{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Blank","L-Summary","L-Active","L-Active LTC","L-Inactive","L-Inactive LTC","Amort-Proj","L-Working Tab","Lookups","L-Trends","Glossary"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":0,"defined_names":25,"comments":7,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Blank","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[null,"If a box does not appear within 10 seconds, you likely have macros turned off."]
[null,"Please see the instruction on our website next to this excel file for help."]
[null,"If you have excel 2007, allow macros in the tan strip across the top of your screen."]

{"sheet":"L-Summary","index":1,"n_rows":174,"n_cols":11,"rows_kept":174,"cut":false,"hidden":false,"merged":[[138,1,140,11],[173,1,174,11],[136,1,136,4],[0,0,0,11],[1,0,1,11],[2,0,2,11],[85,1,85,2],[19,1,19,3],[20,1,20,3],[21,1,21,3],[22,1,22,3],[89,1,89,2],[85,3,85,4],[27,1,33,11],[17,6,19,10]]}
["Office of the State Actuary"]
[{"$f":"TODAY()","v":"2018-02-08"}]
["Alternative Measurement Method for GASB 45"]
[null,"Inputs:",null,"20-58","59-61","62-63","64+",null,"Sensitivities:"]
[null,null,"Number Active",0,0,0,0,null,"Medical Inflation",null,"+or- 1.0%"]
[null,null,"Active Age",0,0,0,0,null,"Amortization Period",null,"10 Years"]
[null,null,"Percent Male",0,0,0,0]
[null,null,"Active Service",0,0,0,0]
[null,null,null,"20-64","65-68","69-74","75+",null,"Employer:"]
[null,null,"Number Inactive",0,0,0,0,null,"Annual budget",null,1000000]
[null,null,"Inactive Age",0,0,0,0,null,"Annual Budget Growth",null,0.05]
[null,null,"Percent Male",0,0,0,0,null,"BOY NOO",null,0]
[null,null,null,null,null,null,null,null,"Actual Contributions",null,0]
["Excise Tax Inflation Trend:",null,null,"ON"]
[]
[]
[]
["Key Results:",null,null,null,null,null,"This version of the OPEB Tool is \nNOT intended for GASB 74/75."]
[]
[null,"Actuarial Accrued Liability (AAL)",null,null,{"$f":"SUM('L-Working Tab'!F8:G8,'L-Working Tab'!H15:I15)","v":0}]
[null,"Annual Required Contribution (ARC)",null,null,{"$f":"IF(SUM(D5:G5,D10:G10)<100,D84,\"\")","v":0}]
[null,"Annual OPEB Cost",null,null,{"$f":"IF(SUM(D5:G5,D10:G10)<100,D90,\"\")","v":0}]
[null,"Net OPEB Obligation (NOO)*",null,null,{"$f":"IF(SUM(D5:G5,D10:G10)<100,D96,\"\")","v":0}]
[null,{"$f":"IF(K15=0,\"*Estimated\",\"*Actual\")","v":"*Estimated"}]
[]
[]
["Disclosures:  (You must include wording such as this in your financial statements, see GASB 45 paragraph 34)"]
[null,"We used the alternative measurement method permitted under GASB Statement No. 45.  A single retirement age of 55.3 was assumed for all active members for the purpose of determining the AAL and normal cost.  Retirement, disablement, termination, and mortality rates were assumed to follow the LEOFF 1 rates used in the June 30, 2014, actuarial valuation report issued by the Office of the State Actuary (OSA). Healthcare costs and trends were determined by Milliman and used by OSA in the state-wide LEOFF 1 medical study performed in 2013.  The results were based on grouped data with four active groupings and four inactive groupings.  The actuarial cost method used to determine the AAL was the Projected Unit Credit.  The AAL and NOO are amortized on an open basis as a level dollar over 15 years.  These assumptions are individually and collectively reasonable for the purposes of this valuation. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Further Breakdown of Key Results"]
[null,null,null,"PVFB","AAL"]
[null,"Active:"]
[null,null,"Medical Expenses",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!B8),\"\")","v":0},{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!F8),\"\")","v":0}]
[null,null,"Long-Term Care",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!C8),\"\")","v":0},{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!G8),\"\")","v":0}]
[null,null,"Total Active",{"$f":"SUM(D72:D73)","v":0},{"$f":"SUM(E72:E73)","v":0}]
[null,"Inactive:"]
