAX($V7-$W7,0)0MIN($V7,$W7)0IF(($B7+AJ$2)<SC_TargetRY,0,IF(($B7+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))0IF($F7>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AJ$2,1)),100%),0)0ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$L7,AJ$2)0ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$L8,AJ$2)0ABS(AJ7)*IF(AJ$2<$O7,1,(AK7+AL7)-(AK7*AL7))/POWER(1+$M7,AJ$2)01IF($F7>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AP$2,1)),100%),0)0ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$L7,AP$2)0.97503900156006229ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$L8,AP$2)0.97560975609756106ABS(AP7)*IF(AP$2<$O7,1,(AQ7+AR7)-(AQ7*AR7))/POWER(1+$M7,AP$2)0.975039001560062291IF($F7>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,AV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,AV$2,1)),100%),0)0ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$L7,AV$2)0.95070105456324316ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$L8,AV$2)0.95181439619274244ABS(AV7)*IF(AV$2<$O7,1,(AW7+AX7)-(AW7*AX7))/POWER(1+$M7,AV$2)0.95070105456324316IF(($B7+BB$2)<SC_TargetRY,0,IF(($B7+BB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+BB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+BB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BB$2,1)),100%),0)0ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$L7,BB$2)0.92697060702344292ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$L8,BB$2)0.92859941091974885ABS(BB7)*IF(BB$2<$O7,1,(BC7+BD7)-(BC7*BD7))/POWER(1+$M7,BB$2)0.926970607023442921IF($F7>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BH$2,1)),100%),0)0ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$L7,BH$2)0.90383249514766273ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$L8,BH$2)0.90595064479975507ABS(BH7)*IF(BH$2<$O7,1,(BI7+BJ7)-(BI7*BJ7))/POWER(1+$M7,BH$2)0.903832495147662731IF($F7>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BN$2,1)),100%),0)0ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$L7,BN$2)0.88127193364631684ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$L8,BN$2)0.88385428760951712ABS(BN7)*IF(BN$2<$O7,1,(BO7+BP7)-(BO7*BP7))/POWER(1+$M7,BN$2)0.881271933646316841IF($F7>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BT$2,1)),100%),0)0ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$L7,BT$2)0.85927450628541036ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$L8,BT$2)0.86229686596050459ABS(BT7)*IF(BT$2<$O7,1,(BU7+BV7)-(BU7*BV7))/POWER(1+$M7,BT$2)0.859274506285410361IF($F7>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,BZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,BZ$2,1)),100%),0)0ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$L7,BZ$2)0.83782615667454197ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$L8,BZ$2)0.84126523508341911ABS(BZ7)*IF(BZ$2<$O7,1,(CA7+CB7)-(CA7*CB7))/POWER(1+$M7,BZ$2)0.837826156674541971IF($F7>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CF$2,1)),100%),0)0ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$L7,CF$2)0.81691317928484974ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$L8,CF$2)0.82074657081309188ABS(CF7)*IF(CF$2<$O7,1,(CG7+CH7)-(CG7*CH7))/POWER(1+$M7,CF$2)0.816913179284849741IF($F7>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CL$2,1)),100%),0)0ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$L7,CL$2)0.79652221069115614ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$L8,CL$2)0.8007283617688703ABS(CL7)*IF(CL$2<$O7,1,(CM7+CN7)-(CM7*CN7))/POWER(1+$M7,CL$2)0.796522210691156141IF($F7>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CR$2,1)),100%),0)0ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$L7,CR$2)0.77664022103271835ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$L8,CR$2)0.78119840172572708ABS(CR7)*IF(CR$2<$O7,1,(CS7+CT7)-(CS7*CT7))/POWER(1+$M7,CR$2)0.776640221032718351IF($F7>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,CX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,CX$2,1)),100%),0)0ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$L7,CX$2)0.75725450568712793ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$L8,CX$2)0.7621447821714411ABS(CX7)*IF(CX$2<$O7,1,(CY7+CZ7)-(CY7*CZ7))/POWER(1+$M7,CX$2)0.757254505687127931IF($F7>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DD$2,1)),100%),0)0ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$L7,DD$2)0ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$L8,DD$2)0ABS(DD7)*IF(DD$2<$O7,1,(DE7+DF7)-(DE7*DF7))/POWER(1+$M7,DD$2)01IF($F7>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DJ$2,1)),100%),0)0ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$L7,DJ$2)0ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$L8,DJ$2)0ABS(DJ7)*IF(DJ$2<$O7,1,(DK7+DL7)-(DK7*DL7))/POWER(1+$M7,DJ$2)0IF(($B7+DP$2)<SC_TargetRY,0,IF(($B7+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DP$2,1)),100%),0)0ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$L7,DP$2)0ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$L8,DP$2)0ABS(DP7)*IF(DP$2<$O7,1,(DQ7+DR7)-(DQ7*DR7))/POWER(1+$M7,DP$2)01IF($F7>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,DV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,DV$2,1)),100%),0)0ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$L7,DV$2)0ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$L8,DV$2)0ABS(DV7)*IF(DV$2<$O7,1,(DW7+DX7)-(DW7*DX7))/POWER(1+$M7,DV$2)01IF($F7>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EB$2,1)),100%),0)0ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$L7,EB$2)0ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$L8,EB$2)0ABS(EB7)*IF(EB$2<$O7,1,(EC7+ED7)-(EC7*ED7))/POWER(1+$M7,EB$2)01IF($F7>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EH$2,1)),100%),0)0ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$L7,EH$2)0ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$L8,EH$2)0ABS(EH7)*IF(EH$2<$O7,1,(EI7+EJ7)-(EI7*EJ7))/POWER(1+$M7,EH$2)01IF($F7>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EN$2,1)),100%),0)0ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$L7,EN$2)0ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$L8,EN$2)0ABS(EN7)*IF(EN$2<$O7,1,(EO7+EP7)-(EO7*EP7))/POWER(1+$M7,EN$2)01IF($F7>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,ET$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,ET$2,1)),100%),0)0ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$L7,ET$2)0ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$L8,ET$2)0ABS(ET7)*IF(ET$2<$O7,1,(EU7+EV7)-(EU7*EV7))/POWER(1+$M7,ET$2)01IF($F7>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,EZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,EZ$2,1)),100%),0)0ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$L7,EZ$2)0ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$L8,EZ$2)0ABS(EZ7)*IF(EZ$2<$O7,1,(FA7+FB7)-(FA7*FB7))/POWER(1+$M7,EZ$2)01IF($F7>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FF$2,1)),100%),0)0ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$L7,FF$2)0ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$L8,FF$2)0ABS(FF7)*IF(FF$2<$O7,1,(FG7+FH7)-(FG7*FH7))/POWER(1+$M7,FF$2)01IF($F7>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FL$2,1)),100%),0)0ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$L7,FL$2)0ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$L8,FL$2)0ABS(FL7)*IF(FL$2<$O7,1,(FM7+FN7)-(FM7*FN7))/POWER(1+$M7,FL$2)01IF($F7>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FR$2,1)),100%),0)0ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$L7,FR$2)0ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$L8,FR$2)0ABS(FR7)*IF(FR$2<$O7,1,(FS7+FT7)-(FS7*FT7))/POWER(1+$M7,FR$2)01IF($F7>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,FX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,FX$2,1)),100%),0)0ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$L7,FX$2)0ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$L8,FX$2)0ABS(FX7)*IF(FX$2<$O7,1,(FY7+FZ7)-(FY7*FZ7))/POWER(1+$M7,FX$2)0IF(($B7+GD$2)<SC_TargetRY,0,IF(($B7+GD$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+GD$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+GD$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GD$2,1)),100%),0)0ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$L7,GD$2)0ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$L8,GD$2)0ABS(GD7)*IF(GD$2<$O7,1,(GE7+GF7)-(GE7*GF7))/POWER(1+$M7,GD$2)01IF($F7>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GJ$2,1)),100%),0)0ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$L7,GJ$2)0ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$L8,GJ$2)0ABS(GJ7)*IF(GJ$2<$O7,1,(GK7+GL7)-(GK7*GL7))/POWER(1+$M7,GJ$2)01IF($F7>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GP$2,1)),100%),0)0ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$L7,GP$2)0ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$L8,GP$2)0ABS(GP7)*IF(GP$2<$O7,1,(GQ7+GR7)-(GQ7*GR7))/POWER(1+$M7,GP$2)01IF($F7>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,GV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,GV$2,1)),100%),0)0ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$L7,GV$2)0ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$L8,GV$2)0ABS(GV7)*IF(GV$2<$O7,1,(GW7+GX7)-(GW7*GX7))/POWER(1+$M7,GV$2)01IF($F7>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HB$2,1)),100%),0)0ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$L7,HB$2)0ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$L8,HB$2)0ABS(HB7)*IF(HB$2<$O7,1,(HC7+HD7)-(HC7*HD7))/POWER(1+$M7,HB$2)01IF($F7>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HH$2,1)),100%),0)0ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$L7,HH$2)0ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$L8,HH$2)0ABS(HH7)*IF(HH$2<$O7,1,(HI7+HJ7)-(HI7*HJ7))/POWER(1+$M7,HH$2)01IF($F7>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HN$2,1)),100%),0)0ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$L7,HN$2)0ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$L8,HN$2)0ABS(HN7)*IF(HN$2<$O7,1,(HO7+HP7)-(HO7*HP7))/POWER(1+$M7,HN$2)01IF($F7>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HT$2,1)),100%),0)0ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$L7,HT$2)0ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$L8,HT$2)0ABS(HT7)*IF(HT$2<$O7,1,(HU7+HV7)-(HU7*HV7))/POWER(1+$M7,HT$2)01IF($F7>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,HZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,HZ$2,1)),100%),0)0ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$L7,HZ$2)0ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$L8,HZ$2)0ABS(HZ7)*IF(HZ$2<$O7,1,(IA7+IB7)-(IA7*IB7))/POWER(1+$M7,HZ$2)01IF($F7>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IF$2,1)),100%),0)0ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$L7,IF$2)0ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$L8,IF$2)0ABS(IF7)*IF(IF$2<$O7,1,(IG7+IH7)-(IG7*IH7))/POWER(1+$M7,IF$2)01IF($F7>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IL$2,1)),100%),0)0ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$L7,IL$2)0ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$L8,IL$2)0ABS(IL7)*IF(IL$2<$O7,1,(IM7+IN7)-(IM7*IN7))/POWER(1+$M7,IL$2)0IF(($B7+IR$2)<SC_TargetRY,0,IF(($B7+IR$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+IR$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+IR$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IR$2,1)),100%),0)0ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$L7,IR$2)0ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$L8,IR$2)0ABS(IR7)*IF(IR$2<$O7,1,(IS7+IT7)-(IS7*IT7))/POWER(1+$M7,IR$2)01IF($F7>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,IX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,IX$2,1)),100%),0)0ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$L7,IX$2)0ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$L8,IX$2)0ABS(IX7)*IF(IX$2<$O7,1,(IY7+IZ7)-(IY7*IZ7))/POWER(1+$M7,IX$2)01IF($F7>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JD$2,1)),100%),0)0ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$L7,JD$2)0ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$L8,JD$2)0ABS(JD7)*IF(JD$2<$O7,1,(JE7+JF7)-(JE7*JF7))/POWER(1+$M7,JD$2)01IF($F7>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JJ$2,1)),100%),0)0ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$L7,JJ$2)0ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$L8,JJ$2)0ABS(JJ7)*IF(JJ$2<$O7,1,(JK7+JL7)-(JK7*JL7))/POWER(1+$M7,JJ$2)01IF($F7>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JP$2,1)),100%),0)0ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$L7,JP$2)0ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$L8,JP$2)0ABS(JP7)*IF(JP$2<$O7,1,(JQ7+JR7)-(JQ7*JR7))/POWER(1+$M7,JP$2)01IF($F7>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,JV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,JV$2,1)),100%),0)0ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$L7,JV$2)0ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$L8,JV$2)0ABS(JV7)*IF(JV$2<$O7,1,(JW7+JX7)-(JW7*JX7))/POWER(1+$M7,JV$2)01IF($F7>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KB$2,1)),100%),0)0ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$L7,KB$2)0ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$L8,KB$2)0ABS(KB7)*IF(KB$2<$O7,1,(KC7+KD7)-(KC7*KD7))/POWER(1+$M7,KB$2)01IF($F7>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KH$2,1)),100%),0)0ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$L7,KH$2)0ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$L8,KH$2)0ABS(KH7)*IF(KH$2<$O7,1,(KI7+KJ7)-(KI7*KJ7))/POWER(1+$M7,KH$2)01IF($F7>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KN$2,1)),100%),0)0ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$L7,KN$2)0ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$L8,KN$2)0ABS(KN7)*IF(KN$2<$O7,1,(KO7+KP7)-(KO7*KP7))/POWER(1+$M7,KN$2)01IF($F7>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KT$2,1)),100%),0)0ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$L7,KT$2)0ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$L8,KT$2)0ABS(KT7)*IF(KT$2<$O7,1,(KU7+KV7)-(KU7*KV7))/POWER(1+$M7,KT$2)01IF($F7>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,KZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,KZ$2,1)),100%),0)0ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$L7,KZ$2)0ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$L8,KZ$2)0ABS(KZ7)*IF(KZ$2<$O7,1,(LA7+LB7)-(LA7*LB7))/POWER(1+$M7,KZ$2)0IF(($B7+LF$2)<SC_TargetRY,0,IF(($B7+LF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+LF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+LF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LF$2,1)),100%),0)0ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$L7,LF$2)0ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$L8,LF$2)0ABS(LF7)*IF(LF$2<$O7,1,(LG7+LH7)-(LG7*LH7))/POWER(1+$M7,LF$2)01IF($F7>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LL$2,1)),100%),0)0ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$L7,LL$2)0ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$L8,LL$2)0ABS(LL7)*IF(LL$2<$O7,1,(LM7+LN7)-(LM7*LN7))/POWER(1+$M7,LL$2)01IF($F7>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LR$2,1)),100%),0)0ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$L7,LR$2)0ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$L8,LR$2)0ABS(LR7)*IF(LR$2<$O7,1,(LS7+LT7)-(LS7*LT7))/POWER(1+$M7,LR$2)01IF($F7>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,LX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,LX$2,1)),100%),0)0ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$L7,LX$2)0ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$L8,LX$2)0ABS(LX7)*IF(LX$2<$O7,1,(LY7+LZ7)-(LY7*LZ7))/POWER(1+$M7,LX$2)01IF($F7>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MD$2,1)),100%),0)0ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$L7,MD$2)0ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$L8,MD$2)0ABS(MD7)*IF(MD$2<$O7,1,(ME7+MF7)-(ME7*MF7))/POWER(1+$M7,MD$2)01IF($F7>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MJ$2,1)),100%),0)0ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$L7,MJ$2)0ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$L8,MJ$2)0ABS(MJ7)*IF(MJ$2<$O7,1,(MK7+ML7)-(MK7*ML7))/POWER(1+$M7,MJ$2)01IF($F7>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MP$2,1)),100%),0)0ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$L7,MP$2)0ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$L8,MP$2)0ABS(MP7)*IF(MP$2<$O7,1,(MQ7+MR7)-(MQ7*MR7))/POWER(1+$M7,MP$2)01IF($F7>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,MV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,MV$2,1)),100%),0)0ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$L7,MV$2)0ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$L8,MV$2)0ABS(MV7)*IF(MV$2<$O7,1,(MW7+MX7)-(MW7*MX7))/POWER(1+$M7,MV$2)01IF($F7>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NB$2,1)),100%),0)0ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$L7,NB$2)0ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$L8,NB$2)0ABS(NB7)*IF(NB$2<$O7,1,(NC7+ND7)-(NC7*ND7))/POWER(1+$M7,NB$2)01IF($F7>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NH$2,1)),100%),0)0ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$L7,NH$2)0ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$L8,NH$2)0ABS(NH7)*IF(NH$2<$O7,1,(NI7+NJ7)-(NI7*NJ7))/POWER(1+$M7,NH$2)01IF($F7>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NN$2,1)),100%),0)0ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$L7,NN$2)0ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$L8,NN$2)0ABS(NN7)*IF(NN$2<$O7,1,(NO7+NP7)-(NO7*NP7))/POWER(1+$M7,NN$2)0IF(($B7+NT$2)<SC_TargetRY,0,IF(($B7+NT$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+NT$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+NT$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NT$2,1)),100%),0)0ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$L7,NT$2)0ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$L8,NT$2)0ABS(NT7)*IF(NT$2<$O7,1,(NU7+NV7)-(NU7*NV7))/POWER(1+$M7,NT$2)01IF($F7>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,NZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,NZ$2,1)),100%),0)0ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$L7,NZ$2)0ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$L8,NZ$2)0ABS(NZ7)*IF(NZ$2<$O7,1,(OA7+OB7)-(OA7*OB7))/POWER(1+$M7,NZ$2)01IF($F7>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OF$2,1)),100%),0)0ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$L7,OF$2)0ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$L8,OF$2)0ABS(OF7)*IF(OF$2<$O7,1,(OG7+OH7)-(OG7*OH7))/POWER(1+$M7,OF$2)01IF($F7>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OL$2,1)),100%),0)0ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$L7,OL$2)0ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$L8,OL$2)0ABS(OL7)*IF(OL$2<$O7,1,(OM7+ON7)-(OM7*ON7))/POWER(1+$M7,OL$2)01IF($F7>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OR$2,1)),100%),0)0ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$L7,OR$2)0ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$L8,OR$2)0ABS(OR7)*IF(OR$2<$O7,1,(OS7+OT7)-(OS7*OT7))/POWER(1+$M7,OR$2)01IF($F7>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,OX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,OX$2,1)),100%),0)0ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$L7,OX$2)0ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$L8,OX$2)0ABS(OX7)*IF(OX$2<$O7,1,(OY7+OZ7)-(OY7*OZ7))/POWER(1+$M7,OX$2)01IF($F7>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PD$2,1)),100%),0)0ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$L7,PD$2)0ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$L8,PD$2)0ABS(PD7)*IF(PD$2<$O7,1,(PE7+PF7)-(PE7*PF7))/POWER(1+$M7,PD$2)01IF($F7>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PJ$2,1)),100%),0)0ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$L7,PJ$2)0ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$L8,PJ$2)0ABS(PJ7)*IF(PJ$2<$O7,1,(PK7+PL7)-(PK7*PL7))/POWER(1+$M7,PJ$2)01IF($F7>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PP$2,1)),100%),0)0ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$L7,PP$2)0ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$L8,PP$2)0ABS(PP7)*IF(PP$2<$O7,1,(PQ7+PR7)-(PQ7*PR7))/POWER(1+$M7,PP$2)01IF($F7>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,PV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,PV$2,1)),100%),0)0ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$L7,PV$2)0ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$L8,PV$2)0ABS(PV7)*IF(PV$2<$O7,1,(PW7+PX7)-(PW7*PX7))/POWER(1+$M7,PV$2)01IF($F7>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QB$2,1)),100%),0)0ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$L7,QB$2)0ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$L8,QB$2)0ABS(QB7)*IF(QB$2<$O7,1,(QC7+QD7)-(QC7*QD7))/POWER(1+$M7,QB$2)0IF(($B7+QH$2)<SC_TargetRY,0,IF(($B7+QH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+QH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+QH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QH$2,1)),100%),0)0ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$L7,QH$2)0ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$L8,QH$2)0ABS(QH7)*IF(QH$2<$O7,1,(QI7+QJ7)-(QI7*QJ7))/POWER(1+$M7,QH$2)01IF($F7>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QN$2,1)),100%),0)0ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$L7,QN$2)0ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$L8,QN$2)0ABS(QN7)*IF(QN$2<$O7,1,(QO7+QP7)-(QO7*QP7))/POWER(1+$M7,QN$2)01IF($F7>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QT$2,1)),100%),0)0ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$L7,QT$2)0ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$L8,QT$2)0ABS(QT7)*IF(QT$2<$O7,1,(QU7+QV7)-(QU7*QV7))/POWER(1+$M7,QT$2)01IF($F7>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,QZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,QZ$2,1)),100%),0)0ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$L7,QZ$2)0ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$L8,QZ$2)0ABS(QZ7)*IF(QZ$2<$O7,1,(RA7+RB7)-(RA7*RB7))/POWER(1+$M7,QZ$2)01IF($F7>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RF$2,1)),100%),0)0ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$L7,RF$2)0ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$L8,RF$2)0ABS(RF7)*IF(RF$2<$O7,1,(RG7+RH7)-(RG7*RH7))/POWER(1+$M7,RF$2)01IF($F7>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RL$2,1)),100%),0)0ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$L7,RL$2)0ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$L8,RL$2)0ABS(RL7)*IF(RL$2<$O7,1,(RM7+RN7)-(RM7*RN7))/POWER(1+$M7,RL$2)01IF($F7>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RR$2,1)),100%),0)0ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$L7,RR$2)0ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$L8,RR$2)0ABS(RR7)*IF(RR$2<$O7,1,(RS7+RT7)-(RS7*RT7))/POWER(1+$M7,RR$2)01IF($F7>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,RX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,RX$2,1)),100%),0)0ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$L7,RX$2)0ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$L8,RX$2)0ABS(RX7)*IF(RX$2<$O7,1,(RY7+RZ7)-(RY7*RZ7))/POWER(1+$M7,RX$2)01IF($F7>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SD$2,1)),100%),0)0ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$L7,SD$2)0ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$L8,SD$2)0ABS(SD7)*IF(SD$2<$O7,1,(SE7+SF7)-(SE7*SF7))/POWER(1+$M7,SD$2)01IF($F7>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SJ$2,1)),100%),0)0ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$L7,SJ$2)0ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$L8,SJ$2)0ABS(SJ7)*IF(SJ$2<$O7,1,(SK7+SL7)-(SK7*SL7))/POWER(1+$M7,SJ$2)01IF($F7>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SP$2,1)),100%),0)0ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$L7,SP$2)0ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$L8,SP$2)0ABS(SP7)*IF(SP$2<$O7,1,(SQ7+SR7)-(SQ7*SR7))/POWER(1+$M7,SP$2)0IF(($B7+SV$2)<SC_TargetRY,0,IF(($B7+SV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+SV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+SV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,SV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,SV$2,1)),100%),0)0ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$L7,SV$2)0ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$L8,SV$2)0ABS(SV7)*IF(SV$2<$O7,1,(SW7+SX7)-(SW7*SX7))/POWER(1+$M7,SV$2)01IF($F7>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TB$2,1)),100%),0)0ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$L7,TB$2)0ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$L8,TB$2)0ABS(TB7)*IF(TB$2<$O7,1,(TC7+TD7)-(TC7*TD7))/POWER(1+$M7,TB$2)01IF($F7>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TH$2,1)),100%),0)0ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$L7,TH$2)0ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$L8,TH$2)0ABS(TH7)*IF(TH$2<$O7,1,(TI7+TJ7)-(TI7*TJ7))/POWER(1+$M7,TH$2)01IF($F7>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TN$2,1)),100%),0)0ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$L7,TN$2)0ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$L8,TN$2)0ABS(TN7)*IF(TN$2<$O7,1,(TO7+TP7)-(TO7*TP7))/POWER(1+$M7,TN$2)01IF($F7>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TT$2,1)),100%),0)0ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$L7,TT$2)0ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$L8,TT$2)0ABS(TT7)*IF(TT$2<$O7,1,(TU7+TV7)-(TU7*TV7))/POWER(1+$M7,TT$2)01IF($F7>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,TZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,TZ$2,1)),100%),0)0ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$L7,TZ$2)0ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$L8,TZ$2)0ABS(TZ7)*IF(TZ$2<$O7,1,(UA7+UB7)-(UA7*UB7))/POWER(1+$M7,TZ$2)01IF($F7>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UF$2,1)),100%),0)0ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$L7,UF$2)0ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$L8,UF$2)0ABS(UF7)*IF(UF$2<$O7,1,(UG7+UH7)-(UG7*UH7))/POWER(1+$M7,UF$2)01IF($F7>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UL$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UL$2,1)),100%),0)0ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$L7,UL$2)0ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$L8,UL$2)0ABS(UL7)*IF(UL$2<$O7,1,(UM7+UN7)-(UM7*UN7))/POWER(1+$M7,UL$2)01IF($F7>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UR$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UR$2,1)),100%),0)0ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$L7,UR$2)0ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$L8,UR$2)0ABS(UR7)*IF(UR$2<$O7,1,(US7+UT7)-(US7*UT7))/POWER(1+$M7,UR$2)01IF($F7>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,UX$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,UX$2,1)),100%),0)0ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$L7,UX$2)0ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$L8,UX$2)0ABS(UX7)*IF(UX$2<$O7,1,(UY7+UZ7)-(UY7*UZ7))/POWER(1+$M7,UX$2)01IF($F7>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VD$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VD$2,1)),100%),0)0ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$L7,VD$2)0ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$L8,VD$2)0ABS(VD7)*IF(VD$2<$O7,1,(VE7+VF7)-(VE7*VF7))/POWER(1+$M7,VD$2)0IF(($B7+VJ$2)<SC_TargetRY,0,IF(($B7+VJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B7+VJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B7+VJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F7>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VJ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VJ$2,1)),100%),0)0ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$L7,VJ$2)0ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$L8,VJ$2)0ABS(VJ7)*IF(VJ$2<$O7,1,(VK7+VL7)-(VK7*VL7))/POWER(1+$M7,VJ$2)01IF($F7>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VP$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VP$2,1)),100%),0)0ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$L7,VP$2)0ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$L8,VP$2)0ABS(VP7)*IF(VP$2<$O7,1,(VQ7+VR7)-(VQ7*VR7))/POWER(1+$M7,VP$2)01IF($F7>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,VV$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,VV$2,1)),100%),0)0ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$L7,VV$2)0ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$L8,VV$2)0ABS(VV7)*IF(VV$2<$O7,1,(VW7+VX7)-(VW7*VX7))/POWER(1+$M7,VV$2)01IF($F7>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WB$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WB$2,1)),100%),0)0ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$L7,WB$2)0ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$L8,WB$2)0ABS(WB7)*IF(WB$2<$O7,1,(WC7+WD7)-(WC7*WD7))/POWER(1+$M7,WB$2)01IF($F7>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WH$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WH$2,1)),100%),0)0ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$L7,WH$2)0ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$L8,WH$2)0ABS(WH7)*IF(WH$2<$O7,1,(WI7+WJ7)-(WI7*WJ7))/POWER(1+$M7,WH$2)01IF($F7>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WN$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WN$2,1)),100%),0)0ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$L7,WN$2)0ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$L8,WN$2)0ABS(WN7)*IF(WN$2<$O7,1,(WO7+WP7)-(WO7*WP7))/POWER(1+$M7,WN$2)01IF($F7>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WT$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WT$2,1)),100%),0)0ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$L7,WT$2)0ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$L8,WT$2)0ABS(WT7)*IF(WT$2<$O7,1,(WU7+WV7)-(WU7*WV7))/POWER(1+$M7,WT$2)01IF($F7>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,WZ$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,WZ$2,1)),100%),0)0ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$L7,WZ$2)0ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$L8,WZ$2)0ABS(WZ7)*IF(WZ$2<$O7,1,(XA7+XB7)-(XA7*XB7))/POWER(1+$M7,WZ$2)01IF($F7>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F7,2,XF$2,1)),100%),0)0IF(AND($G7>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G7,5,XF$2,1)),100%),0)0ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$L7,XF$2)0ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$L8,XF$2)0ABS(XF7)*IF(XF$2<$O7,1,(XG7+XH7)-(XG7*XH7))/POWER(1+$M7,XF$2)020257410000#REF!2.5000000000000001E-22.5000000000000001E-2011SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=3))9.7520639309709374SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=4))9.7520639309709374SUMPRODUCT($AJ8:$XK8*(MOD(COLUMN($AJ8:$XK8)-COLUMN($AJ8),6)=5))9.75206393097093742.5000000000000029E-22.5000000000000029E-22.5000000000000029E-200#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!