╨╧рб▒с>■  ■                                                                                                                                                                                                                                                                                                                                                                                                                                                   ¤   ■   ■      !"#$%&'()*+,-■   ■                                                                                                                                                                                                                                                                                                                                       Root Entry        Ё)г═ A─.@Workbook             TWksSSWorkBook            =WksSSChart    ■   ■                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               ї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ р └ р+ї  °└ р)ї  °└ р,ї  °└ р*ї  °└ р ї  °└ р №└ р №└р №└р №└р №└р №└УА УА УА УА УА УА `Е]Sheet1Мо ╗ ╠ "  d№йё╥MbP?_*+ВА% Б┴ГД&Ї?'Ї?(Ё?)Ё?б"р?ш?M╓╘ъ oU } Т}  }  } } } } } } Т} } ╢} } ╢} } ╢} } } } Т} } ╢} } █} } $ } █} " Ё:                              └       Fund nameBalance Tax rate on LG LG LV LV SG SG SV SV Intl Lg Intl Lg Intl SmIntl Sm EM EM Bond Bond RE RE Cash Cash withdrawal %Value %Value %Value  % Value  % Value  %Value %Value %Value %Value %ValueTotal Stock Market~ И├@~ >@~ D@,ре@DАDАD└~ D@,ре@DАDАD└~ $@,рЕ@DАDАD└~  $@, рЕ@DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАD ╗ ╠сф┴т\pMS Works Bфa=Ьп╝=╘:В#8X@Н"╖┌1╚ РArial1╚ ╝Arial1╚ РArial1╚ ╝Arial1╚ РArial1╚ Р Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) д0.0е0.000ж0.0000з0.00000и0.000000й 0.0000000к0E+00л0.0E+00м 0.000E+00н 0.0000E+00о 0.00000E+00п 0.000000E+00░ 0.0000000E+001▒$#,##0.0_);($#,##0.0\)9▓$#,##0.000_);($#,##0.000\)=│$#,##0.0000_);($#,##0.0000\)A┤$#,##0.00000_);($#,##0.00000\)E╡ $#,##0.000000_);($#,##0.000000\)I╢"$#,##0.0000000_);($#,##0.0000000\) ╖0.0%╕0.000%╣0.0000%║0.00000%╗ 0.000000%╝ 0.0000000%╜#,##0.0╛ #,##0.000┐ #,##0.0000└ #,##0.00000┴ #,##0.000000┬ #,##0.0000000├ d\-mmm\-yy─ mmmm d, yyyy ┼m/d ╞m/yy╟ mmmm, yyyy╚mmmm dd ╔mmm ╩mmmm ╦dd ╠dddd ═yy ╬yyyy ╧00 ╨000 ╤0000╥00000╙000000╘0000000╒00000000╓#\ ?/2╫#\ ?/3╪#\ ?/4┘#\ ?/8┌#\ ?/10█#\ ?/16▄#\ ?/32▌#\ ?/100=▐$#,##0.0_);[Red]\($#,##0.0\)E▀ $#,##0.000_);[Red]\($#,##0.000\)Iр"$#,##0.0000_);[Red]\($#,##0.0000\)Mс$$#,##0.00000_);[Red]\($#,##0.00000\)Qт&$#,##0.000000_);[Red]\($#,##0.000000\)Uу($#,##0.0000000_);[Red]\($#,##0.0000000\)9ф#,##0.0_);[Red]\(#,##0.0\)Aх#,##0.000_);[Red]\(#,##0.000\)Eц #,##0.0000_);[Red]\(#,##0.0000\)Iч"#,##0.00000_);[Red]\(#,##0.00000\)Mш$#,##0.000000_);[Red]\(#,##0.000000\)Qщ&#,##0.0000000_);[Red]\(#,##0.0000000\)ъ #\ ??/???)ым #,##0_);(м #,##0\)1ьм #,##0.0_);(м #,##0.0\)5эм #,##0.00_);(м #,##0.00\)9юм #,##0.000_);(м #,##0.000\)=ям #,##0.0000_);(м #,##0.0000\)AЁм #,##0.00000_);(м #,##0.00000\)Eё м #,##0.000000_);(м #,##0.000000\)IЄ"м #,##0.0000000_);(м #,##0.0000000\)5єм #,##0_);[Red]\(м #,##0\)=Їм #,##0.0_);[Red]\(м #,##0.0\)Aїм #,##0.00_);[Red]\(м #,##0.00\)EЎ м #,##0.000_);[Red]\(м #,##0.000\)Iў"м #,##0.0000_);[Red]\(м #,##0.0000\)M°$м #,##0.00000_);[Red]\(м #,##0.00000\)Q∙&м #,##0.000000_);[Red]\(м #,##0.000000\)U·(м #,##0.0000000_);[Red]\(м #,##0.0000000\)рї  └ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рї  Ї└ рАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└, D АD АD └, D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └, D АD АD └, D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └, D АD АD └, D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └, D АD АD └, D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └, D АD АD └, D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └ , D АD АD └,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└,DАDАD└ , DАDАD └ , DАDАD └ ,DАDАD └,DАDАD└,DАDАD└,DАDАD└,DАDАD└US Stock Intl StockBondsTOTALS#X╗@ %└└B#ре@ %└└B#ре@ %└└B#рЕ@ %└└B # рЕ@ % └ └B #  % └ └B # %└└B# %└└B# %└└B# %└└B# %└└B#X╗@ %└ └B# % └└B# %└└BAsset Allocation!ЪЩЩЩЩЩ┘? D└DА!ЪЩЩЩЩЩ┘? D└DА!ЪЩЩЩЩЩ╣? D└DА ! ЪЩЩЩЩЩ╣? D └DА !  D └DА ! D└DА! D└DА! D└DА! D└DА! D└DА#Ё? %└ └B# % └└B# %└└B Target Totals! D└DА! D└DА! D└DА !  D └DА !  D └DА ! D└DА! D└DА! D└DА! D└DА! D└DА# %└ └B# % └└B# %└└BTarget Allocation     # %└ └B# % └└B# %└└B'Effective tax rate computationUnrealized gain rate~  @"Taxable distribution rate~ @Tax on distributions·~j╝tУx?Long-term CG tax rate~ 5@  B!  Years to withdrawal~ >@!EFFECTIVE TAX RATEm!Ъ╜iПvd╙?WD└D└D└D└D└D└D└D└D└D└D └>╢  а ) Arial