[null,null,"Medical Expenses",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!D15),\"\")","v":0},{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!H15),\"\")","v":0}]
[null,null,"Long-Term Care",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!E15),\"\")","v":0},{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!I15),\"\")","v":0}]
[null,null,"Total Inactive",{"$f":"SUM(D76:D77)","v":0},{"$f":"SUM(E76:E77)","v":0}]
[null,"Total",null,{"$f":"SUM(D74,D78)","v":0},{"$f":"SUM(E74,E78)","v":0}]
[null,null,null,{"$f":"D72+D76","v":0},{"$f":"E72+E76","v":0}]
[null,"ARC",null,{"$f":"D73+D77","v":0},{"$f":"E73+E77","v":0}]
[null,null,"Normal Cost",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!J8),\"\")","v":0}]
[null,null,"UAAL Amortization",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!K8),\"\")","v":0}]
[null,"ARC",null,{"$f":"SUM(D82:D83)","v":0}]
[]
[null,"Annual OPEB Cost"]
[null,null,"ARC",{"$f":"D84","v":0}]
[null,null,"NOO Interest",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!G48),\"\")","v":0}]
[null,null,"NOO Amortization",{"$f":"IF(SUM(D5:G5,D10:G10)<100,-SUM('L-Working Tab'!H48),\"\")","v":0}]
[null,"Annual OPEB Cost",null,{"$f":"SUM(D87:D89)","v":0}]
[]
[null,"NOO"]
[null,null,"Starting NOO",{"$f":"IF(SUM(D5:G5,D10:G10)<100,SUM('L-Working Tab'!I48),\"\")","v":0}]
[null,null,"Annual OPEB Cost",{"$f":"D90","v":0}]
[null,null,"Contributions*",{"$f":"IF(SUM(D5:G5,D10:G10)<100,IF(K13=0,SUM('L-Working Tab'!O8),'L-Working Tab'!J48),\"\")","v":0}]
[null,"NOO*",null,{"$f":"D93+D94-D95","v":0}]
[null,{"$f":"IF(K15=0,\"*Estimated (Please see comment in Key Results, above.)\",\"*Actual (Please see comment in Key Results, above.C100)\")","v":"*Estimated (Please see comment in Key Results, above.)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Closed Group Contribution Projections:"]
[]
[null,"The graph below shows what the contributions (year by year subsidy amounts) are projected to look like over the remaining lifetimes of your current members.  The graph is slightly bumpy because of the grouping of members; however, the amounts should still be very reasonable.  Please press the \"Chart Medical Inflation\" button to see how these contributions compare to those with different projected medical inflation."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The graph below shows what the contributions (year by year subsidy amounts) are projected to look like over the remaining lifetimes of your current members relative to your annual budget.  "]

{"sheet":"L-Active","index":2,"n_rows":93,"n_cols":82,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
["Actives",0,null,"Medical",null,null,null,null,null,"Medical","Medical","Explicit",null,null,"Implicit","UMP","Explicit",null,null,null,"Medical",null,null,null,"UMP",null,null,"Average",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retires at age XX",null,null,null,null,null,null,null,null,null,null,0.01,"Retire","Retire",null,"Retire",null,"Ret Age","MS @","Medical","Normal","Medical","Total"]
["Year",null,null,"Gross","Prem",null,"Gross","Prem",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Gross","Prem","Net",null,"Gross","Prem","Net",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Death - M","Death - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Age","Net",{"$f":"BA12","v":56},{"$f":"BC2+1","v":57},{"$f":"BD2+1","v":58},{"$f":"BE2+1","v":59},{"$f":"BF2+1","v":60},61,62,63,64,65,66,67,68,69,70,null,"MS","Prob","Age","Survive","Weighted",null,"Prob","Retire","NC","Cost","PUC","PUC"]