-$X8#REF!#REF!#REF!$AE8+$AF8#REF!MAX($V8-$W8,0)0MIN($V8,$W8)0IF(($B8+AJ$2)<SC_TargetRY,0,IF(($B8+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B8+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B8+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F8>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F8,2,AJ$2,1)),100%),0)00ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$L8,AJ$2)1ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$L9,AJ$2)1ABS(AJ8)*IF(AJ$2<$O8,1,(AK8+AL8)-(AK8*AL8))/POWER(1+$M8,AJ$2)11000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.841265235083419111000.820746570813091880.820746570813091880.820746570813091881000.80072836176887030.80072836176887030.80072836176887031000.781198401725727080.781198401725727080.7811984017257270810000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020267410000#REF!2.5000000000000001E-22.5000000000000001E-2-1108.97086552924521118.97086552924521118.97086552924521112.4999999999999929E-22.4999999999999929E-22.4999999999999929E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.841265235083419111000.820746570813091880.820746570813091880.820746570813091881000.80072836176887030.80072836176887030.800728361768870310000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020277410000#REF!2.5000000000000001E-22.5000000000000001E-2-298.17013716747634088.17013716747634088.17013716747634082.4999999999999852E-22.4999999999999852E-22.4999999999999852E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.841265235083419111000.820746570813091880.820746570813091880.8207465708130918810000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020287410000#REF!2.5000000000000001E-22.5000000000000001E-2-387.34939059666324827.34939059666324827.34939059666324822.4999999999999915E-22.4999999999999915E-22.4999999999999915E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.862296865960504591000.841265235083419110.841265235083419110.8412652350834191110000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020297410000#REF!2.5000000000000001E-22.5000000000000001E-2-476.50812536157982896.50812536157982896.50812536157982892.4999999999999904E-22.4999999999999904E-22.4999999999999904E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.883854287609517121000.862296865960504590.862296865960504590.8622968659605045910000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020307410000#REF!2.5000000000000001E-22.5000000000000001E-2-565.64582849561932415.64582849561932415.64582849561932412.4999999999999977E-22.4999999999999977E-22.4999999999999977E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.928599410919748851000.905950644799755070.905950644799755070.905950644799755071000.883854287609517120.883854287609517120.8838542876095171210000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020317410000#REF!2.5000000000000001E-22.5000000000000001E-2-654.76197420800980714.76197420800980714.76197420800980712.5000000000000022E-22.5000000000000022E-22.5000000000000022E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum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umpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.975609756097561061000.951814396192742440.951814396192742440.951814396192742441000.928599410919748850.928599410919748850.9285994109197488510000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020337410000#REF!2.5000000000000001E-22.5000000000000001E-2-832.92742415229030332.92742415229030332.92742415229030332.5000000000000046E-22.5000000000000046E-22.5000000000000046E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum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umpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1001111000.975609756097561060.975609756097561060.9756097560975610610000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020357410000#REF!2.5000000000000001E-22.5000000000000001E-2-101111000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10011110000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020367410000#REF!2.5000000000000001E-22.5000000000000001E-2-110000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020377410000#REF!2.5000000000000001E-22.5000000000000001E-2-120000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!IF($R20>0,-(V20+SUM(X20:Z20))*ABS($AJ20)/$R20,0)0(V20+SUM(X20:AA20))*U20#REF!(V20+SUM(X20:AA20))#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020387410000#REF!2.5000000000000001E-22.5000000000000001E-2-130000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum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umpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020407410000#REF!2.5000000000000001E-22.5000000000000001E-2-150000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020417410000#REF!2.5000000000000001E-22.5000000000000001E-2-160000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020427410000#REF!2.5000000000000001E-22.5000000000000001E-2-170000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020437410000#REF!2.5000000000000001E-22.5000000000000001E-2-180000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020447410000#REF!2.5000000000000001E-22.5000000000000001E-2-190000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020457410000#REF!2.5000000000000001E-22.5000000000000001E-2-200000000#REF!MAX(W27+X27+Y27+IF((V27+X27+Y27+Z27)>0,MAX(AA27*((W27+X27+Y27)/(V27+SUM(X27:Z27))),AA27),0),0)#REF!#REF!INDEX(SC_ZA_HECMLumpSum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umpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!-(AA29-IF((V29+SUM(X29:Z29))>0,MAX(AA29*((W29+X29+Y29)/(V29+SUM(X29:Z29))),AA29),0))#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020477410000#REF!2.5000000000000001E-22.5000000000000001E-2-220000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+EB$2)<SC_TargetRY,0,IF(($B30+EB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+EB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+EB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+HB$2)<SC_TargetRY,0,IF(($B30+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+KB$2)<SC_TargetRY,0,IF(($B30+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+NB$2)<SC_TargetRY,0,IF(($B30+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+QB$2)<SC_TargetRY,0,IF(($B30+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B30+TH$2)<SC_TargetRY,0,IF(($B30+TH$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B30+TH$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B30+TH$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020487410000#REF!2.5000000000000001E-22.5000000000000001E-2-230000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000IF(($B31+AV$2)<SC_TargetRY,0,IF(($B31+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+DP$2)<SC_TargetRY,0,IF(($B31+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+GP$2)<SC_TargetRY,0,IF(($B31+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+JP$2)<SC_TargetRY,0,IF(($B31+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+MP$2)<SC_TargetRY,0,IF(($B31+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+PP$2)<SC_TargetRY,0,IF(($B31+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B31+SV$2)<SC_TargetRY,0,IF(($B31+SV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B31+SV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B31+SV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020497410000#REF!2.5000000000000001E-22.5000000000000001E-2-240000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!IF(($B32+AJ$2)<SC_TargetRY,0,IF(($B32+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B32+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B32+SP$2)<SC_TargetRY,0,IF(($B32+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B32+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B32+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020507410000#REF!2.5000000000000001E-22.5000000000000001E-2-250000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020517410000#REF!2.5000000000000001E-22.5000000000000001E-2-260000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020527410000#REF!2.5000000000000001E-22.5000000000000001E-2-270000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020537410000#REF!2.5000000000000001E-22.5000000000000001E-2-280000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B36+XF$2)<SC_TargetRY,0,IF(($B36+XF$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B36+XF$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B36+XF$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000020547410000#REF!2.5000000000000001E-22.5000000000000001E-2-290000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000IF(($B37+VV$2)<SC_TargetRY,0,IF(($B37+VV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B37+VV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B37+VV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10000010000010000010000010000010000010000020557410000#REF!2.5000000000000001E-22.5000000000000001E-2YEAR(SP_TargetRD)-$B38-300000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!1000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000001000002056741IF(INDEX(SC_ShowRetireatee,1),IF($B39<YEAR(INDEX(SP_BirthDate,1)),0,$B39-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B39<YEAR(INDEX(SP_BirthDate,2)),0,$B39-YEAR(INDEX(SP_BirthDate,2))),0)000INDEX(SC_EX_APW,EXIDX1)#REF!MIN(MAX(IF(SP_AnnyRate="Indexed",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)2.5000000000000001E-2$L39-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)2.5000000000000001E-2-31MAX(YEAR(SP_TargetRD)-$B39+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)0000IF((P39-AM39)>0,($P40-P39+AM39)/(P39-AM39),0)0IF((Q39-AN39)>0,($P40-Q39+AN39)/(Q39-AN39),0)0IF(SP_AnnyRate="Variable",$T39,$S39)0MAX(V38+SUM(X38:AB38),0)#REF!#REF!MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H39),0)#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!INDEX(SC_EX_RolloverAnny,EXIDX1)#REF!0#REF!#REF!#REF!#REF!-$AA39-$AE39#REF!#REF!#REF!#REF!1IF($F39>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AJ$2,1)),100%),0)00001IF($F39>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AP$2,1)),100%),0)00001IF($F39>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,AV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,AV$2,1)),100%),0)00001IF($F39>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BB$2,1)),100%),0)00001IF($F39>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BH$2,1)),100%),0)00001IF($F39>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BN$2,1)),100%),0)00001IF($F39>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BT$2,1)),100%),0)00001IF($F39>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,BZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,BZ$2,1)),100%),0)00001IF($F39>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CF$2,1)),100%),0)00001IF($F39>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CL$2,1)),100%),0)00001IF($F39>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CR$2,1)),100%),0)00001IF($F39>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,CX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,CX$2,1)),100%),0)00001IF($F39>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DD$2,1)),100%),0)00001IF($F39>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DJ$2,1)),100%),0)00001IF($F39>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DP$2,1)),100%),0)00001IF($F39>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,DV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,DV$2,1)),100%),0)00001IF($F39>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EB$2,1)),100%),0)00001IF($F39>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EH$2,1)),100%),0)00001IF($F39>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EN$2,1)),100%),0)00001IF($F39>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,ET$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,ET$2,1)),100%),0)00001IF($F39>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,EZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,EZ$2,1)),100%),0)00001IF($F39>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FF$2,1)),100%),0)00001IF($F39>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FL$2,1)),100%),0)00001IF($F39>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FR$2,1)),100%),0)00001IF($F39>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,FX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,FX$2,1)),100%),0)00001IF($F39>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GD$2,1)),100%),0)00001IF($F39>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GJ$2,1)),100%),0)00001IF($F39>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GP$2,1)),100%),0)00001IF($F39>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,GV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,GV$2,1)),100%),0)00001IF($F39>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HB$2,1)),100%),0)00001IF($F39>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HH$2,1)),100%),0)00001IF($F39>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HN$2,1)),100%),0)00001IF($F39>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HT$2,1)),100%),0)00001IF($F39>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,HZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,HZ$2,1)),100%),0)00001IF($F39>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IF$2,1)),100%),0)00001IF($F39>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IL$2,1)),100%),0)00001IF($F39>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IR$2,1)),100%),0)00001IF($F39>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,IX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,IX$2,1)),100%),0)00001IF($F39>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JD$2,1)),100%),0)00001IF($F39>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JJ$2,1)),100%),0)00001IF($F39>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JP$2,1)),100%),0)00001IF($F39>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,JV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,JV$2,1)),100%),0)00001IF($F39>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KB$2,1)),100%),0)00001IF($F39>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KH$2,1)),100%),0)00001IF($F39>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KN$2,1)),100%),0)00001IF($F39>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KT$2,1)),100%),0)00001IF($F39>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,KZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,KZ$2,1)),100%),0)00001IF($F39>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LF$2,1)),100%),0)00001IF($F39>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LL$2,1)),100%),0)00001IF($F39>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LR$2,1)),100%),0)00001IF($F39>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,LX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,LX$2,1)),100%),0)00001IF($F39>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MD$2,1)),100%),0)00001IF($F39>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MJ$2,1)),100%),0)00001IF($F39>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MP$2,1)),100%),0)00001IF($F39>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,MV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,MV$2,1)),100%),0)00001IF($F39>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NB$2,1)),100%),0)00001IF($F39>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NH$2,1)),100%),0)00001IF($F39>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NN$2,1)),100%),0)00001IF($F39>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NT$2,1)),100%),0)00001IF($F39>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,NZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,NZ$2,1)),100%),0)00001IF($F39>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OF$2,1)),100%),0)00001IF($F39>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OL$2,1)),100%),0)00001IF($F39>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OR$2,1)),100%),0)00001IF($F39>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,OX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,OX$2,1)),100%),0)00001IF($F39>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PD$2,1)),100%),0)00001IF($F39>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PJ$2,1)),100%),0)00001IF($F39>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PP$2,1)),100%),0)00001IF($F39>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,PV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,PV$2,1)),100%),0)00001IF($F39>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QB$2,1)),100%),0)00001IF($F39>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QH$2,1)),100%),0)00001IF($F39>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QN$2,1)),100%),0)00001IF($F39>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QT$2,1)),100%),0)00001IF($F39>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,QZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,QZ$2,1)),100%),0)00001IF($F39>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RF$2,1)),100%),0)00001IF($F39>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RL$2,1)),100%),0)00001IF($F39>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RR$2,1)),100%),0)00001IF($F39>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,RX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,RX$2,1)),100%),0)00001IF($F39>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SD$2,1)),100%),0)00001IF($F39>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SJ$2,1)),100%),0)00001IF($F39>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SP$2,1)),100%),0)00001IF($F39>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,SV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,SV$2,1)),100%),0)00001IF($F39>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TB$2,1)),100%),0)00001IF($F39>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TH$2,1)),100%),0)00001IF($F39>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TN$2,1)),100%),0)00001IF($F39>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TT$2,1)),100%),0)00001IF($F39>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,TZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,TZ$2,1)),100%),0)00001IF($F39>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UF$2,1)),100%),0)00001IF($F39>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UL$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UL$2,1)),100%),0)00001IF($F39>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UR$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UR$2,1)),100%),0)00001IF($F39>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,UX$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,UX$2,1)),100%),0)00001IF($F39>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VD$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VD$2,1)),100%),0)00001IF($F39>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VJ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VJ$2,1)),100%),0)00001IF($F39>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VP$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VP$2,1)),100%),0)00001IF($F39>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,VV$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,VV$2,1)),100%),0)00001IF($F39>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WB$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WB$2,1)),100%),0)00001IF($F39>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WH$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WH$2,1)),100%),0)00001IF($F39>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WN$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WN$2,1)),100%),0)00001IF($F39>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WT$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WT$2,1)),100%),0)00001IF($F39>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,WZ$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,WZ$2,1)),100%),0)00001IF($F39>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F39,2,XF$2,1)),100%),0)0IF(AND($G39>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G39,5,XF$2,1)),100%),0)000020577410000#REF!2.5000000000000001E-22.5000000000000001E-2-320000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020587410000#REF!2.5000000000000001E-22.5000000000000001E-2-330000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020597410000#REF!2.5000000000000001E-22.5000000000000001E-2-340000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020607410000#REF!2.5000000000000001E-22.5000000000000001E-2-350000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020617410000#REF!2.5000000000000001E-22.5000000000000001E-2-360000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020627410000#REF!2.5000000000000001E-22.5000000000000001E-2-370000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020637410000#REF!2.5000000000000001E-22.5000000000000001E-2-380000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020647410000#REF!2.5000000000000001E-22.5000000000000001E-2-390000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020657410000#REF!2.5000000000000001E-22.5000000000000001E-2-400000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020667410000#REF!2.5000000000000001E-22.5000000000000001E-2-410000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020677410000#REF!2.5000000000000001E-22.5000000000000001E-2-420000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!10000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000010000020687410000#REF!2.5000000000000001E-22.5000000000000001E-2-430000000#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!0#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000100000206974100IF(INDEX(SC_ShowRetireatee,1),IF($B52>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D52))0IF(INDEX(SC_ShowRetireatee,2),IF($B52>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E52))0#REF!2.5000000000000001E-22.5000000000000001E-2-44034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320707410000#REF!2.5000000000000001E-22.5000000000000001E-2-45034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320717410000#REF!2.5000000000000001E-22.5000000000000001E-2-46034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.68425134714343261IF(($B54+EB$2)<SC_TargetRY,0,IF(($B54+EB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+EB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+EB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.48934493784517225IF(($B54+HB$2)<SC_TargetRY,0,IF(($B54+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.34659481184298963IF(($B54+KB$2)<SC_TargetRY,0,IF(($B54+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.23854219284668629IF(($B54+NB$2)<SC_TargetRY,0,IF(($B54+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.14845931791831707IF(($B54+QB$2)<SC_TargetRY,0,IF(($B54+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B54+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B54+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320727410000#REF!2.5000000000000001E-22.5000000000000001E-2-47034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.96938243902439025IF(($B55+AV$2)<SC_TargetRY,0,IF(($B55+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.71926266512157366IF(($B55+DP$2)<SC_TargetRY,0,IF(($B55+DP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+DP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+DP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.51565197886348413IF(($B55+GP$2)<SC_TargetRY,0,IF(($B55+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.36574173469339177IF(($B55+JP$2)<SC_TargetRY,0,IF(($B55+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.25382417648192518IF(($B55+MP$2)<SC_TargetRY,0,IF(($B55+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.16126501835355544IF(($B55+PP$2)<SC_TargetRY,0,IF(($B55+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-2IF(($B55+TB$2)<SC_TargetRY,0,IF(($B55+TB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B55+TB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B55+TB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320737410000#REF!2.5000000000000001E-22.5000000000000001E-2-48034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!IF(($B56+AJ$2)<SC_TargetRY,0,IF(($B56+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B56+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-2IF(($B56+SP$2)<SC_TargetRY,0,IF(($B56+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B56+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B56+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320747410000#REF!2.5000000000000001E-22.5000000000000001E-2-49034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320757410000#REF!2.5000000000000001E-22.5000000000000001E-2-50034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320767410000#REF!2.5000000000000001E-22.5000000000000001E-2-51034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320777410000#REF!2.5000000000000001E-22.5000000000000001E-2-52034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320787410000#REF!2.5000000000000001E-22.5000000000000001E-2-53034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320797410000#REF!2.5000000000000001E-22.5000000000000001E-2-54034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320807410000#REF!2.5000000000000001E-22.5000000000000001E-2-55034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320817410000#REF!2.5000000000000001E-22.5000000000000001E-2-56034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320827410000#REF!2.5000000000000001E-22.5000000000000001E-2-57034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320837410000#REF!2.5000000000000001E-22.5000000000000001E-2-58034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320847410000#REF!2.5000000000000001E-22.5000000000000001E-2-59034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320857410000#REF!2.5000000000000001E-22.5000000000000001E-2-60034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320867410000#REF!2.5000000000000001E-22.5000000000000001E-2-61034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320877410000#REF!2.5000000000000001E-22.5000000000000001E-2YEAR(SP_TargetRD)-$B70-62034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-3B70+12088741IF(INDEX(SC_ShowRetireatee,1),IF($B71<YEAR(INDEX(SP_BirthDate,1)),0,$B71-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B71<YEAR(INDEX(SP_BirthDate,2)),0,$B71-YEAR(INDEX(SP_BirthDate,2))),0)0IF(INDEX(SC_ShowRetireatee,1),IF($B71>(YEAR(INDEX(SP_BirthDate,1))+INDEX(SP_LifeExp,1)),0,$D71))0IF(INDEX(SC_ShowRetireatee,2),IF($B71>(YEAR(INDEX(SP_BirthDate,2))+INDEX(SP_LifeExp,2)),0,$E71))0INDEX(SC_EX_APW,EXIDX1)#REF!MIN(MAX(IF(SP_AnnyRate="Indexed",INDEX(SP_EA_ARStocks,EAIDX),INDEX(SP_EA_BondYield,EAIDX))*SP_AnnyParticipation-SP_AnnyFees,SP_AnnyFloor),SP_AnnyCeiling)2.5000000000000001E-2$L71-IF(SP_AnnyInflation,INDEX(SP_EA_InflationCPRate, EAIDX),0)2.5000000000000001E-2-63MAX(YEAR(SP_TargetRD)-$B71+SP_AnnyPeriod+IF(SC_AnnyPmntPr>0,1,0),0)034.08972645124624334.08972645124624334.089726451246243IF((P71-AM71)>0,($P72-P71+AM71)/(P71-AM71),0)3.0220860286451157E-2IF((Q71-AN71)>0,($P72-Q71+AN71)/(Q71-AN71),0)3.0220860286451157E-2IF(SP_AnnyRate="Variable",$T71,$S71)3.0220860286451157E-2MAX(V70+SUM(X70:AB70),0)#REF!#REF!MAX(SP_AnnyContrib/INDEX(SC_EA_InflationWageIdx, EAIDX)*ABS($H71),0)#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!INDEX(SC_EX_RolloverAnny,EXIDX1)#REF!#REF!#REF!#REF!#REF!#REF!-$AA71-$AE71#REF!#REF!#REF!#REF!1IF($F71>0,IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AJ$2,1)),100%),0)1IF(AND($G71>0,SP_AnnySurvivor),IF(AJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AJ$2,1)),100%),0)01111IF($F71>0,IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AP$2,1)),100%),0)0.99361699999999997IF(AND($G71>0,SP_AnnySurvivor),IF(AP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AP$2,1)),100%),0)0ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$L71,AP$2)0.96938243902439025ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$L72,AP$2)0.96938243902439025ABS(AP71)*IF(AP$2<$O71,1,(AQ71+AR71)-(AQ71*AR71))/POWER(1+$M71,AP$2)0.969382439024390251IF($F71>0,IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,AV$2,1)),100%),0)0.99316689149899995IF(AND($G71>0,SP_AnnySurvivor),IF(AV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,AV$2,1)),100%),0)0ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$L71,AV$2)0.94531054515074364ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$L72,AV$2)0.94531054515074364ABS(AV71)*IF(AV$2<$O71,1,(AW71+AX71)-(AW71*AX71))/POWER(1+$M71,AV$2)0.945310545150743641IF($F71>0,IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BB$2,1)),100%),0)0.99288681843559723IF(AND($G71>0,SP_AnnySurvivor),IF(BB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BB$2,1)),100%),0)0ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$L71,BB$2)0.92199411470927917ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$L72,BB$2)0.92199411470927917ABS(BB71)*IF(BB$2<$O71,1,(BC71+BD71)-(BC71*BD71))/POWER(1+$M71,BB$2)0.921994114709279171IF($F71>0,IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BH$2,1)),100%),0)0.99265845446735712IF(AND($G71>0,SP_AnnySurvivor),IF(BH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BH$2,1)),100%),0)0ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$L71,BH$2)0.8992995668906304ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$L72,BH$2)0.8992995668906304ABS(BH71)*IF(BH$2<$O71,1,(BI71+BJ71)-(BI71*BJ71))/POWER(1+$M71,BH$2)0.89929956689063041IF($F71>0,IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BN$2,1)),100%),0)0.99249069518855215IF(AND($G71>0,SP_AnnySurvivor),IF(BN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BN$2,1)),100%),0)0ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$L71,BN$2)0.87721715635495223ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$L72,BN$2)0.87721715635495223ABS(BN71)*IF(BN$2<$O71,1,(BO71+BP71)-(BO71*BP71))/POWER(1+$M71,BN$2)0.877217156354952231IF($F71>0,IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BT$2,1)),100%),0)0.99233685913079794IF(AND($G71>0,SP_AnnySurvivor),IF(BT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BT$2,1)),100%),0)0ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$L71,BT$2)0.85568896360557789ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$L72,BT$2)0.85568896360557789ABS(BT71)*IF(BT$2<$O71,1,(BU71+BV71)-(BU71*BV71))/POWER(1+$M71,BT$2)0.855688963605577891IF($F71>0,IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,BZ$2,1)),100%),0)0.992192970286224IF(AND($G71>0,SP_AnnySurvivor),IF(BZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,BZ$2,1)),100%),0)0ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$L71,BZ$2)0.83469745239595605ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$L72,BZ$2)0.83469745239595605ABS(BZ71)*IF(BZ$2<$O71,1,(CA71+CB71)-(CA71*CB71))/POWER(1+$M71,BZ$2)0.834697452395956051IF($F71>0,IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CF$2,1)),100%),0)0.9920590242352354IF(AND($G71>0,SP_AnnySurvivor),IF(CF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CF$2,1)),100%),0)0ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$L71,CF$2)0.81422904218525149ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$L72,CF$2)0.81422904218525149ABS(CF71)*IF(CF$2<$O71,1,(CG71+CH71)-(CG71*CH71))/POWER(1+$M71,CF$2)0.814229042185251491IF($F71>0,IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CL$2,1)),100%),0)0.99193997715232718IF(AND($G71>0,SP_AnnySurvivor),IF(CL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CL$2,1)),100%),0)0ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$L71,CL$2)0.7942744728782335ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$L72,CL$2)0.7942744728782335ABS(CL71)*IF(CL$2<$O71,1,(CM71+CN71)-(CM71*CN71))/POWER(1+$M71,CL$2)0.79427447287823351IF($F71>0,IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CR$2,1)),100%),0)0.99183582345472621IF(AND($G71>0,SP_AnnySurvivor),IF(CR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CR$2,1)),100%),0)0ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$L71,CR$2)0.7748205600571525ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$L72,CR$2)0.7748205600571525ABS(CR71)*IF(CR$2<$O71,1,(CS71+CT71)-(CS71*CT71))/POWER(1+$M71,CR$2)0.77482056005715251IF($F71>0,IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,CX$2,1)),100%),0)0.99174259088732142IF(AND($G71>0,SP_AnnySurvivor),IF(CX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,CX$2,1)),100%),0)0ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$L71,CX$2)0.75585144090195822ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$L72,CX$2)0.75585144090195822ABS(CX71)*IF(CX$2<$O71,1,(CY71+CZ71)-(CY71*CZ71))/POWER(1+$M71,CX$2)0.755851440901958221IF($F71>0,IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DD$2,1)),100%),0)0.99164440837082357IF(AND($G71>0,SP_AnnySurvivor),IF(DD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DD$2,1)),100%),0)0ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$L71,DD$2)0.73734303571639892ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$L72,DD$2)0.73734303571639892ABS(DD71)*IF(DD$2<$O71,1,(DE71+DF71)-(DE71*DF71))/POWER(1+$M71,DD$2)0.73734303571639892IF(($B71+DJ$2)<SC_TargetRY,0,IF(($B71+DJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B71+DJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B71+DJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))1IF($F71>0,IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DJ$2,1)),100%),0)0.9915115280201019IF(AND($G71>0,SP_AnnySurvivor),IF(DJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DJ$2,1)),100%),0)0ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$L71,DJ$2)0.71926266512157366ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$L72,DJ$2)0.71926266512157366ABS(DJ71)*IF(DJ$2<$O71,1,(DK71+DL71)-(DK71*DL71))/POWER(1+$M71,DJ$2)0.719262665121573661IF($F71>0,IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DP$2,1)),100%),0)0.99130628513380181IF(AND($G71>0,SP_AnnySurvivor),IF(DP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DP$2,1)),100%),0)0ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$L71,DP$2)0.70157441731696946ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$L72,DP$2)0.70157441731696946ABS(DP71)*IF(DP$2<$O71,1,(DQ71+DR71)-(DQ71*DR71))/POWER(1+$M71,DP$2)0.701574417316969461IF($F71>0,IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,DV$2,1)),100%),0)0.9909999714916955IF(AND($G71>0,SP_AnnySurvivor),IF(DV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,DV$2,1)),100%),0)0ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$L71,DV$2)0.68425134714343261ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$L72,DV$2)0.68425134714343261ABS(DV71)*IF(DV$2<$O71,1,(DW71+DX71)-(DW71*DX71))/POWER(1+$M71,DV$2)0.684251347143432611IF($F71>0,IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EB$2,1)),100%),0)0.99058474250364048IF(AND($G71>0,SP_AnnySurvivor),IF(EB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EB$2,1)),100%),0)0ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$L71,EB$2)0.66728258129656537ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$L72,EB$2)0.66728258129656537ABS(EB71)*IF(EB$2<$O71,1,(EC71+ED71)-(EC71*ED71))/POWER(1+$M71,EB$2)0.667282581296565371IF($F71>0,IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EH$2,1)),100%),0)0.99005973259011348IF(AND($G71>0,SP_AnnySurvivor),IF(EH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EH$2,1)),100%),0)0ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$L71,EH$2)0.65066236246680809ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$L72,EH$2)0.65066236246680809ABS(EH71)*IF(EH$2<$O71,1,(EI71+EJ71)-(EI71*EJ71))/POWER(1+$M71,EH$2)0.650662362466808091IF($F71>0,IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EN$2,1)),100%),0)0.98941124346526699IF(AND($G71>0,SP_AnnySurvivor),IF(EN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EN$2,1)),100%),0)0ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$L71,EN$2)0.63437675962867535ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$L72,EN$2)0.63437675962867535ABS(EN71)*IF(EN$2<$O71,1,(EO71+EP71)-(EO71*EP71))/POWER(1+$M71,EN$2)0.634376759628675351IF($F71>0,IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,ET$2,1)),100%),0)0.98862861917168599IF(AND($G71>0,SP_AnnySurvivor),IF(ET$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,ET$2,1)),100%),0)0ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$L71,ET$2)0.61841460254810643ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$L72,ET$2)0.61841460254810643ABS(ET71)*IF(ET$2<$O71,1,(EU71+EV71)-(EU71*EV71))/POWER(1+$M71,ET$2)0.618414602548106431IF($F71>0,IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,EZ$2,1)),100%),0)0.98770524004137961IF(AND($G71>0,SP_AnnySurvivor),IF(EZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,EZ$2,1)),100%),0)0ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$L71,EZ$2)0.60276780810666009ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$L72,EZ$2)0.60276780810666009ABS(EZ71)*IF(EZ$2<$O71,1,(FA71+FB71)-(FA71*FB71))/POWER(1+$M71,EZ$2)0.602767808106660091IF($F71>0,IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FF$2,1)),100%),0)0.98663357985593469IF(AND($G71>0,SP_AnnySurvivor),IF(FF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FF$2,1)),100%),0)0ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$L71,FF$2)0.58742810247303845ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$L72,FF$2)0.58742810247303845ABS(FF71)*IF(FF$2<$O71,1,(FG71+FH71)-(FG71*FH71))/POWER(1+$M71,FF$2)0.587428102473038451IF($F71>0,IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FL$2,1)),100%),0)0.98542199381987161IF(AND($G71>0,SP_AnnySurvivor),IF(FL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FL$2,1)),100%),0)0ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$L71,FL$2)0.57239682025678207ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$L72,FL$2)0.57239682025678207ABS(FL71)*IF(FL$2<$O71,1,(FM71+FN71)-(FM71*FN71))/POWER(1+$M71,FL$2)0.572396820256782071IF($F71>0,IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FR$2,1)),100%),0)0.98410251377014679IF(AND($G71>0,SP_AnnySurvivor),IF(FR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FR$2,1)),100%),0)0ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$L71,FR$2)0.55768817650191038ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$L72,FR$2)0.55768817650191038ABS(FR71)*IF(FR$2<$O71,1,(FS71+FT71)-(FS71*FT71))/POWER(1+$M71,FR$2)0.557688176501910381IF($F71>0,IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,FX$2,1)),100%),0)0.98272181794332725IF(AND($G71>0,SP_AnnySurvivor),IF(FX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,FX$2,1)),100%),0)0ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$L71,FX$2)0.54332267316124705ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$L72,FX$2)0.54332267316124705ABS(FX71)*IF(FX$2<$O71,1,(FY71+FZ71)-(FY71*FZ71))/POWER(1+$M71,FX$2)0.543322673161247051IF($F71>0,IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GD$2,1)),100%),0)0.98131357757821447IF(AND($G71>0,SP_AnnySurvivor),IF(GD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GD$2,1)),100%),0)0ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$L71,GD$2)0.52931130904449475ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$L72,GD$2)0.52931130904449475ABS(GD71)*IF(GD$2<$O71,1,(GE71+GF71)-(GE71*GF71))/POWER(1+$M71,GD$2)0.529311309044494751IF($F71>0,IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GJ$2,1)),100%),0)0.97988969157714845IF(AND($G71>0,SP_AnnySurvivor),IF(GJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GJ$2,1)),100%),0)0ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$L71,GJ$2)0.51565197886348413ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$L72,GJ$2)0.51565197886348413ABS(GJ71)*IF(GJ$2<$O71,1,(GK71+GL71)-(GK71*GL71))/POWER(1+$M71,GJ$2)0.515651978863484131IF($F71>0,IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GP$2,1)),100%),0)0.9784443542820721IF(AND($G71>0,SP_AnnySurvivor),IF(GP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GP$2,1)),100%),0)0ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$L71,GP$2)0.50233306555576629ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$L72,GP$2)0.50233306555576629ABS(GP71)*IF(GP$2<$O71,1,(GQ71+GR71)-(GQ71*GR71))/POWER(1+$M71,GP$2)0.502333065555766291IF($F71>0,IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,GV$2,1)),100%),0)0.97697473086194042IF(AND($G71>0,SP_AnnySurvivor),IF(GV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,GV$2,1)),100%),0)0ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$L71,GV$2)0.48934493784517225ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$L72,GV$2)0.48934493784517225ABS(GV71)*IF(GV$2<$O71,1,(GW71+GX71)-(GW71*GX71))/POWER(1+$M71,GV$2)0.489344937845172251IF($F71>0,IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HB$2,1)),100%),0)0.97547214372587476IF(AND($G71>0,SP_AnnySurvivor),IF(HB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HB$2,1)),100%),0)0ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$L71,HB$2)0.47667543934708911ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$L72,HB$2)0.47667543934708911ABS(HB71)*IF(HB$2<$O71,1,(HC71+HD71)-(HC71*HD71))/POWER(1+$M71,HB$2)0.476675439347089111IF($F71>0,IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HH$2,1)),100%),0)0.9739299222666441IF(AND($G71>0,SP_AnnySurvivor),IF(HH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HH$2,1)),100%),0)0ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$L71,HH$2)0.46431396631949412ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$L72,HH$2)0.46431396631949412ABS(HH71)*IF(HH$2<$O71,1,(HI71+HJ71)-(HI71*HJ71))/POWER(1+$M71,HH$2)0.464313966319494121IF($F71>0,IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HN$2,1)),100%),0)0.97234631221303847IF(AND($G71>0,SP_AnnySurvivor),IF(HN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HN$2,1)),100%),0)0ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$L71,HN$2)0.45225267493683752ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$L72,HN$2)0.45225267493683752ABS(HN71)*IF(HN$2<$O71,1,(HO71+HP71)-(HO71*HP71))/POWER(1+$M71,HN$2)0.452252674936837521IF($F71>0,IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HT$2,1)),100%),0)0.97072346621795491IF(AND($G71>0,SP_AnnySurvivor),IF(HT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HT$2,1)),100%),0)0ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$L71,HT$2)0.4404857221681639ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$L72,HT$2)0.4404857221681639ABS(HT71)*IF(HT$2<$O71,1,(HU71+HV71)-(HU71*HV71))/POWER(1+$M71,HT$2)0.44048572216816391IF($F71>0,IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,HZ$2,1)),100%),0)0.96906158764378969IF(AND($G71>0,SP_AnnySurvivor),IF(HZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,HZ$2,1)),100%),0)0ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$L71,HZ$2)0.42900644937737759ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$L72,HZ$2)0.42900644937737759ABS(HZ71)*IF(HZ$2<$O71,1,(IA71+IB71)-(IA71*IB71))/POWER(1+$M71,HZ$2)0.429006449377377591IF($F71>0,IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IF$2,1)),100%),0)0.96736088455747493IF(AND($G71>0,SP_AnnySurvivor),IF(IF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IF$2,1)),100%),0)0ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$L71,IF$2)0.41780833469143447ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$L72,IF$2)0.41780833469143447ABS(IF71)*IF(IF$2<$O71,1,(IG71+IH71)-(IG71*IH71))/POWER(1+$M71,IF$2)0.417808334691434471IF($F71>0,IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IL$2,1)),100%),0)0.96561963496527148IF(AND($G71>0,SP_AnnySurvivor),IF(IL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IL$2,1)),100%),0)0ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$L71,IL$2)0.40688417530633164ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$L72,IL$2)0.40688417530633164ABS(IL71)*IF(IL$2<$O71,1,(IM71+IN71)-(IM71*IN71))/POWER(1+$M71,IL$2)0.406884175306331641IF($F71>0,IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IR$2,1)),100%),0)0.96382841054241086IF(AND($G71>0,SP_AnnySurvivor),IF(IR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IR$2,1)),100%),0)0ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$L71,IR$2)0.39622380991330569ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$L72,IR$2)0.39622380991330569ABS(IR71)*IF(IR$2<$O71,1,(IS71+IT71)-(IS71*IT71))/POWER(1+$M71,IR$2)0.396223809913305691IF($F71>0,IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,IX$2,1)),100%),0)0.9619778599941694IF(AND($G71>0,SP_AnnySurvivor),IF(IX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,IX$2,1)),100%),0)0ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$L71,IX$2)0.38581761970563139ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$L72,IX$2)0.38581761970563139ABS(IX71)*IF(IX$2<$O71,1,(IY71+IZ71)-(IY71*IZ71))/POWER(1+$M71,IX$2)0.385817619705631391IF($F71>0,IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JD$2,1)),100%),0)0.96006544800850102IF(AND($G71>0,SP_AnnySurvivor),IF(JD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JD$2,1)),100%),0)0ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$L71,JD$2)0.3756591358806407ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$L72,JD$2)0.3756591358806407ABS(JD71)*IF(JD$2<$O71,1,(JE71+JF71)-(JE71*JF71))/POWER(1+$M71,JD$2)0.37565913588064071IF($F71>0,IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JJ$2,1)),100%),0)0.9580877131856036IF(AND($G71>0,SP_AnnySurvivor),IF(JJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JJ$2,1)),100%),0)0ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$L71,JJ$2)0.36574173469339177ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$L72,JJ$2)0.36574173469339177ABS(JJ71)*IF(JJ$2<$O71,1,(JK71+JL71)-(JK71*JL71))/POWER(1+$M71,JJ$2)0.365741734693391771IF($F71>0,IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JP$2,1)),100%),0)0.95603644739167326IF(AND($G71>0,SP_AnnySurvivor),IF(JP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JP$2,1)),100%),0)0ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$L71,JP$2)0.35605725037991542ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$L72,JP$2)0.35605725037991542ABS(JP71)*IF(JP$2<$O71,1,(JQ71+JR71)-(JQ71*JR71))/POWER(1+$M71,JP$2)0.356057250379915421IF($F71>0,IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,JV$2,1)),100%),0)0.95389492574951584IF(AND($G71>0,SP_AnnySurvivor),IF(JV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,JV$2,1)),100%),0)0ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$L71,JV$2)0.34659481184298963ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$L72,JV$2)0.34659481184298963ABS(JV71)*IF(JV$2<$O71,1,(JW71+JX71)-(JW71*JX71))/POWER(1+$M71,JV$2)0.346594811842989631IF($F71>0,IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KB$2,1)),100%),0)0.95164182593489555IF(AND($G71>0,SP_AnnySurvivor),IF(KB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KB$2,1)),100%),0)0ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$L71,KB$2)0.33734259014382101ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$L72,KB$2)0.33734259014382101ABS(KB71)*IF(KB$2<$O71,1,(KC71+KD71)-(KC71*KD71))/POWER(1+$M71,KB$2)0.337342590143821011IF($F71>0,IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KH$2,1)),100%),0)0.94925415659362489IF(AND($G71>0,SP_AnnySurvivor),IF(KH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KH$2,1)),100%),0)0ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$L71,KH$2)0.32828897325380502ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$L72,KH$2)0.32828897325380502ABS(KH71)*IF(KH$2<$O71,1,(KI71+KJ71)-(KI71*KJ71))/POWER(1+$M71,KH$2)0.328288973253805021IF($F71>0,IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KN$2,1)),100%),0)0.94670635843732753IF(AND($G71>0,SP_AnnySurvivor),IF(KN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KN$2,1)),100%),0)0ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$L71,KN$2)0.31942228843862619ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$L72,KN$2)0.31942228843862619ABS(KN71)*IF(KN$2<$O71,1,(KO71+KP71)-(KO71*KP71))/POWER(1+$M71,KN$2)0.319422288438626191IF($F71>0,IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KT$2,1)),100%),0)0.94397037706144371IF(AND($G71>0,SP_AnnySurvivor),IF(KT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KT$2,1)),100%),0)0ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$L71,KT$2)0.31073088587808639ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$L72,KT$2)0.31073088587808639ABS(KT71)*IF(KT$2<$O71,1,(KU71+KV71)-(KU71*KV71))/POWER(1+$M71,KT$2)0.310730885878086391IF($F71>0,IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,KZ$2,1)),100%),0)0.94102424551463493IF(AND($G71>0,SP_AnnySurvivor),IF(KZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,KZ$2,1)),100%),0)0ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$L71,KZ$2)0.30220594613001067ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$L72,KZ$2)0.30220594613001067ABS(KZ71)*IF(KZ$2<$O71,1,(LA71+LB71)-(LA71*LB71))/POWER(1+$M71,KZ$2)0.302205946130010671IF($F71>0,IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LF$2,1)),100%),0)0.93783793741932242IF(AND($G71>0,SP_AnnySurvivor),IF(LF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LF$2,1)),100%),0)0ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$L71,LF$2)0.29383675785016045ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$L72,LF$2)0.29383675785016045ABS(LF71)*IF(LF$2<$O71,1,(LG71+LH71)-(LG71*LH71))/POWER(1+$M71,LF$2)0.293836757850160451IF($F71>0,IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LL$2,1)),100%),0)0.93436137218530901IF(AND($G71>0,SP_AnnySurvivor),IF(LL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LL$2,1)),100%),0)0ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$L71,LL$2)0.28560732194030236ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$L72,LL$2)0.28560732194030236ABS(LL71)*IF(LL$2<$O71,1,(LM71+LN71)-(LM71*LN71))/POWER(1+$M71,LL$2)0.285607321940302361IF($F71>0,IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LR$2,1)),100%),0)0.93053889981169891IF(AND($G71>0,SP_AnnySurvivor),IF(LR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LR$2,1)),100%),0)0ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$L71,LR$2)0.27750136818170207ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$L72,LR$2)0.27750136818170207ABS(LR71)*IF(LR$2<$O71,1,(LS71+LT71)-(LS71*LT71))/POWER(1+$M71,LR$2)0.277501368181702071IF($F71>0,IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,LX$2,1)),100%),0)0.92632262805665211IF(AND($G71>0,SP_AnnySurvivor),IF(LX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,LX$2,1)),100%),0)0ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$L71,LX$2)0.2695063507146056ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$L72,LX$2)0.2695063507146056ABS(LX71)*IF(LX$2<$O71,1,(LY71+LZ71)-(LY71*LZ71))/POWER(1+$M71,LX$2)0.26950635071460561IF($F71>0,IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MD$2,1)),100%),0)0.92167897272220412IF(AND($G71>0,SP_AnnySurvivor),IF(MD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MD$2,1)),100%),0)0ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$L71,MD$2)0.26161494183265688ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$L72,MD$2)0.26161494183265688ABS(MD71)*IF(MD$2<$O71,1,(ME71+MF71)-(ME71*MF71))/POWER(1+$M71,MD$2)0.261614941832656881IF($F71>0,IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MJ$2,1)),100%),0)0.91658761807688671IF(AND($G71>0,SP_AnnySurvivor),IF(MJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MJ$2,1)),100%),0)0ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$L71,MJ$2)0.25382417648192518ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$L72,MJ$2)0.25382417648192518ABS(MJ71)*IF(MJ$2<$O71,1,(MK71+ML71)-(MK71*ML71))/POWER(1+$M71,MJ$2)0.253824176481925181IF($F71>0,IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MP$2,1)),100%),0)0.91103401369895887IF(AND($G71>0,SP_AnnySurvivor),IF(MP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MP$2,1)),100%),0)0ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$L71,MP$2)0.24613293248450852ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$L72,MP$2)0.24613293248450852ABS(MP71)*IF(MP$2<$O71,1,(MQ71+MR71)-(MQ71*MR71))/POWER(1+$M71,MP$2)0.246132932484508521IF($F71>0,IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,MV$2,1)),100%),0)0.90501116783439506IF(AND($G71>0,SP_AnnySurvivor),IF(MV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,MV$2,1)),100%),0)0ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$L71,MV$2)0.23854219284668629ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$L72,MV$2)0.23854219284668629ABS(MV71)*IF(MV$2<$O71,1,(MW71+MX71)-(MW71*MX71))/POWER(1+$M71,MV$2)0.238542192846686291IF($F71>0,IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NB$2,1)),100%),0)0.89850685257116925IF(AND($G71>0,SP_AnnySurvivor),IF(NB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NB$2,1)),100%),0)0ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$L71,NB$2)0.23105150254311918ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$L72,NB$2)0.23105150254311918ABS(NB71)*IF(NB$2<$O71,1,(NC71+ND71)-(NC71*ND71))/POWER(1+$M71,NB$2)0.231051502543119181IF($F71>0,IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NH$2,1)),100%),0)0.89149849912111412IF(AND($G71>0,SP_AnnySurvivor),IF(NH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NH$2,1)),100%),0)0ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$L71,NH$2)0.22365785446173936ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$L72,NH$2)0.22365785446173936ABS(NH71)*IF(NH$2<$O71,1,(NI71+NJ71)-(NI71*NJ71))/POWER(1+$M71,NH$2)0.223657854461739361IF($F71>0,IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NN$2,1)),100%),0)0.88395998781254592IF(AND($G71>0,SP_AnnySurvivor),IF(NN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NN$2,1)),100%),0)0ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$L71,NN$2)0.21635766209210822ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$L72,NN$2)0.21635766209210822ABS(NN71)*IF(NN$2<$O71,1,(NO71+NP71)-(NO71*NP71))/POWER(1+$M71,NN$2)0.216357662092108221IF($F71>0,IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NT$2,1)),100%),0)0.87587705768398794IF(AND($G71>0,SP_AnnySurvivor),IF(NT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NT$2,1)),100%),0)0ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$L71,NT$2)0.20915052451701263ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$L72,NT$2)0.20915052451701263ABS(NT71)*IF(NT$2<$O71,1,(NU71+NV71)-(NU71*NV71))/POWER(1+$M71,NT$2)0.209150524517012631IF($F71>0,IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,NZ$2,1)),100%),0)0.86723653050993543IF(AND($G71>0,SP_AnnySurvivor),IF(NZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,NZ$2,1)),100%),0)0ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$L71,NZ$2)0.20203634594405107ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$L72,NZ$2)0.20203634594405107ABS(NZ71)*IF(NZ$2<$O71,1,(OA71+OB71)-(OA71*OB71))/POWER(1+$M71,NZ$2)0.202036345944051071IF($F71>0,IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OF$2,1)),100%),0)0.85802474408285889IF(AND($G71>0,SP_AnnySurvivor),IF(OF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OF$2,1)),100%),0)0ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$L71,OF$2)0.19501494231944719ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$L72,OF$2)0.19501494231944719ABS(OF71)*IF(OF$2<$O71,1,(OG71+OH71)-(OG71*OH71))/POWER(1+$M71,OF$2)0.195014942319447191IF($F71>0,IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OL$2,1)),100%),0)0.84819349656515752IF(AND($G71>0,SP_AnnySurvivor),IF(OL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OL$2,1)),100%),0)0ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$L71,OL$2)0.18807849864424483ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$L72,OL$2)0.18807849864424483ABS(OL71)*IF(OL$2<$O71,1,(OM71+ON71)-(OM71*ON71))/POWER(1+$M71,OL$2)0.188078498644244831IF($F71>0,IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OR$2,1)),100%),0)0.83771830688257787IF(AND($G71>0,SP_AnnySurvivor),IF(OR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OR$2,1)),100%),0)0ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$L71,OR$2)0.18122510164486677ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$L72,OR$2)0.18122510164486677ABS(OR71)*IF(OR$2<$O71,1,(OS71+OT71)-(OS71*OT71))/POWER(1+$M71,OR$2)0.181225101644866771IF($F71>0,IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,OX$2,1)),100%),0)0.82663110509098692IF(AND($G71>0,SP_AnnySurvivor),IF(OX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,OX$2,1)),100%),0)0ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$L71,OX$2)0.17446496334107015ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$L72,OX$2)0.17446496334107015ABS(OX71)*IF(OX$2<$O71,1,(OY71+OZ71)-(OY71*OZ71))/POWER(1+$M71,OX$2)0.174464963341070151IF($F71>0,IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PD$2,1)),100%),0)0.81497808640251923IF(AND($G71>0,SP_AnnySurvivor),IF(PD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PD$2,1)),100%),0)0ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$L71,PD$2)0.1678102739052206ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$L72,PD$2)0.1678102739052206ABS(PD71)*IF(PD$2<$O71,1,(PE71+PF71)-(PE71*PF71))/POWER(1+$M71,PD$2)0.16781027390522061IF($F71>0,IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PJ$2,1)),100%),0)0.80277052964629592IF(AND($G71>0,SP_AnnySurvivor),IF(PJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PJ$2,1)),100%),0)0ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$L71,PJ$2)0.16126501835355544ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$L72,PJ$2)0.16126501835355544ABS(PJ71)*IF(PJ$2<$O71,1,(PK71+PL71)-(PK71*PL71))/POWER(1+$M71,PJ$2)0.161265018353555441IF($F71>0,IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PP$2,1)),100%),0)0.78995269259943357IF(AND($G71>0,SP_AnnySurvivor),IF(PP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PP$2,1)),100%),0)0ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$L71,PP$2)0.15481960956634561ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$L72,PP$2)0.15481960956634561ABS(PP71)*IF(PP$2<$O71,1,(PQ71+PR71)-(PQ71*PR71))/POWER(1+$M71,PP$2)0.154819609566345611IF($F71>0,IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,PV$2,1)),100%),0)0.77643739198174988IF(AND($G71>0,SP_AnnySurvivor),IF(PV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,PV$2,1)),100%),0)0ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$L71,PV$2)0.14845931791831707ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$L72,PV$2)0.14845931791831707ABS(PV71)*IF(PV$2<$O71,1,(PW71+PX71)-(PW71*PX71))/POWER(1+$M71,PV$2)0.148459317918317071IF($F71>0,IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QB$2,1)),100%),0)0.76215715546842155IF(AND($G71>0,SP_AnnySurvivor),IF(QB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QB$2,1)),100%),0)0ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$L71,QB$2)0.14217449184698869ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$L72,QB$2)0.14217449184698869ABS(QB71)*IF(QB$2<$O71,1,(QC71+QD71)-(QC71*QD71))/POWER(1+$M71,QB$2)0.142174491846988691IF($F71>0,IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QH$2,1)),100%),0)0.74703900613254992IF(AND($G71>0,SP_AnnySurvivor),IF(QH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QH$2,1)),100%),0)0ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$L71,QH$2)0.13595543280654812ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$L72,QH$2)0.13595543280654812ABS(QH71)*IF(QH$2<$O71,1,(QI71+QJ71)-(QI71*QJ71))/POWER(1+$M71,QH$2)0.135955432806548121IF($F71>0,IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QN$2,1)),100%),0)0.73100381386591473IF(AND($G71>0,SP_AnnySurvivor),IF(QN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QN$2,1)),100%),0)0ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$L71,QN$2)0.1297923409183957ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$L72,QN$2)0.1297923409183957ABS(QN71)*IF(QN$2<$O71,1,(QO71+QP71)-(QO71*QP71))/POWER(1+$M71,QN$2)0.12979234091839571IF($F71>0,IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QT$2,1)),100%),0)0.71393414380833176IF(AND($G71>0,SP_AnnySurvivor),IF(QT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QT$2,1)),100%),0)0ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$L71,QT$2)0.12366981460059534ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$L72,QT$2)0.12366981460059534ABS(QT71)*IF(QT$2<$O71,1,(QU71+QV71)-(QU71*QV71))/POWER(1+$M71,QT$2)0.123669814600595341IF($F71>0,IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,QZ$2,1)),100%),0)0.69574167395580788IF(AND($G71>0,SP_AnnySurvivor),IF(QZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,QZ$2,1)),100%),0)0ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$L71,QZ$2)0.11757898574140779ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$L72,QZ$2)0.11757898574140779ABS(QZ71)*IF(QZ$2<$O71,1,(RA71+RB71)-(RA71*RB71))/POWER(1+$M71,QZ$2)0.117578985741407791IF($F71>0,IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RF$2,1)),100%),0)0.67640422986988014IF(AND($G71>0,SP_AnnySurvivor),IF(RF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RF$2,1)),100%),0)0ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$L71,RF$2)0.1115229223528889ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$L72,RF$2)0.1115229223528889ABS(RF71)*IF(RF$2<$O71,1,(RG71+RH71)-(RG71*RH71))/POWER(1+$M71,RF$2)0.11152292235288891IF($F71>0,IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RL$2,1)),100%),0)0.65592135698096043IF(AND($G71>0,SP_AnnySurvivor),IF(RL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RL$2,1)),100%),0)0ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$L71,RL$2)0.10550808313970607ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$L72,RL$2)0.10550808313970607ABS(RL71)*IF(RL$2<$O71,1,(RM71+RN71)-(RM71*RN71))/POWER(1+$M71,RL$2)0.105508083139706071IF($F71>0,IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RR$2,1)),100%),0)0.63426152193073515IF(AND($G71>0,SP_AnnySurvivor),IF(RR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RR$2,1)),100%),0)0ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$L71,RR$2)9.953560509099188E-2ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$L72,RR$2)9.953560509099188E-2ABS(RR71)*IF(RR$2<$O71,1,(RS71+RT71)-(RS71*RT71))/POWER(1+$M71,RR$2)9.953560509099188E-21IF($F71>0,IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,RX$2,1)),100%),0)0.61130062057532053IF(AND($G71>0,SP_AnnySurvivor),IF(RX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,RX$2,1)),100%),0)0ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$L71,RX$2)9.3592504049846731E-2ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$L72,RX$2)9.3592504049846731E-2ABS(RX71)*IF(RX$2<$O71,1,(RY71+RZ71)-(RY71*RZ71))/POWER(1+$M71,RX$2)9.3592504049846731E-21IF($F71>0,IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SD$2,1)),100%),0)0.58693540044042947IF(AND($G71>0,SP_AnnySurvivor),IF(SD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SD$2,1)),100%),0)0ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$L71,SD$2)8.7670335632612631E-2ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$L72,SD$2)8.7670335632612631E-2ABS(SD71)*IF(SD$2<$O71,1,(SE71+SF71)-(SE71*SF71))/POWER(1+$M71,SD$2)8.7670335632612631E-21IF($F71>0,IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SJ$2,1)),100%),0)0.56117421877969853IF(AND($G71>0,SP_AnnySurvivor),IF(SJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SJ$2,1)),100%),0)0ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$L71,SJ$2)8.1777948225718669E-2ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$L72,SJ$2)8.1777948225718669E-2ABS(SJ71)*IF(SJ$2<$O71,1,(SK71+SL71)-(SK71*SL71))/POWER(1+$M71,SJ$2)8.1777948225718669E-21IF($F71>0,IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SP$2,1)),100%),0)0.5340633310962325IF(AND($G71>0,SP_AnnySurvivor),IF(SP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SP$2,1)),100%),0)0ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$L71,SP$2)7.5928950018522873E-2ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$L72,SP$2)7.5928950018522873E-2ABS(SP71)*IF(SP$2<$O71,1,(SQ71+SR71)-(SQ71*SR71))/POWER(1+$M71,SP$2)7.5928950018522873E-21IF($F71>0,IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,SV$2,1)),100%),0)0.50563620810864218IF(AND($G71>0,SP_AnnySurvivor),IF(SV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,SV$2,1)),100%),0)0ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$L71,SV$2)7.0134052553109213E-2ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$L72,SV$2)7.0134052553109213E-2ABS(SV71)*IF(SV$2<$O71,1,(SW71+SX71)-(SW71*SX71))/POWER(1+$M71,SV$2)7.0134052553109213E-21IF($F71>0,IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TB$2,1)),100%),0)0.47585575235966748IF(AND($G71>0,SP_AnnySurvivor),IF(TB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TB$2,1)),100%),0)0ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$L71,TB$2)6.4393529034037805E-2ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$L72,TB$2)6.4393529034037805E-2ABS(TB71)*IF(TB$2<$O71,1,(TC71+TD71)-(TC71*TD71))/POWER(1+$M71,TB$2)6.4393529034037805E-21IF($F71>0,IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TH$2,1)),100%),0)0.4447514411066778IF(AND($G71>0,SP_AnnySurvivor),IF(TH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TH$2,1)),100%),0)0ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$L71,TH$2)5.8716532691441871E-2ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$L72,TH$2)5.8716532691441871E-2ABS(TH71)*IF(TH$2<$O71,1,(TI71+TJ71)-(TI71*TJ71))/POWER(1+$M71,TH$2)5.8716532691441871E-21IF($F71>0,IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TN$2,1)),100%),0)0.41251096438941365IF(AND($G71>0,SP_AnnySurvivor),IF(TN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TN$2,1)),100%),0)0ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$L71,TN$2)5.3131817092786894E-2ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$L72,TN$2)5.3131817092786894E-2ABS(TN71)*IF(TN$2<$O71,1,(TO71+TP71)-(TO71*TP71))/POWER(1+$M71,TN$2)5.3131817092786894E-21IF($F71>0,IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TT$2,1)),100%),0)0.37939128408051637IF(AND($G71>0,SP_AnnySurvivor),IF(TT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TT$2,1)),100%),0)0ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$L71,TT$2)4.7674116841015822E-2ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$L72,TT$2)4.7674116841015822E-2ABS(TT71)*IF(TT$2<$O71,1,(TU71+TV71)-(TU71*TV71))/POWER(1+$M71,TT$2)4.7674116841015822E-21IF($F71>0,IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,TZ$2,1)),100%),0)0.34565732866521315IF(AND($G71>0,SP_AnnySurvivor),IF(TZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,TZ$2,1)),100%),0)0ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$L71,TZ$2)4.2375731773639083E-2ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$L72,TZ$2)4.2375731773639083E-2ABS(TZ71)*IF(TZ$2<$O71,1,(UA71+UB71)-(UA71*UB71))/POWER(1+$M71,TZ$2)4.2375731773639083E-21IF($F71>0,IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UF$2,1)),100%),0)0.31158381183471112IF(AND($G71>0,SP_AnnySurvivor),IF(UF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UF$2,1)),100%),0)0ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$L71,UF$2)3.7266830866654478E-2ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$L72,UF$2)3.7266830866654478E-2ABS(UF71)*IF(UF$2<$O71,1,(UG71+UH71)-(UG71*UH71))/POWER(1+$M71,UF$2)3.7266830866654478E-21IF($F71>0,IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UL$2,1)),100%),0)0.27748470263514402IF(AND($G71>0,SP_AnnySurvivor),IF(UL$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UL$2,1)),100%),0)0ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$L71,UL$2)3.237894968806785E-2ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$L72,UL$2)3.237894968806785E-2ABS(UL71)*IF(UL$2<$O71,1,(UM71+UN71)-(UM71*UN71))/POWER(1+$M71,UL$2)3.237894968806785E-21IF($F71>0,IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UR$2,1)),100%),0)0.24373729058536042IF(AND($G71>0,SP_AnnySurvivor),IF(UR$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UR$2,1)),100%),0)0ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$L71,UR$2)2.7747369957029002E-2ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$L72,UR$2)2.7747369957029002E-2ABS(UR71)*IF(UR$2<$O71,1,(US71+UT71)-(US71*UT71))/POWER(1+$M71,UR$2)2.7747369957029002E-21IF($F71>0,IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,UX$2,1)),100%),0)0.21078985859319374IF(AND($G71>0,SP_AnnySurvivor),IF(UX$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,UX$2,1)),100%),0)0ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$L71,UX$2)2.3411308756797714E-2ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$L72,UX$2)2.3411308756797714E-2ABS(UX71)*IF(UX$2<$O71,1,(UY71+UZ71)-(UY71*UZ71))/POWER(1+$M71,UX$2)2.3411308756797714E-21IF($F71>0,IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VD$2,1)),100%),0)0.17914840370962801IF(AND($G71>0,SP_AnnySurvivor),IF(VD$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VD$2,1)),100%),0)0ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$L71,VD$2)1.9411766449388843E-2ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$L72,VD$2)1.9411766449388843E-2ABS(VD71)*IF(VD$2<$O71,1,(VE71+VF71)-(VE71*VF71))/POWER(1+$M71,VD$2)1.9411766449388843E-21IF($F71>0,IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VJ$2,1)),100%),0)0.14933864677755704IF(AND($G71>0,SP_AnnySurvivor),IF(VJ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VJ$2,1)),100%),0)0ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$L71,VJ$2)1.5787030973180377E-2ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$L72,VJ$2)1.5787030973180377E-2ABS(VJ71)*IF(VJ$2<$O71,1,(VK71+VL71)-(VK71*VL71))/POWER(1+$M71,VJ$2)1.5787030973180377E-21IF($F71>0,IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VP$2,1)),100%),0)0.12186078378642688IF(AND($G71>0,SP_AnnySurvivor),IF(VP$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VP$2,1)),100%),0)0ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$L71,VP$2)1.256806305873962E-2ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$L72,VP$2)1.256806305873962E-2ABS(VP71)*IF(VP$2<$O71,1,(VQ71+VR71)-(VQ71*VR71))/POWER(1+$M71,VP$2)1.256806305873962E-21IF($F71>0,IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,VV$2,1)),100%),0)9.714071449143126E-2IF(AND($G71>0,SP_AnnySurvivor),IF(VV$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,VV$2,1)),100%),0)0ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$L71,VV$2)9.7742132945941394E-3ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$L72,VV$2)9.7742132945941394E-3ABS(VV71)*IF(VV$2<$O71,1,(VW71+VX71)-(VW71*VX71))/POWER(1+$M71,VV$2)9.7742132945941394E-31IF($F71>0,IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WB$2,1)),100%),0)7.5486980683431834E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WB$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WB$2,1)),100%),0)0ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$L71,WB$2)7.4101791559832856E-3ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$L72,WB$2)7.4101791559832856E-3ABS(WB71)*IF(WB$2<$O71,1,(WC71+WD71)-(WC71*WD71))/POWER(1+$M71,WB$2)7.4101791559832856E-31IF($F71>0,IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WH$2,1)),100%),0)5.7061061620490225E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WH$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WH$2,1)),100%),0)0ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$L71,WH$2)5.4647794000806833E-3ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$L72,WH$2)5.4647794000806833E-3ABS(WH71)*IF(WH$2<$O71,1,(WI71+WJ71)-(WI71*WJ71))/POWER(1+$M71,WH$2)5.4647794000806833E-31IF($F71>0,IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WN$2,1)),100%),0)4.1934687734452851E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WN$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WN$2,1)),100%),0)0ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$L71,WN$2)3.918161525984289E-3ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$L72,WN$2)3.918161525984289E-3ABS(WN71)*IF(WN$2<$O71,1,(WO71+WP71)-(WO71*WP71))/POWER(1+$M71,WN$2)3.918161525984289E-31IF($F71>0,IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WT$2,1)),100%),0)2.9961998908764689E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WT$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WT$2,1)),100%),0)0ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$L71,WT$2)2.7312146975839676E-3ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$L72,WT$2)2.7312146975839676E-3ABS(WT71)*IF(WT$2<$O71,1,(WU71+WV71)-(WU71*WV71))/POWER(1+$M71,WT$2)2.7312146975839676E-31IF($F71>0,IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,WZ$2,1)),100%),0)2.0825806429510707E-2IF(AND($G71>0,SP_AnnySurvivor),IF(WZ$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,WZ$2,1)),100%),0)0ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$L71,WZ$2)1.852093975325345E-3ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$L72,WZ$2)1.852093975325345E-3ABS(WZ71)*IF(WZ$2<$O71,1,(XA71+XB71)-(XA71*XB71))/POWER(1+$M71,WZ$2)1.852093975325345E-31IF($F71>0,IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$F71,2,XF$2,1)),100%),0)1.410075784309954E-2IF(AND($G71>0,SP_AnnySurvivor),IF(XF$2>0,PRODUCT(OFFSET(LT_AnnuityLifeTable,$G71,5,XF$2,1)),100%),0)0ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$L71,XF$2)1.2234318447875709E-3ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$L72,XF$2)1.2234318447875709E-3ABS(XF71)*IF(XF$2<$O71,1,(XG71+XH71)-(XG71*XH71))/POWER(1+$M71,XF$2)1.2234318447875709E-320897410000#REF!2.5000000000000001E-22.5000000000000001E-2-640SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=3))34.089726451246243SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=4))34.089726451246243SUMPRODUCT($AJ72:$XK72*(MOD(COLUMN($AJ72:$XK72)-COLUMN($AJ72),6)=5))34.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!-$X72#REF!#REF!#REF!$AE72+$AF72#REF!MAX($V72-$W72,0)#REF!MIN($V72,$W72)#REF!110ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$L72,AJ$2)1ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$L73,AJ$2)1ABS(AJ72)*IF(AJ$2<$O72,1,(AK72+AL72)-(AK72*AL72))/POWER(1+$M72,AJ$2)110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320907410000#REF!2.5000000000000001E-22.5000000000000001E-2-65034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-3IF(($B73+WN$2)<SC_TargetRY,0,IF(($B73+WN$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B73+WN$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B73+WN$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))14.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320917410000#REF!2.5000000000000001E-22.5000000000000001E-2-66034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-2IF(($B74+VV$2)<SC_TargetRY,0,IF(($B74+VV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B74+VV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B74+VV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))19.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320927410000#REF!2.5000000000000001E-22.5000000000000001E-2-67034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320937410000#REF!2.5000000000000001E-22.5000000000000001E-2-68034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320947410000#REF!2.5000000000000001E-22.5000000000000001E-2-69034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320957410000#REF!2.5000000000000001E-22.5000000000000001E-2-70034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.48934493784517225IF(($B78+HB$2)<SC_TargetRY,0,IF(($B78+HB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+HB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+HB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.34659481184298963IF(($B78+KB$2)<SC_TargetRY,0,IF(($B78+KB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+KB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+KB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.23854219284668629IF(($B78+NB$2)<SC_TargetRY,0,IF(($B78+NB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+NB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+NB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.14845931791831707IF(($B78+QB$2)<SC_TargetRY,0,IF(($B78+QB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B78+QB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B78+QB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320967410000#REF!2.5000000000000001E-22.5000000000000001E-2-71034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.96938243902439025IF(($B79+AV$2)<SC_TargetRY,0,IF(($B79+AV$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+AV$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+AV$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.51565197886348413IF(($B79+GP$2)<SC_TargetRY,0,IF(($B79+GP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+GP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+GP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.36574173469339177IF(($B79+JP$2)<SC_TargetRY,0,IF(($B79+JP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+JP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+JP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.25382417648192518IF(($B79+MP$2)<SC_TargetRY,0,IF(($B79+MP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+MP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+MP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.16126501835355544IF(($B79+PP$2)<SC_TargetRY,0,IF(($B79+PP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+PP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+PP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-2IF(($B79+TB$2)<SC_TargetRY,0,IF(($B79+TB$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B79+TB$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B79+TB$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320977410000#REF!2.5000000000000001E-22.5000000000000001E-2-72034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!IF(($B80+AJ$2)<SC_TargetRY,0,IF(($B80+AJ$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B80+AJ$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+AJ$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-2IF(($B80+SP$2)<SC_TargetRY,0,IF(($B80+SP$2)=SC_TargetRY,SC_AnnyPmntPr,IF(SP_AnnyTerms="Life",1,IF(($B80+SP$2)=(SC_TargetRY+SP_AnnyPeriod),SC_AnnyPmntPr-1,IF(($B80+SP$2)>(SC_TargetRY+SP_AnnyPeriod),0,1)))))10.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320987410000#REF!2.5000000000000001E-22.5000000000000001E-2-73034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-320997410000#REF!2.5000000000000001E-22.5000000000000001E-2-74034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321007410000#REF!2.5000000000000001E-22.5000000000000001E-2-75034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321017410000#REF!2.5000000000000001E-22.5000000000000001E-2-76034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321027410000#REF!2.5000000000000001E-22.5000000000000001E-2-77034.08972645124624334.08972645124624334.0897264512462433.0220860286451157E-23.0220860286451157E-23.0220860286451157E-2#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!IF($R85>0,-(V85+SUM(X85:Z85))*ABS($AJ85)/$R85,0)#REF!(V85+SUM(X85:AA85))*U85#REF!