[2013,20,null,{"$f":"VLOOKUP(B3,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B4<65,\nVLOOKUP(A4,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A4,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1,1,1,null,1,1,1,1,null,{"$f":"D3*K3","v":13245.634860000002},{"$f":"IF(B3<65,E3*K3,E3*M3)","v":0},{"$f":"T3-U3","v":13245.634860000002},null,{"$f":"IF(B3<65,G3*P3,G3*R3)","v":0},{"$f":"IF(B3<65,H3*P3,H3*R3)","v":0},{"$f":"X3-Y3","v":0},null,{"$f":"(1-PctUMP)*V3+PctUMP*Z3","v":13245.634860000002},null,{"$f":"IF(B3<71,VLOOKUP(B3,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B3<71,VLOOKUP(B3,Lookups!A:AG,33),\"\")","v":0},{"$f":"IF(B3<71,PCTMALE*AD3+(1-PCTMALE)*AE3,\"\")","v":0},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,28),\"\")","v":0.107033},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,29),\"\")","v":0.107033},{"$f":"IF(B3<70,PCTMALE*AG3+(1-PCTMALE)*AH3,\"\")","v":0.107033},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,31),\"\")","v":1E-3},{"$f":"IF(AF3<1,IF(B3<70,PCTMALE*AJ3+(1-PCTMALE)*AK3,\"\"),\"\")","v":1E-3},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AL,26)*(1-VLOOKUP(B3,Lookups!A:AL,37))^(A3-$A$3),\"\")","v":3.1832082508476058E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AL,27)*(1-VLOOKUP(B3,Lookups!A:AL,38))^(A3-$A$3),\"\")","v":1.846453124358732E-4},{"$f":"IF(AM3<>\"\",PCTMALE*AM3+(1-PCTMALE)*AN3,\"\")","v":1.846453124358732E-4},{"$f":"IF(B3<71,SUM(AF3,AI3,AL3,AO3),\"\")","v":0.10821764531243588},1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU3,Lookups!A3:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU3,Lookups!A3:$AG$93,33)","v":0.12},50,1,{"$f":"BU3*BT3*BV3","v":6},null,{"$f":"BV8","v":0.5037441024},{"$f":"MAX(BS1+BW24-B3,BS1)","v":35.271334518116866},{"$f":"BR79/BZ3","v":0},{"$f":"SUM(CA3:CA3)","v":0},{"$f":"CA3*BS1","v":0},{"$f":"CC3","v":0}]
[{"$f":"1+A3","v":2014},{"$f":"ROUNDDOWN(1+B3,0)","v":21},null,{"$f":"VLOOKUP(B4,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B5<65,\nVLOOKUP(A5,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A5,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0580000000000001},{"$f":"K3*J3","v":1.0620000000000001},{"$f":"L3","v":1},{"$f":"M3*L3","v":1},null,{"$f":"O3","v":1},{"$f":"P3*O3","v":1},{"$f":"Q3","v":1},{"$f":"R3*Q3","v":1},null,{"$f":"D4*K4","v":14066.864221320002},{"$f":"IF(B4<65,E4*K4,E4*M4)","v":0},{"$f":"T4-U4","v":14066.864221320002},null,0,0,{"$f":"X4-Y4","v":0},null,14066.864221320002,null,{"$f":"IF(B4<71,VLOOKUP(B4,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B4<71,VLOOKUP(B4,Lookups!A:AG,33),\"\")","v":0},{"$f":"IF(B4<71,PCTMALE*AD4+(1-PCTMALE)*AE4,\"\")","v":0},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,28),\"\")","v":4.8057999999999997E-2},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,29),\"\")","v":4.8057999999999997E-2},4.8057999999999997E-2,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AL,26)*(1-VLOOKUP(B4,Lookups!A:AL,37))^(A4-$A$3),\"\")","v":3.3078919214585999E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AL,27)*(1-VLOOKUP(B4,Lookups!A:AL,38))^(A4-$A$3),\"\")","v":1.8600899500375898E-4},1.8600899500375898E-4,4.9244008995003759E-2,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU4,Lookups!A4:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU4,Lookups!A4:$AG$93,33)","v":0.12},{"$f":"1+BU3","v":51},{"$f":"BV3*(1-BT3)","v":0.88},{"$f":"BU4*BT4*BV4","v":5.3856000000000002},null,null,null,null,{"$f":"CB3*INTRt","v":0},{"$f":"'L-Inactive'!AK98","v":0},{"$f":"CC4","v":0}]
[2015,22,null,{"$f":"VLOOKUP(B5,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B6<65,\nVLOOKUP(A6,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A6,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0569999999999999},{"$f":"K4*J4","v":1.123596},{"$f":"L4","v":1},1,null,{"$f":"O4","v":1},1,{"$f":"Q4","v":1},1,null,14882.742346156563,0,14882.742346156563,null,0,0,0,null,14882.742346156563,null,{"$f":"IF(B5<71,VLOOKUP(B5,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B5<71,VLOOKUP(B5,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,28),\"\")","v":2.4483999999999999E-2},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,29),\"\")","v":2.4483999999999999E-2},2.4483999999999999E-2,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AL,26)*(1-VLOOKUP(B5,Lookups!A:AL,37))^(A5-$A$3),\"\")","v":3.4126801846748935E