(V85+SUM(X85:AA85))#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.969382439024390250.9693824390243902510.9931668914989999500.945310545150743640.945310545150743640.9453105451507436410.9928868184355972300.921994114709279170.921994114709279170.9219941147092791710.9926584544673571200.89929956689063040.89929956689063040.899299566890630410.9924906951885521500.877217156354952230.877217156354952230.8772171563549522310.9923368591307979400.855688963605577890.855688963605577890.8556889636055778910.99219297028622400.834697452395956050.834697452395956050.8346974523959560510.992059024235235400.814229042185251490.814229042185251490.8142290421852514910.9919399771523271800.79427447287823350.79427447287823350.794274472878233510.9918358234547262100.77482056005715250.77482056005715250.774820560057152510.9917425908873214200.755851440901958220.755851440901958220.7558514409019582210.9916444083708235700.737343035716398920.737343035716398920.7373430357163989210.991511528020101900.719262665121573660.719262665121573660.7192626651215736610.9913062851338018100.701574417316969460.701574417316969460.7015744173169694610.990999971491695500.684251347143432610.684251347143432610.6842513471434326110.9905847425036404800.667282581296565370.667282581296565370.6672825812965653710.9900597325901134800.650662362466808090.650662362466808090.6506623624668080910.9894112434652669900.634376759628675350.634376759628675350.6343767596286753510.9886286191716859900.618414602548106430.618414602548106430.6184146025481064310.9877052400413796100.602767808106660090.602767808106660090.6027678081066600910.9866335798559346900.587428102473038450.587428102473038450.5874281024730384510.9854219938198716100.572396820256782070.572396820256782070.5723968202567820710.9841025137701467900.557688176501910380.557688176501910380.5576881765019103810.9827218179433272500.543322673161247050.543322673161247050.5433226731612470510.9813135775782144700.529311309044494750.529311309044494750.5293113090444947510.9798896915771484500.515651978863484130.515651978863484130.5156519788634841310.978444354282072100.502333065555766290.502333065555766290.5023330655557662910.9769747308619404200.489344937845172250.489344937845172250.4893449378451722510.9754721437258747600.476675439347089110.476675439347089110.4766754393470891110.973929922266644100.464313966319494120.464313966319494120.4643139663194941210.9723463122130384700.452252674936837520.452252674936837520.4522526749368375210.9707234662179549100.44048572216816390.44048572216816390.440485722168163910.9690615876437896900.429006449377377590.429006449377377590.4290064493773775910.9673608845574749300.417808334691434470.417808334691434470.4178083346914344710.9656196349652714800.406884175306331640.406884175306331640.4068841753063316410.9638284105424108600.396223809913305690.396223809913305690.3962238099133056910.961977859994169400.385817619705631390.385817619705631390.3858176197056313910.9600654480085010200.37565913588064070.37565913588064070.375659135880640710.958087713185603600.365741734693391770.365741734693391770.3657417346933917710.9560364473916732600.356057250379915420.356057250379915420.3560572503799154210.9538949257495158400.346594811842989630.346594811842989630.3465948118429896310.9516418259348955500.337342590143821010.337342590143821010.3373425901438210110.9492541565936248900.328288973253805020.328288973253805020.3282889732538050210.9467063584373275300.319422288438626190.319422288438626190.3194222884386261910.9439703770614437100.310730885878086390.310730885878086390.3107308858780863910.9410242455146349300.302205946130010670.302205946130010670.3022059461300106710.9378379374193224200.293836757850160450.293836757850160450.2938367578501604510.9343613721853090100.285607321940302360.285607321940302360.2856073219403023610.9305388998116989100.277501368181702070.277501368181702070.2775013681817020710.9263226280566521100.26950635071460560.26950635071460560.269506350714605610.9216789727222041200.261614941832656880.261614941832656880.2616149418326568810.9165876180768867100.253824176481925180.253824176481925180.2538241764819251810.9110340136989588700.246132932484508520.246132932484508520.2461329324845085210.9050111678343950600.238542192846686290.238542192846686290.2385421928466862910.8985068525711692500.231051502543119180.231051502543119180.2310515025431191810.8914984991211141200.223657854461739360.223657854461739360.2236578544617393610.8839599878125459200.216357662092108220.216357662092108220.2163576620921082210.8758770576839879400.209150524517012630.209150524517012630.2091505245170126310.8672365305099354300.202036345944051070.202036345944051070.2020363459440510710.8580247440828588900.195014942319447190.195014942319447190.1950149423194471910.8481934965651575200.188078498644244830.188078498644244830.1880784986442448310.8377183068825778700.181225101644866770.181225101644866770.1812251016448667710.8266311050909869200.174464963341070150.174464963341070150.1744649633410701510.8149780864025192300.16781027390522060.16781027390522060.167810273905220610.8027705296462959200.161265018353555440.161265018353555440.1612650183535554410.7899526925994335700.154819609566345610.154819609566345610.1548196095663456110.7764373919817498800.148459317918317070.148459317918317070.1484593179183170710.7621571554684215500.142174491846988690.142174491846988690.1421744918469886910.7470390061325499200.135955432806548120.135955432806548120.1359554328065481210.7310038138659147300.12979234091839570.12979234091839570.129792340918395710.7139341438083317600.123669814600595340.123669814600595340.1236698146005953410.6957416739558078800.117578985741407790.117578985741407790.1175789857414077910.6764042298698801400.11152292235288890.11152292235288890.111522922352888910.6559213569809604300.105508083139706070.105508083139706070.1055080831397060710.6342615219307351509.953560509099188E-29.953560509099188E-29.953560509099188E-210.6113006205753205309.3592504049846731E-29.3592504049846731E-29.3592504049846731E-210.5869354004404294708.7670335632612631E-28.7670335632612631E-28.7670335632612631E-210.5611742187796985308.1777948225718669E-28.1777948225718669E-28.1777948225718669E-210.534063331096232507.5928950018522873E-27.5928950018522873E-27.5928950018522873E-210.5056362081086421807.0134052553109213E-27.0134052553109213E-27.0134052553109213E-210.4758557523596674806.4393529034037805E-26.4393529034037805E-26.4393529034037805E-210.444751441106677805.8716532691441871E-25.8716532691441871E-25.8716532691441871E-210.4125109643894136505.3131817092786894E-25.3131817092786894E-25.3131817092786894E-210.3793912840805163704.7674116841015822E-24.7674116841015822E-24.7674116841015822E-210.3456573286652131504.2375731773639083E-24.2375731773639083E-24.2375731773639083E-210.3115838118347111203.7266830866654478E-23.7266830866654478E-23.7266830866654478E-210.2774847026351440203.237894968806785E-23.237894968806785E-23.237894968806785E-210.2437372905853604202.7747369957029002E-22.7747369957029002E-22.7747369957029002E-210.2107898585931937402.3411308756797714E-22.3411308756797714E-22.3411308756797714E-210.1791484037096280101.9411766449388843E-21.9411766449388843E-21.9411766449388843E-210.1493386467775570401.5787030973180377E-21.5787030973180377E-21.5787030973180377E-210.1218607837864268801.256806305873962E-21.256806305873962E-21.256806305873962E-219.714071449143126E-209.7742132945941394E-39.7742132945941394E-39.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.4101791559832856E-37.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.4647794000806833E-35.4647794000806833E-314.1934687734452851E-203.918161525984289E-33.918161525984289E-33.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.7312146975839676E-32.7312146975839676E-312.0825806429510707E-201.852093975325345E-31.852093975325345E-31.852093975325345E-311.410075784309954E-201.2234318447875709E-31.2234318447875709E-31.2234318447875709E-321037410000#REF!2.5000000000000001E-22.5000000000000001E-2-78034.08972645124624376.624635703221534.089726451246243-1-1-1#REF!#REF!#REF!INDEX(SC_ZA_HECMLumpSum,ZAIDX)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!11011110.9936169999999999700.969382439024390250.993616999999999970.9693824390243902510.9931668914989999500.945310545150743640.993166891498999950.9453105451507436410.9928868184355972300.921994114709279170.992886818435597230.9219941147092791710.9926584544673571200.89929956689063040.992658454467357120.899299566890630410.9924906951885521500.877217156354952230.992490695188552150.8772171563549522310.9923368591307979400.855688963605577890.992336859130797940.8556889636055778910.99219297028622400.834697452395956050.9921929702862240.8346974523959560510.992059024235235400.814229042185251490.99205902423523540.8142290421852514910.9919399771523271800.79427447287823350.991939977152327180.794274472878233510.9918358234547262100.77482056005715250.991835823454726210.774820560057152510.9917425908873214200.755851440901958220.991742590887321420.7558514409019582210.9916444083708235700.737343035716398920.991644408370823570.7373430357163989210.991511528020101900.719262665121573660.99151152802010190.7192626651215736610.9913062851338018100.701574417316969460.991306285133801810.7015744173169694610.990999971491695500.684251347143432610.99099997149169550.6842513471434326110.9905847425036404800.667282581296565370.990584742503640480.6672825812965653710.9900597325901134800.650662362466808090.990059732590113480.6506623624668080910.9894112434652669900.634376759628675350.989411243465266990.6343767596286753510.9886286191716859900.618414602548106430.988628619171685990.6184146025481064310.9877052400413796100.602767808106660090.987705240041379610.6027678081066600910.9866335798559346900.587428102473038450.986633579855934690.5874281024730384510.9854219938198716100.572396820256782070.985421993819871610.5723968202567820710.9841025137701467900.557688176501910380.984102513770146790.5576881765019103810.9827218179433272500.543322673161247050.982721817943327250.5433226731612470510.9813135775782144700.529311309044494750.981313577578214470.5293113090444947510.9798896915771484500.515651978863484130.979889691577148450.5156519788634841310.978444354282072100.502333065555766290.97844435428207210.5023330655557662910.9769747308619404200.489344937845172250.976974730861940420.4893449378451722510.9754721437258747600.476675439347089110.975472143725874760.4766754393470891110.973929922266644100.464313966319494120.97392992226664410.4643139663194941210.9723463122130384700.452252674936837520.972346312213038470.4522526749368375210.9707234662179549100.44048572216816390.970723466217954910.440485722168163910.9690615876437896900.429006449377377590.969061587643789690.4290064493773775910.9673608845574749300.417808334691434470.967360884557474930.4178083346914344710.9656196349652714800.406884175306331640.965619634965271480.4068841753063316410.9638284105424108600.396223809913305690.963828410542410860.3962238099133056910.961977859994169400.385817619705631390.96197785999416940.3858176197056313910.9600654480085010200.37565913588064070.960065448008501020.375659135880640710.958087713185603600.365741734693391770.95808771318560360.3657417346933917710.9560364473916732600.356057250379915420.956036447391673260.3560572503799154210.9538949257495158400.346594811842989630.953894925749515840.3465948118429896310.9516418259348955500.337342590143821010.951641825934895550.3373425901438210110.9492541565936248900.328288973253805020.949254156593624890.3282889732538050210.9467063584373275300.319422288438626190.946706358437327530.3194222884386261910.9439703770614437100.310730885878086390.943970377061443710.3107308858780863910.9410242455146349300.302205946130010670.941024245514634930.3022059461300106710.9378379374193224200.293836757850160450.937837937419322420.2938367578501604510.9343613721853090100.285607321940302360.934361372185309010.2856073219403023610.9305388998116989100.277501368181702070.930538899811698910.2775013681817020710.9263226280566521100.26950635071460560.926322628056652110.269506350714605610.9216789727222041200.261614941832656880.921678972722204120.2616149418326568810.9165876180768867100.253824176481925180.916587618076886710.2538241764819251810.9110340136989588700.246132932484508520.911034013698958870.2461329324845085210.9050111678343950600.238542192846686290.905011167834395060.2385421928466862910.8985068525711692500.231051502543119180.898506852571169250.2310515025431191810.8914984991211141200.223657854461739360.891498499121114120.2236578544617393610.8839599878125459200.216357662092108220.883959987812545920.2163576620921082210.8758770576839879400.209150524517012630.875877057683987940.2091505245170126310.8672365305099354300.202036345944051070.867236530509935430.2020363459440510710.8580247440828588900.195014942319447190.858024744082858890.1950149423194471910.8481934965651575200.188078498644244830.848193496565157520.1880784986442448310.8377183068825778700.181225101644866770.837718306882577870.1812251016448667710.8266311050909869200.174464963341070150.826631105090986920.1744649633410701510.8149780864025192300.16781027390522060.814978086402519230.167810273905220610.8027705296462959200.161265018353555440.802770529646295920.1612650183535554410.7899526925994335700.154819609566345610.789952692599433570.1548196095663456110.7764373919817498800.148459317918317070.776437391981749880.1484593179183170710.7621571554684215500.142174491846988690.762157155468421550.1421744918469886910.7470390061325499200.135955432806548120.747039006132549920.1359554328065481210.7310038138659147300.12979234091839570.731003813865914730.129792340918395710.7139341438083317600.123669814600595340.713934143808331760.1236698146005953410.6957416739558078800.117578985741407790.695741673955807880.1175789857414077910.6764042298698801400.11152292235288890.676404229869880140.111522922352888910.6559213569809604300.105508083139706070.655921356980960430.1055080831397060710.6342615219307351509.953560509099188E-20.634261521930735159.953560509099188E-210.6113006205753205309.3592504049846731E-20.611300620575320539.3592504049846731E-210.5869354004404294708.7670335632612631E-20.586935400440429478.7670335632612631E-210.5611742187796985308.1777948225718669E-20.561174218779698538.1777948225718669E-210.534063331096232507.5928950018522873E-20.53406333109623257.5928950018522873E-210.5056362081086421807.0134052553109213E-20.505636208108642187.0134052553109213E-210.4758557523596674806.4393529034037805E-20.475855752359667486.4393529034037805E-210.444751441106677805.8716532691441871E-20.44475144110667785.8716532691441871E-210.4125109643894136505.3131817092786894E-20.412510964389413655.3131817092786894E-210.3793912840805163704.7674116841015822E-20.379391284080516374.7674116841015822E-210.3456573286652131504.2375731773639083E-20.345657328665213154.2375731773639083E-210.3115838118347111203.7266830866654478E-20.311583811834711123.7266830866654478E-210.2774847026351440203.237894968806785E-20.277484702635144023.237894968806785E-210.2437372905853604202.7747369957029002E-20.243737290585360422.7747369957029002E-210.2107898585931937402.3411308756797714E-20.210789858593193742.3411308756797714E-210.1791484037096280101.9411766449388843E-20.179148403709628011.9411766449388843E-210.1493386467775570401.5787030973180377E-20.149338646777557041.5787030973180377E-210.1218607837864268801.256806305873962E-20.121860783786426881.256806305873962E-219.714071449143126E-209.7742132945941394E-39.714071449143126E-29.7742132945941394E-317.5486980683431834E-207.4101791559832856E-37.5486980683431834E-27.4101791559832856E-315.7061061620490225E-205.4647794000806833E-35.7061061620490225E-25.4647794000806833E-314.1934687734452851E-203.918161525984289E-34.1934687734452851E-23.918161525984289E-312.9961998908764689E-202.7312146975839676E-32.9961998908764689E-22.7312146975839676E-312.0825806429510707E-201.852093975325345E-32.0825806429510707E-21.852093975325345E-311.410075784309954E-201.2234318447875709E-31.410075784309954E-21.2234318447875709E-3($B7=SP_CurrentYear) \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet8.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet8.xml index 2a01b3b..b49fb58 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet8.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet8.xml @@ -1,7 +1,7 @@ -0000SP_CurrentYear-120232023B8+12024741INDEX(SP_Initials,F10)INDEX(SC_TaxIndex,$F10)0MOD(ROW(),2)+11MOD($F10,2)-($F10-1)1IF(INDEX(SC_ShowRetireatee,$F10),IF($B10<YEAR(INDEX(SP_BirthDate,$F10)),0,$B10-YEAR(INDEX(SP_BirthDate,$F10))),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>(YEAR(INDEX(SP_BirthDate,$F10))+INDEX(SP_LifeExp,$F10)),0,$H10),0)0IF(OR(INDEX(SC_SSDFD,$F10)=0,$B10<YEAR(INDEX(SC_SSDFD,$F10)),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSDFD,$F10)),YEARFRAC(INDEX(SC_SSDFD,$F10), DATE($B10+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F10)=0,$B10<YEAR(INDEX(SC_SSABFD,$F10)),$H10>=INDEX(SC_SurvivingAge,$F10),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSABFD,$F10)),YEARFRAC(INDEX(SC_SSABFD,$F10), DATE($B10+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F10)=0,$B10<YEAR(INDEX(SC_SSABFD,$F10)),$H10<INDEX(SC_SurvivingAge,$F10),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSABFD,$F10)),YEARFRAC(INDEX(SC_SSABFD,$F10), DATE($B10+1,1,1)),1))0MAX(ABS(MAX(IF($J10<=0,$J10,-1),IF($L10<=0,$L10,-1))) - +MIN(IF($J10>=0,$J10,1),IF($L10>=0,$L10,1))-1,0)0AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F10),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F10, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F10)))0ROUNDDOWN(IF(NOT($N10),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O10*INDEX(SC_SSPBPct,$F10),1)0ROUNDDOWN(IF(NOT($N10),0,MAX(OFFSET($O10,$G10,0)/2-$O10,0)*INDEX(SC_SSABPct,$F10)),1)0ROUNDDOWN(IF(NOT($N10),0,MAX(OFFSET($O10,$G10,0)*INDEX(SC_SSSBPct,$F10),0)),1)0-MIN($P10,$R10)0IF(OR($I10=0,NOT($N10)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I10,INDEX(SC_SSFRA,$F10)),($F10-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I10,INDEX(SC_SSFRA,$F10))+1,1),1)))*O10*12)0SUMPRODUCT($P10:$S10,ABS($J10:$M10))*120SUMPRODUCT($T10:$T11,--SP_SSNetWorth)0SUMPRODUCT($U10:$U11, --($E10:$E11<>0))0B9+1202474102-100000MAX(ABS(MAX(IF($J11<=0,$J11,-1),IF($L11<=0,$L11,-1))) - +MIN(IF($J11>=0,$J11,1),IF($L11>=0,$L11,1))-1,0)00ROUNDDOWN(IF(NOT($N11),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B10+1202574101100000MAX(ABS(MAX(IF($J12<=0,$J12,-1),IF($L12<=0,$L12,-1))) - +MIN(IF($J12>=0,$J12,1),IF($L12>=0,$L12,1))-1,0)00ROUNDDOWN(IF(NOT($N12),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T12:$T13,--SP_SSNetWorth)0SUMPRODUCT($U12:$U13, --($E12:$E13<>0))0202574102-10000000ROUNDDOWN(IF(NOT($N13),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B12+120267410110000000ROUNDDOWN(IF(NOT($N14),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T14:$T15,--SP_SSNetWorth)0SUMPRODUCT($U14:$U15, --($E14:$E15<>0))0202674102-10000000ROUNDDOWN(IF(NOT($N15),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B14+120277410110000000ROUNDDOWN(IF(NOT($N16),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T16:$T17,--SP_SSNetWorth)0SUMPRODUCT($U16:$U17, --($E16:$E17<>0))0202774102-10000000ROUNDDOWN(IF(NOT($N17),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B16+120287410110000000ROUNDDOWN(IF(NOT($N18),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T18:$T19,--SP_SSNetWorth)0SUMPRODUCT($U18:$U19, --($E18:$E19<>0))0202874102-10000000ROUNDDOWN(IF(NOT($N19),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B18+120297410110000000ROUNDDOWN(IF(NOT($N20),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T20:$T21,--SP_SSNetWorth)0SUMPRODUCT($U20:$U21, --($E20:$E21<>0))0202974102-10000000ROUNDDOWN(IF(NOT($N21),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B20+120307410110000000ROUNDDOWN(IF(NOT($N22),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T22:$T23,--SP_SSNetWorth)0SUMPRODUCT($U22:$U23, --($E22:$E23<>0))0203074102-10000000ROUNDDOWN(IF(NOT($N23),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B22+120317410110000000ROUNDDOWN(IF(NOT($N24),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T24:$T25,--SP_SSNetWorth)0SUMPRODUCT($U24:$U25, --($E24:$E25<>0))0203174102-10000000ROUNDDOWN(IF(NOT($N25),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B24+120327410110000000ROUNDDOWN(IF(NOT($N26),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T26:$T27,--SP_SSNetWorth)0SUMPRODUCT($U26:$U27, --($E26:$E27<>0))0203274102-10000000ROUNDDOWN(IF(NOT($N27),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B26+120337410110000000ROUNDDOWN(IF(NOT($N28),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T28:$T29,--SP_SSNetWorth)0SUMPRODUCT($U28:$U29, --($E28:$E29<>0))0203374102-10000000ROUNDDOWN(IF(NOT($N29),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B28+120347410110000000ROUNDDOWN(IF(NOT($N30),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T30:$T31,--SP_SSNetWorth)0SUMPRODUCT($U30:$U31, --($E30:$E31<>0))0203474102-10000000ROUNDDOWN(IF(NOT($N31),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B30+120357410110000000ROUNDDOWN(IF(NOT($N32),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T32:$T33,--SP_SSNetWorth)0SUMPRODUCT($U32:$U33, --($E32:$E33<>0))0203574102-10000000ROUNDDOWN(IF(NOT($N33),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B32+120367410110000000ROUNDDOWN(IF(NOT($N34),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T34:$T35,--SP_SSNetWorth)0SUMPRODUCT($U34:$U35, --($E34:$E35<>0))0203674102-10000000ROUNDDOWN(IF(NOT($N35),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B34+120377410110000000ROUNDDOWN(IF(NOT($N36),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T36:$T37,--SP_SSNetWorth)0SUMPRODUCT($U36:$U37, --($E36:$E37<>0))0203774102-10000000ROUNDDOWN(IF(NOT($N37),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B36+120387410110000000ROUNDDOWN(IF(NOT($N38),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T38:$T39,--SP_SSNetWorth)0SUMPRODUCT($U38:$U39, --($E38:$E39<>0))0203874102-10000000ROUNDDOWN(IF(NOT($N39),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B38+12039741INDEX(SP_Initials,F40)0110000000ROUNDDOWN(IF(NOT($N40),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T40:$T41,--SP_SSNetWorth)0SUMPRODUCT($U40:$U41, --($E40:$E41<>0))0203974102-10000000ROUNDDOWN(IF(NOT($N41),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B40+12040741011IF(INDEX(SC_ShowRetireatee,$F42),IF($B42<YEAR(INDEX(SP_BirthDate,$F42)),0,$B42-YEAR(INDEX(SP_BirthDate,$F42))),0)0IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>(YEAR(INDEX(SP_BirthDate,$F42))+INDEX(SP_LifeExp,$F42)),0,$H42),0)0IF(OR(INDEX(SC_SSDFD,$F42)=0,$B42<YEAR(INDEX(SC_SSDFD,$F42)),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSDFD,$F42)),YEARFRAC(INDEX(SC_SSDFD,$F42), DATE($B42+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F42)=0,$B42<YEAR(INDEX(SC_SSABFD,$F42)),$H42>=INDEX(SC_SurvivingAge,$F42),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSABFD,$F42)),YEARFRAC(INDEX(SC_SSABFD,$F42), DATE($B42+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F42)=0,$B42<YEAR(INDEX(SC_SSABFD,$F42)),$H42<INDEX(SC_SurvivingAge,$F42),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSABFD,$F42)),YEARFRAC(INDEX(SC_SSABFD,$F42), DATE($B42+1,1,1)),1))000ROUNDDOWN(IF(NOT($N42),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O42*INDEX(SC_SSPBPct,$F42),1)0ROUNDDOWN(IF(NOT($N42),0,MAX(OFFSET($O42,$G42,0)/2-$O42,0)*INDEX(SC_SSABPct,$F42)),1)0ROUNDDOWN(IF(NOT($N42),0,MAX(OFFSET($O42,$G42,0)*INDEX(SC_SSSBPct,$F42),0)),1)00IF(OR($I42=0,NOT($N42)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I42,INDEX(SC_SSFRA,$F42)),($F42-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I42,INDEX(SC_SSFRA,$F42))+1,1),1)))*O42*12)0SUMPRODUCT($P42:$S42,ABS($J42:$M42))*120SUMPRODUCT($T42:$T43,--SP_SSNetWorth)0SUMPRODUCT($U42:$U43, --($E42:$E43<>0))0204074102-10000000ROUNDDOWN(IF(NOT($N43),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B42+120417410110000000ROUNDDOWN(IF(NOT($N44),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T44:$T45,--SP_SSNetWorth)0SUMPRODUCT($U44:$U45, --($E44:$E45<>0))0204174102-10000000ROUNDDOWN(IF(NOT($N45),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B44+120427410110000000ROUNDDOWN(IF(NOT($N46),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T46:$T47,--SP_SSNetWorth)0SUMPRODUCT($U46:$U47, --($E46:$E47<>0))0204274102-10000000ROUNDDOWN(IF(NOT($N47),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B46+120437410110000000ROUNDDOWN(IF(NOT($N48),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T48:$T49,--SP_SSNetWorth)0SUMPRODUCT($U48:$U49, --($E48:$E49<>0))0204374102-10000000ROUNDDOWN(IF(NOT($N49),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B48+120447410110000000ROUNDDOWN(IF(NOT($N50),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T50:$T51,--SP_SSNetWorth)0SUMPRODUCT($U50:$U51, --($E50:$E51<>0))0204474102-10000000ROUNDDOWN(IF(NOT($N51),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B50+120457410110000000ROUNDDOWN(IF(NOT($N52),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T52:$T53,--SP_SSNetWorth)0SUMPRODUCT($U52:$U53, --($E52:$E53<>0))0204574102-10000000ROUNDDOWN(IF(NOT($N53),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B52+120467410110000000ROUNDDOWN(IF(NOT($N54),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T54:$T55,--SP_SSNetWorth)0SUMPRODUCT($U54:$U55, --($E54:$E55<>0))0204674102-10000000ROUNDDOWN(IF(NOT($N55),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B54+120477410110000000ROUNDDOWN(IF(NOT($N56),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T56:$T57,--SP_SSNetWorth)0SUMPRODUCT($U56:$U57, --($E56:$E57<>0))0204774102-10000000ROUNDDOWN(IF(NOT($N57),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B56+120487410110000000ROUNDDOWN(IF(NOT($N58),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T58:$T59,--SP_SSNetWorth)0SUMPRODUCT($U58:$U59, --($E58:$E59<>0))0204874102-10000000ROUNDDOWN(IF(NOT($N59),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B58+120497410110000000ROUNDDOWN(IF(NOT($N60),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T60:$T61,--SP_SSNetWorth)0SUMPRODUCT($U60:$U61, --($E60:$E61<>0))0204974102-10000000ROUNDDOWN(IF(NOT($N61),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B60+120507410110000000ROUNDDOWN(IF(NOT($N62),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T62:$T63,--SP_SSNetWorth)0SUMPRODUCT($U62:$U63, --($E62:$E63<>0))0205074102-10000000ROUNDDOWN(IF(NOT($N63),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B62+120517410110000000ROUNDDOWN(IF(NOT($N64),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T64:$T65,--SP_SSNetWorth)0SUMPRODUCT($U64:$U65, --($E64:$E65<>0))0205174102-10000000ROUNDDOWN(IF(NOT($N65),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B64+120527410110000000ROUNDDOWN(IF(NOT($N66),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T66:$T67,--SP_SSNetWorth)0SUMPRODUCT($U66:$U67, --($E66:$E67<>0))0205274102-10000000ROUNDDOWN(IF(NOT($N67),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B66+120537410110000000ROUNDDOWN(IF(NOT($N68),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T68:$T69,--SP_SSNetWorth)0SUMPRODUCT($U68:$U69, --($E68:$E69<>0))0205374102-10000000ROUNDDOWN(IF(NOT($N69),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B68+120547410110000000ROUNDDOWN(IF(NOT($N70),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T70:$T71,--SP_SSNetWorth)0SUMPRODUCT($U70:$U71, --($E70:$E71<>0))0205474102-10000000ROUNDDOWN(IF(NOT($N71),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B70+12055741INDEX(SP_Initials,F72)INDEX(SC_TaxIndex,$F72)01MOD($F72,2)-($F72-1)10000000ROUNDDOWN(IF(NOT($N72),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T72:$T73,--SP_SSNetWorth)0SUMPRODUCT($U72:$U73, --($E72:$E73<>0))020557410MOD(ROW(),2)+12-10000000ROUNDDOWN(IF(NOT($N73),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B72+12056741011IF(INDEX(SC_ShowRetireatee,$F74),IF($B74<YEAR(INDEX(SP_BirthDate,$F74)),0,$B74-YEAR(INDEX(SP_BirthDate,$F74))),0)0IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>(YEAR(INDEX(SP_BirthDate,$F74))+INDEX(SP_LifeExp,$F74)),0,$H74),0)0IF(OR(INDEX(SC_SSDFD,$F74)=0,$B74<YEAR(INDEX(SC_SSDFD,$F74)),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSDFD,$F74)),YEARFRAC(INDEX(SC_SSDFD,$F74), DATE($B74+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F74)=0,$B74<YEAR(INDEX(SC_SSABFD,$F74)),$H74>=INDEX(SC_SurvivingAge,$F74),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSABFD,$F74)),YEARFRAC(INDEX(SC_SSABFD,$F74), DATE($B74+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F74)=0,$B74<YEAR(INDEX(SC_SSABFD,$F74)),$H74<INDEX(SC_SurvivingAge,$F74),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSABFD,$F74)),YEARFRAC(INDEX(SC_SSABFD,$F74), DATE($B74+1,1,1)),1))00AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F74),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F74, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F74)))0ROUNDDOWN(IF(NOT($N74),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O74*INDEX(SC_SSPBPct,$F74),1)0ROUNDDOWN(IF(NOT($N74),0,MAX(OFFSET($O74,$G74,0)/2-$O74,0)*INDEX(SC_SSABPct,$F74)),1)0ROUNDDOWN(IF(NOT($N74),0,MAX(OFFSET($O74,$G74,0)*INDEX(SC_SSSBPct,$F74),0)),1)0-MIN($P74,$R74)0IF(OR($I74=0,NOT($N74)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I74,INDEX(SC_SSFRA,$F74)),($F74-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I74,INDEX(SC_SSFRA,$F74))+1,1),1)))*O74*12)0SUMPRODUCT($P74:$S74,ABS($J74:$M74))*120SUMPRODUCT($T74:$T75,--SP_SSNetWorth)0SUMPRODUCT($U74:$U75, --($E74:$E75<>0))0B73+1205674102-10000000ROUNDDOWN(IF(NOT($N75),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B74+1205774101100000MAX(ABS(MAX(IF($J76<=0,$J76,-1),IF($L76<=0,$L76,-1))) - +MIN(IF($J76>=0,$J76,1),IF($L76>=0,$L76,1))-1,0)00ROUNDDOWN(IF(NOT($N76