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AL,27)*(1-VLOOKUP(B5,Lookups!A:AL,38))^(A5-$A$3),\"\")","v":1.883187664932644E-4},1.883187664932644E-4,{"$f":"IF(B5<71,SUM(AF5,AI5,AL5,AO5),\"\")","v":2.5672318766493264E-2},{"$f":"IF(B5<71,AQ4*(1-AP4),\"\")","v":0.95075599100499619},{"$f":"IF(B5<71,AR4/(1+INTRt),\"\")","v":0.96153846153846145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU5,Lookups!A5:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU5,Lookups!A5:$AG$93,33)","v":0.12},52,{"$f":"BV4*(1-BT4)","v":0.77439999999999998},4.8322560000000001,null,null,null,null,{"$f":"CB3+CB4","v":0},{"$f":"SUM(CC3:CC4)","v":0},{"$f":"CD3+CD4","v":0}]
[2016,23,null,{"$f":"VLOOKUP(B6,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B7<65,\nVLOOKUP(A7,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A7,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.2470000000000001},1.1876409720000001,1,1,null,1,1,1,1,null,15731.058659887487,0,15731.058659887487,null,0,0,0,null,15731.058659887487,null,{"$f":"IF(B6<71,VLOOKUP(B6,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B6<71,VLOOKUP(B6,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,28),\"\")","v":1.9349999999999999E-2},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,29),\"\")","v":1.9349999999999999E-2},1.9349999999999999E-2,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AL,26)*(1-VLOOKUP(B6,Lookups!A:AL,37))^(A6-$A$3),\"\")","v":3.4882179964936634E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AL,27)*(1-VLOOKUP(B6,Lookups!A:AL,38))^(A6-$A$3),\"\")","v":1.9156607029924218E-4},{"$f":"IF(AM6<>\"\",PCTMALE*AM6+(1-PCTMALE)*AN6,\"\")","v":1.9156607029924218E-4},{"$f":"IF(B6<71,SUM(AF6,AI6,AL6,AO6),\"\")","v":2.0541566070299243E-2},{"$f":"IF(B6<71,AQ5*(1-AP5),\"\")","v":0.92634788013476277},0.92455621301775137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU6,Lookups!A6:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU6,Lookups!A6:$AG$93,33)","v":0.12},53,0.68147199999999997,4.3341619199999997]
[2017,24,null,{"$f":"VLOOKUP(B7,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B8<65,\nVLOOKUP(A8,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A8,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.4809882920840003,1,1,null,1,1,1,1,null,19616.6301488797,0,19616.6301488797,null,0,0,0,null,19616.6301488797,null,{"$f":"IF(B7<71,VLOOKUP(B7,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B7<71,VLOOKUP(B7,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,28),\"\")","v":1.8700000000000001E-2},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,29),\"\")","v":1.8700000000000001E-2},1.8700000000000001E-2,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AL,26)*(1-VLOOKUP(B7,Lookups!A:AL,37))^(A7-$A$3),\"\")","v":3.5442677506941536E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AL,27)*(1-VLOOKUP(B7,Lookups!A:AL,38))^(A7-$A$3),\"\")","v":1.9669260707605622E-4},1.9669260707605622E-4,{"$f":"IF(B7<71,SUM(AF7,AI7,AL7,AO7),\"\")","v":1.989669260707606E-2},{"$f":"IF(B7<71,AQ6*(1-AP6),\"\")","v":0.90731924395089292},0.88899635867091475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU7,Lookups!A7:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU7,Lookups!A7:$AG$93,33)","v":0.16},54,0.59969536000000001,5.1813679104000006]
[2018,25,null,{"$f":"VLOOKUP(B8,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B9<65,\nVLOOKUP(A9,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A9,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.5728095661932084,1,1,null,1,1,1,1,null,20832.861218110243,0,20832.861218110243,null,0,0,0,null,20832.861218110243,null,{"$f":"IF(B8<71,VLOOKUP(B8,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B8<71,VLOOKUP(B8,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,28),\"\")","v":1.805E-2},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,29),\"\")","v":1.805E-2},1.805E-2,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AL,26)*(1-VLOOKUP(B8,Lookups!A:AL,37))^(A8-$A$3),\"\")","v":3.5620556038558143E-4},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AL,27)*(1-VLOOKUP(B8,Lookups!A:AL,38))^(A8-$A$3),\"\")","v":2.0273401575136813E-4},2.0273401575136813E-4,1.9252734015751369E-2,0.88926659185751733,0.85480419102972571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU8,Lookups!A8:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU8,Lookups!A8:$AG$93,33)","v":0.2},55,0.5037441024,5.5411851264000003]
[2019,26,null,{"$f":"VLOOKUP(B9,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B10<65,\nVLOOKUP(A10,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A10,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.6703237592971873,1,1,null,1,1,1,1,null,22124.498613633077,0,22124.498613633077,null,0,0,0,null,22124.498613633077,null,{"$f":"IF(B9<71,VLOOKUP(B9,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B9<71,VLOOKUP(B9,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,28),\"\")","v":1.7399999999999999E-2},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,29),\"\")","v":1.7399999999999999E-2},1.7399999999999999E-2,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,30),\"\")","v":2.3969999999999998E-3},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,31),\"\")","v":2.3969999999999998E-3},2.3969999999999998E-3,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AL,26)*(1-VLOOKUP(B9,Lookups!A:AL,37))^(A9-$A$3),\"\")","v":3.5513694370442465E-4},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AL,27)*(1-VLOOKUP(B9,Lookups!A:AL,38))^(A9-$A$3),\"\")","v":2.1062643203746464E-4},2.1062643203746464E-4,2.0007626432037462E-2,0.87214577869539089,0.82192710675935166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU9,Lookups!A9:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU9,Lookups!A9:$AG$93,33)","v":0.2},56,0.40299528192,4.513547157504]
[2020,27,null,{"$f":"VLOOKUP(B10,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B11<65,\nVLOOKUP(A11,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A11,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.773883832373613,1,1,null,1,1,1,1,null,23496.217527678327,0,23496.217527678327,null,0,0,0,null,23496.217527678327,null,{"$f":"IF(B10<71,VLOOKUP(B10,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B10<71,VLOOKUP(B10,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,28),\"\")","v":1.6750000000000001E-2},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,29),\"\")","v":1.6750000000000001E-2},1.6750000000000001E-2,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,30),\"\")","v":3.7929999999999999E-3},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,31),\"\")","v":3.7929999999999999E-3},3.7929999999999999E-3,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AL,26)*(1-VLOOKUP(B10,Lookups!A:AL,37))^(A10-$A$3),\"\")","v":3.5595489209072265E-4},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AL,27)*(1-VLOOKUP(B10,Lookups!A:AL,38))^(A10-$A$3),\"\")","v":2.2129470804581962E-4},2.2129470804581962E-4,2.0764294708045822E-2,0.8546962117609751,0.79031452573014582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU10,Lookups!A10:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU10,Lookups!A10:$AG$93,33)","v":0.2},{"$f":"1+BU9","v":57},0.322396225536,3.6753169711104001]
[2021,28,null,{"$f":"VLOOKUP(B11,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B12<65,\nVLOOKUP(A12,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A12,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.8838646299807771,1,1,null,1,1,1,1,null,24952.983014394387,0,24952.983014394387,null,0,0,0,null,24952.983014394387,null,{"$f":"IF(B11<71,VLOOKUP(B11,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B11<71,VLOOKUP(B11,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,28),\"\")","v":1.61E-2},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,29),\"\")","v":1.61E-2},1.61E-2,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,30),\"\")","v":5.1869999999999998E