),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T76:$T77,--SP_SSNetWorth)0SUMPRODUCT($U76:$U77, --($E76:$E77<>0))0205774102-10000000ROUNDDOWN(IF(NOT($N77),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B76+120587410110000000ROUNDDOWN(IF(NOT($N78),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T78:$T79,--SP_SSNetWorth)0SUMPRODUCT($U78:$U79, --($E78:$E79<>0))0205874102-10000000ROUNDDOWN(IF(NOT($N79),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B78+120597410110000000ROUNDDOWN(IF(NOT($N80),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T80:$T81,--SP_SSNetWorth)0SUMPRODUCT($U80:$U81, --($E80:$E81<>0))0205974102-10000000ROUNDDOWN(IF(NOT($N81),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B80+120607410110000000ROUNDDOWN(IF(NOT($N82),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T82:$T83,--SP_SSNetWorth)0SUMPRODUCT($U82:$U83, --($E82:$E83<>0))0206074102-10000000ROUNDDOWN(IF(NOT($N83),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B82+120617410110000000ROUNDDOWN(IF(NOT($N84),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T84:$T85,--SP_SSNetWorth)0SUMPRODUCT($U84:$U85, --($E84:$E85<>0))0206174102-10000000ROUNDDOWN(IF(NOT($N85),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B84+120627410110000000ROUNDDOWN(IF(NOT($N86),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T86:$T87,--SP_SSNetWorth)0SUMPRODUCT($U86:$U87, --($E86:$E87<>0))0206274102-10000000ROUNDDOWN(IF(NOT($N87),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B86+120637410110000000ROUNDDOWN(IF(NOT($N88),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T88:$T89,--SP_SSNetWorth)0SUMPRODUCT($U88:$U89, --($E88:$E89<>0))0206374102-10000000ROUNDDOWN(IF(NOT($N89),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B88+120647410110000000ROUNDDOWN(IF(NOT($N90),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T90:$T91,--SP_SSNetWorth)0SUMPRODUCT($U90:$U91, --($E90:$E91<>0))0206474102-10000000ROUNDDOWN(IF(NOT($N91),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B90+120657410110000000ROUNDDOWN(IF(NOT($N92),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T92:$T93,--SP_SSNetWorth)0SUMPRODUCT($U92:$U93, --($E92:$E93<>0))0206574102-10000000ROUNDDOWN(IF(NOT($N93),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B92+120667410110000000ROUNDDOWN(IF(NOT($N94),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T94:$T95,--SP_SSNetWorth)0SUMPRODUCT($U94:$U95, --($E94:$E95<>0))0206674102-10000000ROUNDDOWN(IF(NOT($N95),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B94+120677410110000000ROUNDDOWN(IF(NOT($N96),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T96:$T97,--SP_SSNetWorth)0SUMPRODUCT($U96:$U97, --($E96:$E97<>0))0206774102-10000000ROUNDDOWN(IF(NOT($N97),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)00000001017B96+120687410110000000ROUNDDOWN(IF(NOT($N98),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T98:$T99,--SP_SSNetWorth)0SUMPRODUCT($U98:$U99, --($E98:$E99<>0))0206874102-10000000ROUNDDOWN(IF(NOT($N99),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B98+120697410110000000ROUNDDOWN(IF(NOT($N100),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T100:$T101,--SP_SSNetWorth)0SUMPRODUCT($U100:$U101, --($E100:$E101<>0))0206974102-10000000ROUNDDOWN(IF(NOT($N101),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B100+120707410110000000ROUNDDOWN(IF(NOT($N102),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T102:$T103,--SP_SSNetWorth)0SUMPRODUCT($U102:$U103, --($E102:$E103<>0))0207074102-10000000ROUNDDOWN(IF(NOT($N103),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B102+12071741INDEX(SP_Initials,F104)0110000000ROUNDDOWN(IF(NOT($N104),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T104:$T105,--SP_SSNetWorth)0SUMPRODUCT($U104:$U105, --($E104:$E105<>0))0207174102-10000000ROUNDDOWN(IF(NOT($N105),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B104+12072741011IF(INDEX(SC_ShowRetireatee,$F106),IF($B106<YEAR(INDEX(SP_BirthDate,$F106)),0,$B106-YEAR(INDEX(SP_BirthDate,$F106))),0)0IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>(YEAR(INDEX(SP_BirthDate,$F106))+INDEX(SP_LifeExp,$F106)),0,$H106),0)0IF(OR(INDEX(SC_SSDFD,$F106)=0,$B106<YEAR(INDEX(SC_SSDFD,$F106)),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSDFD,$F106)),YEARFRAC(INDEX(SC_SSDFD,$F106), DATE($B106+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F106)=0,$B106<YEAR(INDEX(SC_SSABFD,$F106)),$H106>=INDEX(SC_SurvivingAge,$F106),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSABFD,$F106)),YEARFRAC(INDEX(SC_SSABFD,$F106), DATE($B106+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F106)=0,$B106<YEAR(INDEX(SC_SSABFD,$F106)),$H106<INDEX(SC_SurvivingAge,$F106),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSABFD,$F106)),YEARFRAC(INDEX(SC_SSABFD,$F106), DATE($B106+1,1,1)),1))000ROUNDDOWN(IF(NOT($N106),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O106*INDEX(SC_SSPBPct,$F106),1)0ROUNDDOWN(IF(NOT($N106),0,MAX(OFFSET($O106,$G106,0)/2-$O106,0)*INDEX(SC_SSABPct,$F106)),1)0ROUNDDOWN(IF(NOT($N106),0,MAX(OFFSET($O106,$G106,0)*INDEX(SC_SSSBPct,$F106),0)),1)00IF(OR($I106=0,NOT($N106)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I106,INDEX(SC_SSFRA,$F106)),($F106-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I106,INDEX(SC_SSFRA,$F106))+1,1),1)))*O106*12)0SUMPRODUCT($P106:$S106,ABS($J106:$M106))*120SUMPRODUCT($T106:$T107,--SP_SSNetWorth)0SUMPRODUCT($U106:$U107, --($E106:$E107<>0))0207274102-10000000ROUNDDOWN(IF(NOT($N107),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B106+120737410110000000ROUNDDOWN(IF(NOT($N108),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T108:$T109,--SP_SSNetWorth)0SUMPRODUCT($U108:$U109, --($E108:$E109<>0))0207374102-10000000ROUNDDOWN(IF(NOT($N109),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B108+120747410110000000ROUNDDOWN(IF(NOT($N110),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T110:$T111,--SP_SSNetWorth)0SUMPRODUCT($U110:$U111, --($E110:$E111<>0))0207474102-10000000ROUNDDOWN(IF(NOT($N111),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B110+120757410110000000ROUNDDOWN(IF(NOT($N112),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T112:$T113,--SP_SSNetWorth)0SUMPRODUCT($U112:$U113, --($E112:$E113<>0))0207574102-10000000ROUNDDOWN(IF(NOT($N113),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B112+120767410110000000ROUNDDOWN(IF(NOT($N114),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T114:$T115,--SP_SSNetWorth)0SUMPRODUCT($U114:$U115, --($E114:$E115<>0))0207674102-10000000ROUNDDOWN(IF(NOT($N115),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B114+120777410110000000ROUNDDOWN(IF(NOT($N116),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T116:$T117,--SP_SSNetWorth)0SUMPRODUCT($U116:$U117, --($E116:$E117<>0))0207774102-10000000ROUNDDOWN(IF(NOT($N117),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B116+120787410110000000ROUNDDOWN(IF(NOT($N118),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T118:$T119,--SP_SSNetWorth)0SUMPRODUCT($U118:$U119, --($E118:$E119<>0))0207874102-10000000ROUNDDOWN(IF(NOT($N119),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B118+120797410110000000ROUNDDOWN(IF(NOT($N120),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T120:$T121,--SP_SSNetWorth)0SUMPRODUCT($U120:$U121, --($E120:$E121<>0))0207974102-10000000ROUNDDOWN(IF(NOT($N121),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B120+120807410110000000ROUNDDOWN(IF(NOT($N122),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T122:$T123,--SP_SSNetWorth)0SUMPRODUCT($U122:$U123, --($E122:$E123<>0))0208074102-10000000ROUNDDOWN(IF(NOT($N123),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B122+120817410110000000ROUNDDOWN(IF(NOT($N124),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T124:$T125,--SP_SSNetWorth)0SUMPRODUCT($U124:$U125, --($E124:$E125<>0))0208174102-10000000ROUNDDOWN(IF(NOT($N125),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B124+120827410110000000ROUNDDOWN(IF(NOT($N126),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T126:$T127,--SP_SSNetWorth)0SUMPRODUCT($U126:$U127, --($E126:$E127<>0))0208274102-10000000ROUNDDOWN(IF(NOT($N127),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B126+120837410110000000ROUNDDOWN(IF(NOT($N128),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T128:$T129,--SP_SSNetWorth)0SUMPRODUCT($U128:$U129, --($E128:$E129<>0))0208374102-10000000ROUNDDOWN(IF(NOT($N129),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B128+120847410110000000ROUNDDOWN(IF(NOT($N130),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T130:$T131,--SP_SSNetWorth)0SUMPRODUCT($U130:$U131, --($E130:$E131<>0))0208474102-10000000ROUNDDOWN(IF(NOT($N131),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B130+120857410110000000ROUNDDOWN(IF(NOT($N132),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T132:$T133,--SP_SSNetWorth)0SUMPRODUCT($U132:$U133, --($E132:$E133<>0))0208574102-10000000ROUNDDOWN(IF(NOT($N133),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B132+120867410110000000ROUNDDOWN(IF(NOT($N134),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T134:$T135,--SP_SSNetWorth)0SUMPRODUCT($U134:$U135, --($E134:$E135<>0))0208674102-10000000ROUNDDOWN(IF(NOT($N135),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B134+12087741INDEX(SP_Initials,F136)INDEX(SC_TaxIndex,$F136)01MOD($F136,2)-($F136-1)10000000ROUNDDOWN(IF(NOT($N136),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T136:$T137,--SP_SSNetWorth)0SUMPRODUCT($U136:$U137, --($E136:$E137<>0))020877410MOD(ROW(),2)+12-10000000ROUNDDOWN(IF(NOT($N137),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B136+12088741011IF(INDEX(SC_ShowRetireatee,$F138),IF($B138<YEAR(INDEX(SP_BirthDate,$F138)),0,$B138-YEAR(INDEX(SP_BirthDate,$F138))),0)0IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>(YEAR(INDEX(SP_BirthDate,$F138))+INDEX(SP_LifeExp,$F138)),0,$H138),0)0IF(OR(INDEX(SC_SSDFD,$F138)=0,$B138<YEAR(INDEX(SC_SSDFD,$F138)),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSDFD,$F138)),YEARFRAC(INDEX(SC_SSDFD,$F138), DATE($B138+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F138)=0,$B138<YEAR(INDEX(SC_SSABFD,$F138)),$H138>=INDEX(SC_SurvivingAge,$F138),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSABFD,$F138)),YEARFRAC(INDEX(SC_SSABFD,$F138), DATE($B138+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F138)=0,$B138<YEAR(INDEX(SC_SSABFD,$F138)),$H138<INDEX(SC_SurvivingAge,$F138),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSABFD,$F138)),YEARFRAC(INDEX(SC_SSABFD,$F138), DATE($B138+1,1,1)),1))00AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F138),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F138, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F138)))0ROUNDDOWN(IF(NOT($N138),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O138*INDEX(SC_SSPBPct,$F138),1)0ROUNDDOWN(IF(NOT($N138),0,MAX(OFFSET($O138,$G138,0)/2-$O138,0)*INDEX(SC_SSABPct,$F138)),1)0ROUNDDOWN(IF(NOT($N138),0,MAX(OFFSET($O138,$G138,0)*INDEX(SC_SSSBPct,$F138),0)),1)0-MIN($P138,$R138)0IF(OR($I138=0,NOT($N138)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I138,INDEX(SC_SSFRA,$F138)),($F138-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I138,INDEX(SC_SSFRA,$F138))+1,1),1)))*O138*12)0SUMPRODUCT($P138:$S138,ABS($J138:$M138))*120SUMPRODUCT($T138:$T139,--SP_SSNetWorth)0SUMPRODUCT($U138:$U139, --($E138:$E139<>0))0B137+1208874102-10000000ROUNDDOWN(IF(NOT($N139),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B138+1208974101100000MAX(ABS(MAX(IF($J140<=0,$J140,-1),IF($L140<=0,$L140,-1))) - +MIN(IF($J140>=0,$J140,1),IF($L140>=0,$L140,1))-1,0)00ROUNDDOWN(IF(NOT($N140),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T140:$T141,--SP_SSNetWorth)0SUMPRODUCT($U140:$U141, --($E140:$E141<>0))0208974102-10000000ROUNDDOWN(IF(NOT($N141),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B140+120907410110000000ROUNDDOWN(IF(NOT($N142),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T142:$T143,--SP_SSNetWorth)0SUMPRODUCT($U142:$U143, --($E142:$E143<>0))0209074102-10000000ROUNDDOWN(IF(NOT($N143),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B142+120917410110000000ROUNDDOWN(IF(NOT($N144),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T144:$T145,--SP_SSNetWorth)0SUMPRODUCT($U144:$U145, --($E144:$E145<>0))0209174102-10000000ROUNDDOWN(IF(NOT($N145),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B144+120927410110000000ROUNDDOWN(IF(NOT($N146),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T146:$T147,--SP_SSNetWorth)0SUMPRODUCT($U146:$U147, --($E146:$E147<>0))0209274102-10000000ROUNDDOWN(IF(NOT($N147),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B146+120937410110000000ROUNDDOWN(IF(NOT($N148),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T148:$T149,--SP_SSNetWorth)0SUMPRODUCT($U148:$U149, --($E148:$E149<>0))0209374102-10000000ROUNDDOWN(IF(NOT($N149),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B148+120947410110000000ROUNDDOWN(IF(NOT($N150),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T150:$T151,--SP_SSNetWorth)0SUMPRODUCT($U150:$U151, --($E150:$E151<>0))0209474102-10000000ROUNDDOWN(IF(NOT($N151),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B150+120957410110000000ROUNDDOWN(IF(NOT($N152),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T152:$T153,--SP_SSNetWorth)0SUMPRODUCT($U152:$U153, --($E152:$E153<>0))0209574102-10000000ROUNDDOWN(IF(NOT($N153),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B152+120967410110000000ROUNDDOWN(IF(NOT($N154),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T154:$T155,--SP_SSNetWorth)0SUMPRODUCT($U154:$U155, --($E154:$E155<>0))0209674102-10000000ROUNDDOWN(IF(NOT($N155),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B154+120977410110000000ROUNDDOWN(IF(NOT($N156),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T156:$T157,--SP_SSNetWorth)0SUMPRODUCT($U156:$U157, --($E156:$E157<>0))0209774102-10000000ROUNDDOWN(IF(NOT($N157),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B156+120987410110000000ROUNDDOWN(IF(NOT($N158),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T158:$T159,--SP_SSNetWorth)0SUMPRODUCT($U158:$U159, --($E158:$E159<>0))0209874102-10000000ROUNDDOWN(IF(NOT($N159),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B158+120997410110000000ROUNDDOWN(IF(NOT($N160),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T160:$T161,--SP_SSNetWorth)0SUMPRODUCT($U160:$U161, --($E160:$E161<>0))0209974102-10000000ROUNDDOWN(IF(NOT($N161),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B160+121007410110000000ROUNDDOWN(IF(NOT($N162),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T162:$T163,--SP_SSNetWorth)0SUMPRODUCT($U162:$U163, --($E162:$E163<>0))0210074102-10000000ROUNDDOWN(IF(NOT($N163),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B162+121017410110000000ROUNDDOWN(IF(NOT($N164),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T164:$T165,--SP_SSNetWorth)0SUMPRODUCT($U164:$U165, --($E164:$E165<>0))0210174102-10000000ROUNDDOWN(IF(NOT($N165),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B164+121027410110000000ROUNDDOWN(IF(NOT($N166),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T166:$T167,--SP_SSNetWorth)0SUMPRODUCT($U166:$U167, --($E166:$E167<>0))0210274102-10000000ROUNDDOWN(IF(NOT($N167),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B166+12103741INDEX(SP_Initials,F168)0110000000ROUNDDOWN(IF(NOT($N168),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T168:$T169,--SP_SSNetWorth)0SUMPRODUCT($U168:$U169, --($E168:$E169<>0))0210374102-10000000ROUNDDOWN(IF(NOT($N169),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000($B10=SP_CurrentYear) \ No newline at end of file +0000SP_CurrentYear-120232023B8+12024741INDEX(SP_Initials,F10)INDEX(SC_TaxIndex,$F10)0MOD(ROW(),2)+11MOD($F10,2)-($F10-1)1IF(INDEX(SC_ShowRetireatee,$F10),IF($B10<YEAR(INDEX(SP_BirthDate,$F10)),0,$B10-YEAR(INDEX(SP_BirthDate,$F10))),0)0IF(INDEX(SC_ShowRetireatee,$F10),IF($B10>(YEAR(INDEX(SP_BirthDate,$F10))+INDEX(SP_LifeExp,$F10)),0,$H10),0)0IF(OR(INDEX(SC_SSDFD,$F10)=0,$B10<YEAR(INDEX(SC_SSDFD,$F10)),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSDFD,$F10)),YEARFRAC(INDEX(SC_SSDFD,$F10), DATE($B10+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F10)=0,$B10<YEAR(INDEX(SC_SSABFD,$F10)),$H10>=INDEX(SC_SurvivingAge,$F10),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSABFD,$F10)),YEARFRAC(INDEX(SC_SSABFD,$F10), DATE($B10+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F10)=0,$B10<YEAR(INDEX(SC_SSABFD,$F10)),$H10<INDEX(SC_SurvivingAge,$F10),$H10>INDEX(SP_LifeExp,$F10)),0,IF($B10=YEAR(INDEX(SC_SSABFD,$F10)),YEARFRAC(INDEX(SC_SSABFD,$F10), DATE($B10+1,1,1)),1))0MAX(ABS(MAX(IF($J10<=0,$J10,-1),IF($L10<=0,$L10,-1))) + +MIN(IF($J10>=0,$J10,1),IF($L10>=0,$L10,1))-1,0)0AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F10),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F10, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F10)))0ROUNDDOWN(IF(NOT($N10),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F10)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O10*INDEX(SC_SSPBPct,$F10),1)0ROUNDDOWN(IF(NOT($N10),0,MAX(OFFSET($O10,$G10,0)/2-$O10,0)*INDEX(SC_SSABPct,$F10)),1)0ROUNDDOWN(IF(NOT($N10),0,MAX(OFFSET($O10,$G10,0)*INDEX(SC_SSSBPct,$F10),0)),1)0-MIN($P10,$R10)0IF(OR($I10=0,NOT($N10)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I10,INDEX(SC_SSFRA,$F10)),($F10-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I10,INDEX(SC_SSFRA,$F10))+1,1),1)))*O10*12)0SUMPRODUCT($P10:$S10,ABS($J10:$M10))*120SUMPRODUCT($T10:$T11,--SP_SSNetWorth)0SUMPRODUCT($U10:$U11, --($E10:$E11<>0))0B9+1202474102-100000MAX(ABS(MAX(IF($J11<=0,$J11,-1),IF($L11<=0,$L11,-1))) + +MIN(IF($J11>=0,$J11,1),IF($L11>=0,$L11,1))-1,0)00ROUNDDOWN(IF(NOT($N11),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F11)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B10+1202574101100000MAX(ABS(MAX(IF($J12<=0,$J12,-1),IF($L12<=0,$L12,-1))) + +MIN(IF($J12>=0,$J12,1),IF($L12>=0,$L12,1))-1,0)00ROUNDDOWN(IF(NOT($N12),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F12)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T12:$T13,--SP_SSNetWorth)0SUMPRODUCT($U12:$U13, --($E12:$E13<>0))0202574102-10000000ROUNDDOWN(IF(NOT($N13),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F13)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B12+120267410110000000ROUNDDOWN(IF(NOT($N14),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F14)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T14:$T15,--SP_SSNetWorth)0SUMPRODUCT($U14:$U15, --($E14:$E15<>0))0202674102-10000000ROUNDDOWN(IF(NOT($N15),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F15)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B14+120277410110000000ROUNDDOWN(IF(NOT($N16),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F16)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T16:$T17,--SP_SSNetWorth)0SUMPRODUCT($U16:$U17, --($E16:$E17<>0))0202774102-10000000ROUNDDOWN(IF(NOT($N17),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F17)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B16+120287410110000000ROUNDDOWN(IF(NOT($N18),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F18)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T18:$T19,--SP_SSNetWorth)0SUMPRODUCT($U18:$U19, --($E18:$E19<>0))0202874102-10000000ROUNDDOWN(IF(NOT($N19),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F19)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B18+120297410110000000ROUNDDOWN(IF(NOT($N20),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F20)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T20:$T21,--SP_SSNetWorth)0SUMPRODUCT($U20:$U21, --($E20:$E21<>0))0202974102-10000000ROUNDDOWN(IF(NOT($N21),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F21)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B20+120307410110000000ROUNDDOWN(IF(NOT($N22),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F22)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T22:$T23,--SP_SSNetWorth)0SUMPRODUCT($U22:$U23, --($E22:$E23<>0))0203074102-10000000ROUNDDOWN(IF(NOT($N23),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F23)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B22+120317410110000000ROUNDDOWN(IF(NOT($N24),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F24)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T24:$T25,--SP_SSNetWorth)0SUMPRODUCT($U24:$U25, --($E24:$E25<>0))0203174102-10000000ROUNDDOWN(IF(NOT($N25),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F25)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B24+120327410110000000ROUNDDOWN(IF(NOT($N26),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F26)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T26:$T27,--SP_SSNetWorth)0SUMPRODUCT($U26:$U27, --($E26:$E27<>0))0203274102-10000000ROUNDDOWN(IF(NOT($N27),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F27)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B26+120337410110000000ROUNDDOWN(IF(NOT($N28),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F28)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T28:$T29,--SP_SSNetWorth)0SUMPRODUCT($U28:$U29, --($E28:$E29<>0))0203374102-10000000ROUNDDOWN(IF(NOT($N29),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F29)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B28+120347410110000000ROUNDDOWN(IF(NOT($N30),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F30)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T30:$T31,--SP_SSNetWorth)0SUMPRODUCT($U30:$U31, --($E30:$E31<>0))0203474102-10000000ROUNDDOWN(IF(NOT($N31),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F31)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B30+120357410110000000ROUNDDOWN(IF(NOT($N32),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F32)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T32:$T33,--SP_SSNetWorth)0SUMPRODUCT($U32:$U33, --($E32:$E33<>0))0203574102-10000000ROUNDDOWN(IF(NOT($N33),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F33)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B32+120367410110000000ROUNDDOWN(IF(NOT($N34),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F34)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T34:$T35,--SP_SSNetWorth)0SUMPRODUCT($U34:$U35, --($E34:$E35<>0))0203674102-10000000ROUNDDOWN(IF(NOT($N35),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F35)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B34+120377410110000000ROUNDDOWN(IF(NOT($N36),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F36)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T36:$T37,--SP_SSNetWorth)0SUMPRODUCT($U36:$U37, --($E36:$E37<>0))0203774102-10000000ROUNDDOWN(IF(NOT($N37),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F37)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B36+120387410110000000ROUNDDOWN(IF(NOT($N38),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F38)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T38:$T39,--SP_SSNetWorth)0SUMPRODUCT($U38:$U39, --($E38:$E39<>0))0203874102-10000000ROUNDDOWN(IF(NOT($N39),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F39)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B38+12039741INDEX(SP_Initials,F40)0110000000ROUNDDOWN(IF(NOT($N40),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F40)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T40:$T41,--SP_SSNetWorth)0SUMPRODUCT($U40:$U41, --($E40:$E41<>0))0203974102-10000000ROUNDDOWN(IF(NOT($N41),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F41)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B40+12040741011IF(INDEX(SC_ShowRetireatee,$F42),IF($B42<YEAR(INDEX(SP_BirthDate,$F42)),0,$B42-YEAR(INDEX(SP_BirthDate,$F42))),0)0IF(INDEX(SC_ShowRetireatee,$F42),IF($B42>(YEAR(INDEX(SP_BirthDate,$F42))+INDEX(SP_LifeExp,$F42)),0,$H42),0)0IF(OR(INDEX(SC_SSDFD,$F42)=0,$B42<YEAR(INDEX(SC_SSDFD,$F42)),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSDFD,$F42)),YEARFRAC(INDEX(SC_SSDFD,$F42), DATE($B42+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F42)=0,$B42<YEAR(INDEX(SC_SSABFD,$F42)),$H42>=INDEX(SC_SurvivingAge,$F42),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSABFD,$F42)),YEARFRAC(INDEX(SC_SSABFD,$F42), DATE($B42+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F42)=0,$B42<YEAR(INDEX(SC_SSABFD,$F42)),$H42<INDEX(SC_SurvivingAge,$F42),$H42>INDEX(SP_LifeExp,$F42)),0,IF($B42=YEAR(INDEX(SC_SSABFD,$F42)),YEARFRAC(INDEX(SC_SSABFD,$F42), DATE($B42+1,1,1)),1))000ROUNDDOWN(IF(NOT($N42),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F42)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O42*INDEX(SC_SSPBPct,$F42),1)0ROUNDDOWN(IF(NOT($N42),0,MAX(OFFSET($O42,$G42,0)/2-$O42,0)*INDEX(SC_SSABPct,$F42)),1)0ROUNDDOWN(IF(NOT($N42),0,MAX(OFFSET($O42,$G42,0)*INDEX(SC_SSSBPct,$F42),0)),1)00IF(OR($I42=0,NOT($N42)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I42,INDEX(SC_SSFRA,$F42)),($F42-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I42,INDEX(SC_SSFRA,$F42))+1,1),1)))*O42*12)0SUMPRODUCT($P42:$S42,ABS($J42:$M42))*120SUMPRODUCT($T42:$T43,--SP_SSNetWorth)0SUMPRODUCT($U42:$U43, --($E42:$E43<>0))0204074102-10000000ROUNDDOWN(IF(NOT($N43),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F43)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B42+120417410110000000ROUNDDOWN(IF(NOT($N44),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F44)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T44:$T45,--SP_SSNetWorth)0SUMPRODUCT($U44:$U45, --($E44:$E45<>0))0204174102-10000000ROUNDDOWN(IF(NOT($N45),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F45)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B44+120427410110000000ROUNDDOWN(IF(NOT($N46),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F46)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T46:$T47,--SP_SSNetWorth)0SUMPRODUCT($U46:$U47, --($E46:$E47<>0))0204274102-10000000ROUNDDOWN(IF(NOT($N47),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F47)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B46+120437410110000000ROUNDDOWN(IF(NOT($N48),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F48)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T48:$T49,--SP_SSNetWorth)0SUMPRODUCT($U48:$U49, --($E48:$E49<>0))0204374102-10000000ROUNDDOWN(IF(NOT($N49),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F49)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B48+120447410110000000ROUNDDOWN(IF(NOT($N50),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F50)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T50:$T51,--SP_SSNetWorth)0SUMPRODUCT($U50:$U51, --($E50:$E51<>0))0204474102-10000000ROUNDDOWN(IF(NOT($N51),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F51)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B50+120457410110000000ROUNDDOWN(IF(NOT($N52),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F52)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T52:$T53,--SP_SSNetWorth)0SUMPRODUCT($U52:$U53, --($E52:$E53<>0))0204574102-10000000ROUNDDOWN(IF(NOT($N53),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F53)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B52+120467410110000000ROUNDDOWN(IF(NOT($N54),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F54)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T54:$T55,--SP_SSNetWorth)0SUMPRODUCT($U54:$U55, --($E54:$E55<>0))0204674102-10000000ROUNDDOWN(IF(NOT($N55),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F55)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B54+120477410110000000ROUNDDOWN(IF(NOT($N56),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F56)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T56:$T57,--SP_SSNetWorth)0SUMPRODUCT($U56:$U57, --($E56:$E57<>0))0204774102-10000000ROUNDDOWN(IF(NOT($N57),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F57)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B56+120487410110000000ROUNDDOWN(IF(NOT($N58),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F58)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T58:$T59,--SP_SSNetWorth)0SUMPRODUCT($U58:$U59, --($E58:$E59<>0))0204874102-10000000ROUNDDOWN(IF(NOT($N59),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F59)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B58+120497410110000000ROUNDDOWN(IF(NOT($N60),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F60)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T60:$T61,--SP_SSNetWorth)0SUMPRODUCT($U60:$U61, --($E60:$E61<>0))0204974102-10000000ROUNDDOWN(IF(NOT($N61),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F61)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B60+120507410110000000ROUNDDOWN(IF(NOT($N62),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F62)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T62:$T63,--SP_SSNetWorth)0SUMPRODUCT($U62:$U63, --($E62:$E63<>0))0205074102-10000000ROUNDDOWN(IF(NOT($N63),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F63)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B62+120517410110000000ROUNDDOWN(IF(NOT($N64),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F64)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T64:$T65,--SP_SSNetWorth)0SUMPRODUCT($U64:$U65, --($E64:$E65<>0))0205174102-10000000ROUNDDOWN(IF(NOT($N65),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F65)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B64+120527410110000000ROUNDDOWN(IF(NOT($N66),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F66)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T66:$T67,--SP_SSNetWorth)0SUMPRODUCT($U66:$U67, --($E66:$E67<>0))0205274102-10000000ROUNDDOWN(IF(NOT($N67),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F67)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B66+120537410110000000ROUNDDOWN(IF(NOT($N68),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F68)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T68:$T69,--SP_SSNetWorth)0SUMPRODUCT($U68:$U69, --($E68:$E69<>0))0205374102-10000000ROUNDDOWN(IF(NOT($N69),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F69)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B68+120547410110000000ROUNDDOWN(IF(NOT($N70),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F70)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T70:$T71,--SP_SSNetWorth)0SUMPRODUCT($U70:$U71, --($E70:$E71<>0))0205474102-10000000ROUNDDOWN(IF(NOT($N71),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F71)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B70+12055741INDEX(SP_Initials,F72)INDEX(SC_TaxIndex,$F72)01MOD($F72,2)-($F72-1)10000000ROUNDDOWN(IF(NOT($N72),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F72)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T72:$T73,--SP_SSNetWorth)0SUMPRODUCT($U72:$U73, --($E72:$E73<>0))020557410MOD(ROW(),2)+12-10000000ROUNDDOWN(IF(NOT($N73),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F73)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B72+12056741011IF(INDEX(SC_ShowRetireatee,$F74),IF($B74<YEAR(INDEX(SP_BirthDate,$F74)),0,$B74-YEAR(INDEX(SP_BirthDate,$F74))),0)0IF(INDEX(SC_ShowRetireatee,$F74),IF($B74>(YEAR(INDEX(SP_BirthDate,$F74))+INDEX(SP_LifeExp,$F74)),0,$H74),0)0IF(OR(INDEX(SC_SSDFD,$F74)=0,$B74<YEAR(INDEX(SC_SSDFD,$F74)),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSDFD,$F74)),YEARFRAC(INDEX(SC_SSDFD,$F74), DATE($B74+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F74)=0,$B74<YEAR(INDEX(SC_SSABFD,$F74)),$H74>=INDEX(SC_SurvivingAge,$F74),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSABFD,$F74)),YEARFRAC(INDEX(SC_SSABFD,$F74), DATE($B74+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F74)=0,$B74<YEAR(INDEX(SC_SSABFD,$F74)),$H74<INDEX(SC_SurvivingAge,$F74),$H74>INDEX(SP_LifeExp,$F74)),0,IF($B74=YEAR(INDEX(SC_SSABFD,$F74)),YEARFRAC(INDEX(SC_SSABFD,$F74), DATE($B74+1,1,1)),1))00AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F74),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F74, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F74)))0ROUNDDOWN(IF(NOT($N74),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F74)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O74*INDEX(SC_SSPBPct,$F74),1)0ROUNDDOWN(IF(NOT($N74),0,MAX(OFFSET($O74,$G74,0)/2-$O74,0)*INDEX(SC_SSABPct,$F74)),1)0ROUNDDOWN(IF(NOT($N74),0,MAX(OFFSET($O74,$G74,0)*INDEX(SC_SSSBPct,$F74),0)),1)0-MIN($P74,$R74)0IF(OR($I74=0,NOT($N74)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I74,INDEX(SC_SSFRA,$F74)),($F74-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I74,INDEX(SC_SSFRA,$F74))+1,1),1)))*O74*12)0SUMPRODUCT($P74:$S74,ABS($J74:$M74))*120SUMPRODUCT($T74:$T75,--SP_SSNetWorth)0SUMPRODUCT($U74:$U75, --($E74:$E75<>0))0B73+1205674102-10000000ROUNDDOWN(IF(NOT($N75),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F75)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B74+1205774101100000MAX(ABS(MAX(IF($J76<=0,$J76,-1),IF($L76<=0,$L76,-1))) + +MIN(IF($J76>=0,$J76,1),IF($L76>=0,$L76,1))-1,0)00ROUNDDOWN(IF(NOT($N76),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F76)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T76:$T77,--SP_SSNetWorth)0SUMPRODUCT($U76:$U77, --($E76:$E77<>0))0205774102-10000000ROUNDDOWN(IF(NOT($N77),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F77)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B76+120587410110000000ROUNDDOWN(IF(NOT($N78),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F78)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T78:$T79,--SP_SSNetWorth)0SUMPRODUCT($U78:$U79, --($E78:$E79<>0))0205874102-10000000ROUNDDOWN(IF(NOT($N79),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F79)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B78+120597410110000000ROUNDDOWN(IF(NOT($N80),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F80)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T80:$T81,--SP_SSNetWorth)0SUMPRODUCT($U80:$U81, --($E80:$E81<>0))0205974102-10000000ROUNDDOWN(IF(NOT($N81),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F81)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B80+120607410110000000ROUNDDOWN(IF(NOT($N82),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F82)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T82:$T83,--SP_SSNetWorth)0SUMPRODUCT($U82:$U83, --($E82:$E83<>0))0206074102-10000000ROUNDDOWN(IF(NOT($N83),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F83)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B82+120617410110000000ROUNDDOWN(IF(NOT($N84),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F84)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T84:$T85,--SP_SSNetWorth)0SUMPRODUCT($U84:$U85, --($E84:$E85<>0))0206174102-10000000ROUNDDOWN(IF(NOT($N85),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F85)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B84+120627410110000000ROUNDDOWN(IF(NOT($N86),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F86)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T86:$T87,--SP_SSNetWorth)0SUMPRODUCT($U86:$U87, --($E86:$E87<>0))0206274102-10000000ROUNDDOWN(IF(NOT($N87),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F87)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B86+120637410110000000ROUNDDOWN(IF(NOT($N88),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F88)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T88:$T89,--SP_SSNetWorth)0SUMPRODUCT($U88:$U89, --($E88:$E89<>0))0206374102-10000000ROUNDDOWN(IF(NOT($N89),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F89)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B88+120647410110000000ROUNDDOWN(IF(NOT($N90),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F90)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T90:$T91,--SP_SSNetWorth)0SUMPRODUCT($U90:$U91, --($E90:$E91<>0))0206474102-10000000ROUNDDOWN(IF(NOT($N91),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F91)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B90+120657410110000000ROUNDDOWN(IF(NOT($N92),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F92)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T92:$T93,--SP_SSNetWorth)0SUMPRODUCT($U92:$U93, --($E92:$E93<>0))0206574102-10000000ROUNDDOWN(IF(NOT($N93),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F93)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B92+120667410110000000ROUNDDOWN(IF(NOT($N94),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F94)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T94:$T95,--SP_SSNetWorth)0SUMPRODUCT($U94:$U95, --($E94:$E95<>0))0206674102-10000000ROUNDDOWN(IF(NOT($N95),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F95)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B94+120677410110000000ROUNDDOWN(IF(NOT($N96),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F96)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T96:$T97,--SP_SSNetWorth)0SUMPRODUCT($U96:$U97, --($E96:$E97<>0))0206774102-10000000ROUNDDOWN(IF(NOT($N97),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F97)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)00000001017B96+120687410110000000ROUNDDOWN(IF(NOT($N98),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F98)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T98:$T99,--SP_SSNetWorth)0SUMPRODUCT($U98:$U99, --($E98:$E99<>0))0206874102-10000000ROUNDDOWN(IF(NOT($N99),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F99)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B98+120697410110000000ROUNDDOWN(IF(NOT($N100),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F100)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T100:$T101,--SP_SSNetWorth)0SUMPRODUCT($U100:$U101, --($E100:$E101<>0))0206974102-10000000ROUNDDOWN(IF(NOT($N101),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F101)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B100+120707410110000000ROUNDDOWN(IF(NOT($N102),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F102)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T102:$T103,--SP_SSNetWorth)0SUMPRODUCT($U102:$U103, --($E102:$E103<>0))0207074102-10000000ROUNDDOWN(IF(NOT($N103),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F103)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B102+12071741INDEX(SP_Initials,F104)0110000000ROUNDDOWN(IF(NOT($N104),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F104)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T104:$T105,--SP_SSNetWorth)0SUMPRODUCT($U104:$U105, --($E104:$E105<>0))0207174102-10000000ROUNDDOWN(IF(NOT($N105),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F105)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B104+12072741011IF(INDEX(SC_ShowRetireatee,$F106),IF($B106<YEAR(INDEX(SP_BirthDate,$F106)),0,$B106-YEAR(INDEX(SP_BirthDate,$F106))),0)0IF(INDEX(SC_ShowRetireatee,$F106),IF($B106>(YEAR(INDEX(SP_BirthDate,$F106))+INDEX(SP_LifeExp,$F106)),0,$H106),0)0IF(OR(INDEX(SC_SSDFD,$F106)=0,$B106<YEAR(INDEX(SC_SSDFD,$F106)),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSDFD,$F106)),YEARFRAC(INDEX(SC_SSDFD,$F106), DATE($B106+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F106)=0,$B106<YEAR(INDEX(SC_SSABFD,$F106)),$H106>=INDEX(SC_SurvivingAge,$F106),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSABFD,$F106)),YEARFRAC(INDEX(SC_SSABFD,$F106), DATE($B106+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F106)=0,$B106<YEAR(INDEX(SC_SSABFD,$F106)),$H106<INDEX(SC_SurvivingAge,$F106),$H106>INDEX(SP_LifeExp,$F106)),0,IF($B106=YEAR(INDEX(SC_SSABFD,$F106)),YEARFRAC(INDEX(SC_SSABFD,$F106), DATE($B106+1,1,1)),1))000ROUNDDOWN(IF(NOT($N106),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F106)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O106*INDEX(SC_SSPBPct,$F106),1)0ROUNDDOWN(IF(NOT($N106),0,MAX(OFFSET($O106,$G106,0)/2-$O106,0)*INDEX(SC_SSABPct,$F106)),1)0ROUNDDOWN(IF(NOT($N106),0,MAX(OFFSET($O106,$G106,0)*INDEX(SC_SSSBPct,$F106),0)),1)00IF(OR($I106=0,NOT($N106)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I106,INDEX(SC_SSFRA,$F106)),($F106-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I106,INDEX(SC_SSFRA,$F106))+1,1),1)))*O106*12)0SUMPRODUCT($P106:$S106,ABS($J106:$M106))*120SUMPRODUCT($T106:$T107,--SP_SSNetWorth)0SUMPRODUCT($U106:$U107, --($E106:$E107<>0))0207274102-10000000ROUNDDOWN(IF(NOT($N107),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F107)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B106+120737410110000000ROUNDDOWN(IF(NOT($N108),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F108)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T108:$T109,--SP_SSNetWorth)0SUMPRODUCT($U108:$U109, --($E108:$E109<>0))0207374102-10000000ROUNDDOWN(IF(NOT($N109),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F109)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B108+120747410110000000ROUNDDOWN(IF(NOT($N110),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F110)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T110:$T111,--SP_SSNetWorth)0SUMPRODUCT($U110:$U111, --($E110:$E111<>0))0207474102-10000000ROUNDDOWN(IF(NOT($N111),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F111)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B110+120757410110000000ROUNDDOWN(IF(NOT($N112),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F112)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T112:$T113,--SP_SSNetWorth)0SUMPRODUCT($U112:$U113, --($E112:$E113<>0))0207574102-10000000ROUNDDOWN(IF(NOT($N113),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F113)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B112+120767410110000000ROUNDDOWN(IF(NOT($N114),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F114)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T114:$T115,--SP_SSNetWorth)0SUMPRODUCT($U114:$U115, --($E114:$E115<>0))0207674102-10000000ROUNDDOWN(IF(NOT($N115),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F115)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B114+120777410110000000ROUNDDOWN(IF(NOT($N116),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F116)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T116:$T117,--SP_SSNetWorth)0SUMPRODUCT($U116:$U117, --($E116:$E117<>0))0207774102-10000000ROUNDDOWN(IF(NOT($N117),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F117)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B116+120787410110000000ROUNDDOWN(IF(NOT($N118),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F118)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T118:$T119,--SP_SSNetWorth)0SUMPRODUCT($U118:$U119, --($E118:$E119<>0))0207874102-10000000ROUNDDOWN(IF(NOT($N119),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F119)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B118+120797410110000000ROUNDDOWN(IF(NOT($N120),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F120)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T120:$T121,--SP_SSNetWorth)0SUMPRODUCT($U120:$U121, --($E120:$E121<>0))0207974102-10000000ROUNDDOWN(IF(NOT($N121),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F121)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B120+120807410110000000ROUNDDOWN(IF(NOT($N122),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F122)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T122:$T123,--SP_SSNetWorth)0SUMPRODUCT($U122:$U123, --($E122:$E123<>0))0208074102-10000000ROUNDDOWN(IF(NOT($N123),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F123)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B122+120817410110000000ROUNDDOWN(IF(NOT($N124),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F124)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T124:$T125,--SP_SSNetWorth)0SUMPRODUCT($U124:$U125, --($E124:$E125<>0))0208174102-10000000ROUNDDOWN(IF(NOT($N125),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F125)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B124+120827410110000000ROUNDDOWN(IF(NOT($N126),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F126)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T126:$T127,--SP_SSNetWorth)0SUMPRODUCT($U126:$U127, --($E126:$E127<>0))0208274102-10000000ROUNDDOWN(IF(NOT($N127),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F127)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B126+120837410110000000ROUNDDOWN(IF(NOT($N128),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F128)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T128:$T129,--SP_SSNetWorth)0SUMPRODUCT($U128:$U129, --($E128:$E129<>0))0208374102-10000000ROUNDDOWN(IF(NOT($N129),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F129)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B128+120847410110000000ROUNDDOWN(IF(NOT($N130),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F130)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T130:$T131,--SP_SSNetWorth)0SUMPRODUCT($U130:$U131, --($E130:$E131<>0))0208474102-10000000ROUNDDOWN(IF(NOT($N131),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F131)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B130+120857410110000000ROUNDDOWN(IF(NOT($N132),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F132)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T132:$T133,--SP_SSNetWorth)0SUMPRODUCT($U132:$U133, --($E132:$E133<>0))0208574102-10000000ROUNDDOWN(IF(NOT($N133),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F133)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B132+120867410110000000ROUNDDOWN(IF(NOT($N134),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F134)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T134:$T135,--SP_SSNetWorth)0SUMPRODUCT($U134:$U135, --($E134:$E135<>0))0208674102-10000000ROUNDDOWN(IF(NOT($N135),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F135)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B134+12087741INDEX(SP_Initials,F136)INDEX(SC_TaxIndex,$F136)01MOD($F136,2)-($F136-1)10000000ROUNDDOWN(IF(NOT($N136),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F136)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T136:$T137,--SP_SSNetWorth)0SUMPRODUCT($U136:$U137, --($E136:$E137<>0))020877410MOD(ROW(),2)+12-10000000ROUNDDOWN(IF(NOT($N137),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F137)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B136+12088741011IF(INDEX(SC_ShowRetireatee,$F138),IF($B138<YEAR(INDEX(SP_BirthDate,$F138)),0,$B138-YEAR(INDEX(SP_BirthDate,$F138))),0)0IF(INDEX(SC_ShowRetireatee,$F138),IF($B138>(YEAR(INDEX(SP_BirthDate,$F138))+INDEX(SP_LifeExp,$F138)),0,$H138),0)0IF(OR(INDEX(SC_SSDFD,$F138)=0,$B138<YEAR(INDEX(SC_SSDFD,$F138)),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSDFD,$F138)),YEARFRAC(INDEX(SC_SSDFD,$F138), DATE($B138+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F138)=0,$B138<YEAR(INDEX(SC_SSABFD,$F138)),$H138>=INDEX(SC_SurvivingAge,$F138),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSABFD,$F138)),YEARFRAC(INDEX(SC_SSABFD,$F138), DATE($B138+1,1,1)),1))0IF(OR(INDEX(SC_SSABFD,$F138)=0,$B138<YEAR(INDEX(SC_SSABFD,$F138)),$H138<INDEX(SC_SurvivingAge,$F138),$H138>INDEX(SP_LifeExp,$F138)),0,IF($B138=YEAR(INDEX(SC_SSABFD,$F138)),YEARFRAC(INDEX(SC_SSABFD,$F138), DATE($B138+1,1,1)),1))00AND(SP_SSRIB,INDEX(SC_ShowRetireatee,$F138),NOT(SUMIF(OFFSET(SC_EX_RN,0,0,EXIDX-1), $F138, OFFSET(SC_EX_SSWorkCredits,0,0,EXIDX-1))<INDEX(SC_SSCreditsNeeded,$F138)))0ROUNDDOWN(IF(NOT($N138),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F138)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0ROUNDDOWN($O138*INDEX(SC_SSPBPct,$F138),1)0ROUNDDOWN(IF(NOT($N138),0,MAX(OFFSET($O138,$G138,0)/2-$O138,0)*INDEX(SC_SSABPct,$F138)),1)0ROUNDDOWN(IF(NOT($N138),0,MAX(OFFSET($O138,$G138,0)*INDEX(SC_SSSBPct,$F138),0)),1)0-MIN($P138,$R138)0IF(OR($I138=0,NOT($N138)),0,SUMPRODUCT(SUBTOTAL(6,OFFSET(LT_AnnuityLifeTable,MAX($I138,INDEX(SC_SSFRA,$F138)),($F138-1)*3+2,OFFSET(LT_AnnuityLifeTable,1,0,LT_AnnuityMaxAge-MAX($I138,INDEX(SC_SSFRA,$F138))+1,1),1)))*O138*12)0SUMPRODUCT($P138:$S138,ABS($J138:$M138))*120SUMPRODUCT($T138:$T139,--SP_SSNetWorth)0SUMPRODUCT($U138:$U139, --($E138:$E139<>0))0B137+1208874102-10000000ROUNDDOWN(IF(NOT($N139),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F139)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B138+1208974101100000MAX(ABS(MAX(IF($J140<=0,$J140,-1),IF($L140<=0,$L140,-1))) + +MIN(IF($J140>=0,$J140,1),IF($L140>=0,$L140,1))-1,0)00ROUNDDOWN(IF(NOT($N140),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F140)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T140:$T141,--SP_SSNetWorth)0SUMPRODUCT($U140:$U141, --($E140:$E141<>0))0208974102-10000000ROUNDDOWN(IF(NOT($N141),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F141)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B140+120907410110000000ROUNDDOWN(IF(NOT($N142),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F142)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T142:$T143,--SP_SSNetWorth)0SUMPRODUCT($U142:$U143, --($E142:$E143<>0))0209074102-10000000ROUNDDOWN(IF(NOT($N143),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F143)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B142+120917410110000000ROUNDDOWN(IF(NOT($N144),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F144)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T144:$T145,--SP_SSNetWorth)0SUMPRODUCT($U144:$U145, --($E144:$E145<>0))0209174102-10000000ROUNDDOWN(IF(NOT($N145),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F145)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B144+120927410110000000ROUNDDOWN(IF(NOT($N146),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F146)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T146:$T147,--SP_SSNetWorth)0SUMPRODUCT($U146:$U147, --($E146:$E147<>0))0209274102-10000000ROUNDDOWN(IF(NOT($N147),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F147)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B146+120937410110000000ROUNDDOWN(IF(NOT($N148),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F148)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T148:$T149,--SP_SSNetWorth)0SUMPRODUCT($U148:$U149, --($E148:$E149<>0))0209374102-10000000ROUNDDOWN(IF(NOT($N149),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F149)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B148+120947410110000000ROUNDDOWN(IF(NOT($N150),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F150)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T150:$T151,--SP_SSNetWorth)0SUMPRODUCT($U150:$U151, --($E150:$E151<>0))0209474102-10000000ROUNDDOWN(IF(NOT($N151),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F151)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B150+120957410110000000ROUNDDOWN(IF(NOT($N152),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F152)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T152:$T153,--SP_SSNetWorth)0SUMPRODUCT($U152:$U153, --($E152:$E153<>0))0209574102-10000000ROUNDDOWN(IF(NOT($N153),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F153)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B152+120967410110000000ROUNDDOWN(IF(NOT($N154),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F154)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T154:$T155,--SP_SSNetWorth)0SUMPRODUCT($U154:$U155, --($E154:$E155<>0))0209674102-10000000ROUNDDOWN(IF(NOT($N155),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F155)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B154+120977410110000000ROUNDDOWN(IF(NOT($N156),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F156)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T156:$T157,--SP_SSNetWorth)0SUMPRODUCT($U156:$U157, --($E156:$E157<>0))0209774102-10000000ROUNDDOWN(IF(NOT($N157),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F157)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B156+120987410110000000ROUNDDOWN(IF(NOT($N158),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F158)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T158:$T159,--SP_SSNetWorth)0SUMPRODUCT($U158:$U159, --($E158:$E159<>0))0209874102-10000000ROUNDDOWN(IF(NOT($N159),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F159)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B158+120997410110000000ROUNDDOWN(IF(NOT($N160),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F160)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T160:$T161,--SP_SSNetWorth)0SUMPRODUCT($U160:$U161, --($E160:$E161<>0))0209974102-10000000ROUNDDOWN(IF(NOT($N161),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F161)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B160+121007410110000000ROUNDDOWN(IF(NOT($N162),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F162)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T162:$T163,--SP_SSNetWorth)0SUMPRODUCT($U162:$U163, --($E162:$E163<>0))0210074102-10000000ROUNDDOWN(IF(NOT($N163),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F163)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B162+121017410110000000ROUNDDOWN(IF(NOT($N164),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F164)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T164:$T165,--SP_SSNetWorth)0SUMPRODUCT($U164:$U165, --($E164:$E165<>0))0210174102-10000000ROUNDDOWN(IF(NOT($N165),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F165)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B164+121027410110000000ROUNDDOWN(IF(NOT($N166),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F166)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T166:$T167,--SP_SSNetWorth)0SUMPRODUCT($U166:$U167, --($E166:$E167<>0))0210274102-10000000ROUNDDOWN(IF(NOT($N167),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F167)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000B166+12103741INDEX(SP_Initials,F168)0110000000ROUNDDOWN(IF(NOT($N168),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F168)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000SUMPRODUCT($T168:$T169,--SP_SSNetWorth)0SUMPRODUCT($U168:$U169, --($E168:$E169<>0))0210374102-10000000ROUNDDOWN(IF(NOT($N169),0,(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,1))*Lookup!$C$19+MAX(MIN(INDEX(SC_EX_SSAIME,EXIDX),INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,2))-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,1),0)*Lookup!$C$20+MAX(INDEX(SC_EX_SSAIME,EXIDX)-INDEX(SC_EA_SSBendPts, INDEX(SC_SSBaseYear,$F169)+1-SC_YearEpoch+2,2),0)*Lookup!$C$21)/INDEX(SC_EX_SSIDXCOLA,EXIDX)),1)0000000($B10=SP_CurrentYear) \ No newline at end of file diff --git a/Excel_2016/xlsm_repo/xl/worksheets/sheet9.xml b/Excel_2016/xlsm_repo/xl/worksheets/sheet9.xml index 9901d0b..f4cadfe 100644 --- a/Excel_2016/xlsm_repo/xl/worksheets/sheet9.xml +++ b/Excel_2016/xlsm_repo/xl/worksheets/sheet9.xml @@ -1,2 +1,2 @@ -0(YEAR(SP_AdjustedDate)-SP_CurrentYear)0IF(OR(SP_MortOriginDate="",BA_MortOriginBalance=0),"",MAX(DATE(YEAR(SP_AdjustedDate),1,1),SP_MortOriginDate))OFFSET(I$7,$F4,0)0OFFSET(K$7,$F4,0)0IF(SP_HECMOriginDate="","",MAX(DATE(YEAR(SP_AdjustedDate),1,1),SP_HECMOriginDate))OFFSET(S$7,$F4,0)00SP_CurrentYear-12023IFERROR(IF(SP_MortOriginDate>=DATE($B$7,1,1),SP_MortOriginBalance,SP_MortOriginBalance+CUMPRINC(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,1,DATEDIF(SP_MortOriginDate, DATE($B$7,1,1), "m"),0)),0)00IFERROR(IF(SP_HECMOriginDate>=DATE($B$7,1,1),SP_HECMOriginBalance,SP_HECMOriginBalance*POWER(1+SP_HECMRate/12,DATEDIF(SP_HECMOriginDate, DATE($B$7,1,1), "m"))),0)000B6+12024741IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,$B7-YEAR(INDEX(SP_BirthDate,2))),0)0SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)0$I6+$M60IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I7,0,0),0)0IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I7,0,0),0)0MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B7+1,1,1), "m"),0),12,$J7)0IF($L7>0,IF(MOD($L7, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J7,1),$I7,1,MAX($L7,1),0),-$I7),0)0IF($L7>0,CUMIPMT(SP_MortRate/12,MAX($J7,1),$I7,1,MAX($L7,1),0),0)00-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0MIN($S6+$U6+$V6,$G7*(1-LT_RealtorFees))0MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B7+1,1,1), "m"),0),12)0IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B7,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G7,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)0(S7+U7)*POWER(1+SP_HECMRate/12,T7)-(S7+U7)0$G7-$I7-$S70SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M7:$Q7))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M7:$Q7))0SUM(M7:Q7)0B7+120257410000000000000000$G8-$I8-$S80SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M8:$Q8))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M8:$Q8))00202674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M9:$Q9))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M9:$Q9))00202774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M10:$Q10))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M10:$Q10))00202874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M11:$Q11))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M11:$Q11))00202974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M12:$Q12))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M12:$Q12))00203074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M13:$Q13))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M13:$Q13))00203174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M14:$Q14))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M14:$Q14))00203274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M15:$Q15))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M15:$Q15))00203374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M16:$Q16))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M16:$Q16))00203474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M17:$Q17))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M17:$Q17))00203574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M18:$Q18))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M18:$Q18))00203674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M19:$Q19))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M19:$Q19))00203774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M20:$Q20))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M20:$Q20))00203874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M21:$Q21))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M21:$Q21))00203974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M22:$Q22))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M22:$Q22))00204074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M23:$Q23))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M23:$Q23))00204174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M24:$Q24))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M24:$Q24))00204274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M25:$Q25))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M25:$Q25))00204374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M26:$Q26))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M26:$Q26))00204474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M27:$Q27))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M27:$Q27))00204574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M28:$Q28))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M28:$Q28))00204674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M29:$Q29))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M29:$Q29))00204774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M30:$Q30))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M30:$Q30))00204874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M31:$Q31))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M31:$Q31))00204974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M32:$Q32))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M32:$Q32))00205074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M33:$Q33))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M33:$Q33))00205174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M34:$Q34))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M34:$Q34))00205274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M35:$Q35))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M35:$Q35))00205374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M36:$Q36))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M36:$Q36))00205474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M37:$Q37))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M37:$Q37))00205574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M38:$Q38))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M38:$Q38))002056741IF(INDEX(SC_ShowRetireatee,1),IF($B39<YEAR(INDEX(SP_BirthDate,1)),0,$B39-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B39<YEAR(INDEX(SP_BirthDate,2)),0,$B39-YEAR(INDEX(SP_BirthDate,2))),0)0SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)0$I38+$M380IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I39,0,0),0)0IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I39,0,0),0)0MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B39+1,1,1), "m"),0),12,$J39)0IF($L39>0,IF(MOD($L39, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J39,1),$I39,1,MAX($L39,1),0),-$I39),0)0IF($L39>0,CUMIPMT(SP_MortRate/12,MAX($J39,1),$I39,1,MAX($L39,1),0),0)00-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0MIN($S38+$U38+$V38,$G39*(1-LT_RealtorFees))0MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B39+1,1,1), "m"),0),12)0IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B39,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G39,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)0(S39+U39)*POWER(1+SP_HECMRate/12,T39)-(S39+U39)00SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M39:$Q39))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M39:$Q39))0SUM(M39:Q39)0205774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M40:$Q40))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M40:$Q40))00205874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M41:$Q41))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M41:$Q41))00205974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M42:$Q42))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M42:$Q42))00206074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M43:$Q43))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M43:$Q43))00206174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M44:$Q44))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M44:$Q44))00206274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M45:$Q45))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M45:$Q45))00206374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M46:$Q46))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M46:$Q46))00206474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M47:$Q47))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M47:$Q47))00206574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M48:$Q48))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M48:$Q48))00206674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M49:$Q49))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M49:$Q49))00206774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M50:$Q50))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M50:$Q50))00206874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M51:$Q51))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M51:$Q51))00206974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M52:$Q52))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M52:$Q52))00207074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M53:$Q53))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M53:$Q53))00207174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M54:$Q54))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M54:$Q54))00207274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M55:$Q55))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M55:$Q55))00207374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M56:$Q56))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M56:$Q56))00207474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M57:$Q57))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M57:$Q57))00207574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M58:$Q58))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M58:$Q58))00207674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M59:$Q59))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M59:$Q59))00207774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M60:$Q60))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M60:$Q60))00207874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M61:$Q61))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M61:$Q61))00207974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M62:$Q62))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M62:$Q62))00208074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M63:$Q63))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M63:$Q63))00208174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M64:$Q64))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M64:$Q64))00208274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M65:$Q65))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M65:$Q65))00208374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M66:$Q66))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M66:$Q66))00208474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M67:$Q67))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M67:$Q67))00208574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M68:$Q68))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M68:$Q68))00208674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M69:$Q69))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M69:$Q69))00208774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M70:$Q70))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M70:$Q70))00B70+12088741IF(INDEX(SC_ShowRetireatee,1),IF($B71<YEAR(INDEX(SP_BirthDate,1)),0,$B71-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B71<YEAR(INDEX(SP_BirthDate,2)),0,$B71-YEAR(INDEX(SP_BirthDate,2))),0)0SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)0$I70+$M700IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I71,0,0),0)0IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I71,0,0),0)0MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B71+1,1,1), "m"),0),12,$J71)0IF($L71>0,IF(MOD($L71, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J71,1),$I71,1,MAX($L71,1),0),-$I71),0)0IF($L71>0,CUMIPMT(SP_MortRate/12,MAX($J71,1),$I71,1,MAX($L71,1),0),0)00-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0MIN($S70+$U70+$V70,$G71*(1-LT_RealtorFees))0MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B71+1,1,1), "m"),0),12)0IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B71,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G71,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)0(S71+U71)*POWER(1+SP_HECMRate/12,T71)-(S71+U71)00SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M71:$Q71))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M71:$Q71))0SUM(M71:Q71)020897410000000000000000$G72-$I72-$S720SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M72:$Q72))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M72:$Q72))00209074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M73:$Q73))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M73:$Q73))00209174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M74:$Q74))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M74:$Q74))00209274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M75:$Q75))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M75:$Q75))00209374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M76:$Q76))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M76:$Q76))00209474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M77:$Q77))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M77:$Q77))00209574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M78:$Q78))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M78:$Q78))00209674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M79:$Q79))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M79:$Q79))00209774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M80:$Q80))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M80:$Q80))00209874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M81:$Q81))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M81:$Q81))00209974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M82:$Q82))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M82:$Q82))00210074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M83:$Q83))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M83:$Q83))00210174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M84:$Q84))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M84:$Q84))00210274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M85:$Q85))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M85:$Q85))00210374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M86:$Q86))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M86:$Q86))00($B7=SP_CurrentYear) \ No newline at end of file +0(YEAR(SP_AdjustedDate)-SP_CurrentYear)0IF(OR(SP_MortOriginDate="",BA_MortOriginBalance=0),"",MAX(DATE(YEAR(SP_AdjustedDate),1,1),SP_MortOriginDate))OFFSET(I$7,$F4,0)0OFFSET(K$7,$F4,0)0IF(SP_HECMOriginDate="","",MAX(DATE(YEAR(SP_AdjustedDate),1,1),SP_HECMOriginDate))OFFSET(S$7,$F4,0)00SP_CurrentYear-12023IFERROR(IF(SP_MortOriginDate>=DATE($B$7,1,1),SP_MortOriginBalance,SP_MortOriginBalance+CUMPRINC(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,1,DATEDIF(SP_MortOriginDate, DATE($B$7,1,1), "m"),0)),0)00IFERROR(IF(SP_HECMOriginDate>=DATE($B$7,1,1),SP_HECMOriginBalance,SP_HECMOriginBalance*POWER(1+SP_HECMRate/12,DATEDIF(SP_HECMOriginDate, DATE($B$7,1,1), "m"))),0)000B6+12024741IF(INDEX(SC_ShowRetireatee,1),IF($B7<YEAR(INDEX(SP_BirthDate,1)),0,$B7-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B7<YEAR(INDEX(SP_BirthDate,2)),0,$B7-YEAR(INDEX(SP_BirthDate,2))),0)0SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)0$I6+$M60IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I7,0,0),0)0IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I7,0,0),0)0MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B7+1,1,1), "m"),0),12,$J7)0IF($L7>0,IF(MOD($L7, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J7,1),$I7,1,MAX($L7,1),0),-$I7),0)0IF($L7>0,CUMIPMT(SP_MortRate/12,MAX($J7,1),$I7,1,MAX($L7,1),0),0)00-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0MIN($S6+$U6+$V6,$G7*(1-LT_RealtorFees))0MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B7+1,1,1), "m"),0),12)0IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B7,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G7,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)0(S7+U7)*POWER(1+SP_HECMRate/12,T7)-(S7+U7)0$G7-$I7-$S70SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M7:$Q7))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M7:$Q7))0SUM(M7:Q7)0B7+120257410000000000000000$G8-$I8-$S80SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M8:$Q8))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M8:$Q8))00202674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M9:$Q9))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M9:$Q9))00202774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M10:$Q10))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M10:$Q10))00202874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M11:$Q11))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M11:$Q11))00202974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M12:$Q12))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M12:$Q12))00203074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M13:$Q13))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M13:$Q13))00203174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M14:$Q14))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M14:$Q14))00203274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M15:$Q15))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M15:$Q15))00203374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M16:$Q16))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M16:$Q16))00203474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M17:$Q17))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M17:$Q17))00203574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M18:$Q18))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M18:$Q18))00203674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M19:$Q19))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M19:$Q19))00203774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M20:$Q20))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M20:$Q20))00203874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M21:$Q21))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M21:$Q21))00203974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M22:$Q22))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M22:$Q22))00204074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M23:$Q23))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M23:$Q23))00204174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M24:$Q24))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M24:$Q24))00204274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M25:$Q25))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M25:$Q25))00204374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M26:$Q26))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M26:$Q26))00204474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M27:$Q27))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M27:$Q27))00204574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M28:$Q28))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M28:$Q28))00204674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M29:$Q29))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M29:$Q29))00204774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M30:$Q30))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M30:$Q30))00204874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M31:$Q31))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M31:$Q31))00204974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M32:$Q32))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M32:$Q32))00205074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M33:$Q33))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M33:$Q33))00205174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M34:$Q34))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M34:$Q34))00205274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M35:$Q35))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M35:$Q35))00205374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M36:$Q36))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M36:$Q36))00205474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M37:$Q37))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M37:$Q37))00205574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M38:$Q38))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M38:$Q38))002056741IF(INDEX(SC_ShowRetireatee,1),IF($B39<YEAR(INDEX(SP_BirthDate,1)),0,$B39-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B39<YEAR(INDEX(SP_BirthDate,2)),0,$B39-YEAR(INDEX(SP_BirthDate,2))),0)0SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)0$I38+$M380IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I39,0,0),0)0IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I39,0,0),0)0MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B39+1,1,1), "m"),0),12,$J39)0IF($L39>0,IF(MOD($L39, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J39,1),$I39,1,MAX($L39,1),0),-$I39),0)0IF($L39>0,CUMIPMT(SP_MortRate/12,MAX($J39,1),$I39,1,MAX($L39,1),0),0)00-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0MIN($S38+$U38+$V38,$G39*(1-LT_RealtorFees))0MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B39+1,1,1), "m"),0),12)0IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B39,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G39,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)0(S39+U39)*POWER(1+SP_HECMRate/12,T39)-(S39+U39)00SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M39:$Q39))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M39:$Q39))0SUM(M39:Q39)0205774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M40:$Q40))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M40:$Q40))00205874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M41:$Q41))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M41:$Q41))00205974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M42:$Q42))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M42:$Q42))00206074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M43:$Q43))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M43:$Q43))00206174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M44:$Q44))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M44:$Q44))00206274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M45:$Q45))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M45:$Q45))00206374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M46:$Q46))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M46:$Q46))00206474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M47:$Q47))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M47:$Q47))00206574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M48:$Q48))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M48:$Q48))00206674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M49:$Q49))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M49:$Q49))00206774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M50:$Q50))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M50:$Q50))00206874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M51:$Q51))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M51:$Q51))00206974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M52:$Q52))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M52:$Q52))00207074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M53:$Q53))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M53:$Q53))00207174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M54:$Q54))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M54:$Q54))00207274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M55:$Q55))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M55:$Q55))00207374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M56:$Q56))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M56:$Q56))00207474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M57:$Q57))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M57:$Q57))00207574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M58:$Q58))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M58:$Q58))00207674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M59:$Q59))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M59:$Q59))00207774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M60:$Q60))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M60:$Q60))00207874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M61:$Q61))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M61:$Q61))00207974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M62:$Q62))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M62:$Q62))00208074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M63:$Q63))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M63:$Q63))00208174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M64:$Q64))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M64:$Q64))00208274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M65:$Q65))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M65:$Q65))00208374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M66:$Q66))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M66:$Q66))00208474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M67:$Q67))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M67:$Q67))00208574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M68:$Q68))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M68:$Q68))00208674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M69:$Q69))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M69:$Q69))00208774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M70:$Q70))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M70:$Q70))00B70+12088741IF(INDEX(SC_ShowRetireatee,1),IF($B71<YEAR(INDEX(SP_BirthDate,1)),0,$B71-YEAR(INDEX(SP_BirthDate,1))),0)0IF(INDEX(SC_ShowRetireatee,2),IF($B71<YEAR(INDEX(SP_BirthDate,2)),0,$B71-YEAR(INDEX(SP_BirthDate,2))),0)0SP_HomeValue/INDEX(SC_EA_InflationCPIdx,EAIDX)0$I70+$M700IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0)-SP_MortExtraPayment,$I71,0,0),0)0IFERROR(NPER(SP_MortRate/12,PMT(SP_MortRate/12,SP_MortNper,SP_MortOriginBalance,0,0),$I71,0,0),0)0MIN(IFERROR(DATEDIF(SP_MortOriginDate, DATE($B71+1,1,1), "m"),0),12,$J71)0IF($L71>0,IF(MOD($L71, 1)=0,CUMPRINC(SP_MortRate/12,MAX($J71,1),$I71,1,MAX($L71,1),0),-$I71),0)0IF($L71>0,CUMIPMT(SP_MortRate/12,MAX($J71,1),$I71,1,MAX($L71,1),0),0)00-ABS(SP_RealEstateTax)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0-ABS(SP_HomeIns)*12/INDEX(SC_EA_InflationCPIdx,EAIDX)0MIN($S70+$U70+$V70,$G71*(1-LT_RealtorFees))0MIN(IFERROR(DATEDIF(SP_HECMOriginDate, DATE($B71+1,1,1), "m"),0),12)0IF(AND(IFERROR(YEAR(SP_HECMOriginDate),0)=$B71,SP_HECMOriginBalance=0),MIN(SC_HECMPLF*$G71,LT_HECMMaxLoan/INDEX(SC_EA_InflationCPIdx,EAIDX)),0)0(S71+U71)*POWER(1+SP_HECMRate/12,T71)-(S71+U71)00SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M71:$Q71))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M71:$Q71))0SUM(M71:Q71)020897410000000000000000$G72-$I72-$S720SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M72:$Q72))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M72:$Q72))00209074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M73:$Q73))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M73:$Q73))00209174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M74:$Q74))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M74:$Q74))00209274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M75:$Q75))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M75:$Q75))00209374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M76:$Q76))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M76:$Q76))00209474100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M77:$Q77))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M77:$Q77))00209574100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M78:$Q78))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M78:$Q78))00209674100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M79:$Q79))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M79:$Q79))00209774100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M80:$Q80))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M80:$Q80))00209874100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M81:$Q81))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M81:$Q81))00209974100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M82:$Q82))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M82:$Q82))00210074100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M83:$Q83))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M83:$Q83))00210174100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M84:$Q84))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M84:$Q84))00210274100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M85:$Q85))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M85:$Q85))00210374100000000000000000SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":1"),TRANSPOSE($M86:$Q86))0SUMPRODUCT(--(RIGHT(SP_MortDeduct,2)=":2"),TRANSPOSE($M86:$Q86))00($B7=SP_CurrentYear) \ No newline at end of file