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,31),\"\")","v":5.1869999999999998E-3},5.1869999999999998E-3,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AL,26)*(1-VLOOKUP(B11,Lookups!A:AL,37))^(A11-$A$3),\"\")","v":3.5864244569396844E-4},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AL,27)*(1-VLOOKUP(B11,Lookups!A:AL,38))^(A11-$A$3),\"\")","v":2.3283593333011567E-4},2.3283593333011567E-4,2.1519835933330116E-2,0.83694904773411982,0.75991781320206331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU11,Lookups!A11:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU11,Lookups!A11:$AG$93,33)","v":0.2},58,0.25791698042880001,2.9918369729740806]
[2022,29,null,{"$f":"VLOOKUP(B12,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B13<65,\nVLOOKUP(A13,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A13,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.0006642370395853,1,1,null,1,1,1,1,null,26500.067961286837,0,26500.067961286837,null,0,0,0,null,26500.067961286837,null,{"$f":"IF(B12<71,VLOOKUP(B12,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B12<71,VLOOKUP(B12,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,28),\"\")","v":1.545E-2},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,29),\"\")","v":1.545E-2},1.545E-2,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,30),\"\")","v":6.5779999999999996E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,31),\"\")","v":6.5779999999999996E-3},6.5779999999999996E-3,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AL,26)*(1-VLOOKUP(B12,Lookups!A:AL,37))^(A12-$A$3),\"\")","v":3.6786293642475506E-4},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AL,27)*(1-VLOOKUP(B12,Lookups!A:AL,38))^(A12-$A$3),\"\")","v":2.4711403362884308E-4},2.4711403362884308E-4,2.2275114033628841E-2,0.81893804154232475,0.73069020500198389,null,{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,Lookups!A:AL,26)*(1-VLOOKUP(BA12,Lookups!A:AL,37))^(BA12-$B$3),\"\")","v":3.1278862163870188E-3},{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,Lookups!A:AL,27)*(1-VLOOKUP(BA12,Lookups!A:AL,38))^(BA12-$B$3),\"\")","v":2.5897772599126471E-3},{"$f":"IF(BA12>=$B$3, PCTMALE*AT12+(1-PCTMALE)*AU12, \"\")","v":2.5897772599126471E-3},{"$f":"IF(AV11=\"\",1,\"\")","v":1},{"$f":"IF(AV11=\"\",1,AX11/(1+INTRt))","v":1},{"$f":"IF(AV12=\"\",1,ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AV12),6))","v":0.98123000000000005},null,56,{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,$B$3:$AB$93,27),\"\")","v":141634.99962978193},{"$f":"IF(BB12<>\"\",BB12*AY12*AX12*AW12*0.5,\"\")","v":69488.255343365468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU12,Lookups!A12:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU12,Lookups!A12:$AG$93,33)","v":0.2},59,0.20633358434304003,2.4347362952478724]
[2023,30,null,{"$f":"VLOOKUP(B13,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B14<65,\nVLOOKUP(A14,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A14,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.1247054197360398,1,1,null,1,1,1,1,null,28143.072174886624,0,28143.072174886624,null,0,0,0,null,28143.072174886624,null,{"$f":"IF(B13<71,VLOOKUP(B13,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B13<71,VLOOKUP(B13,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,28),\"\")","v":1.4800000000000001E-2},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,29),\"\")","v":1.4800000000000001E-2},1.4800000000000001E-2,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,30),\"\")","v":7.9679999999999994E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,31),\"\")","v":7.9679999999999994E-3},7.9679999999999994E-3,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AL,26)*(1-VLOOKUP(B13,Lookups!A:AL,37))^(A13-$A$3),\"\")","v":3.8449071556635641E-4},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AL,27)*(1-VLOOKUP(B13,Lookups!A:AL,38))^(A13-$A$3),\"\")","v":2.8650157689046458E-4},2.8650157689046458E-4,2.3054501576890464E-2,0.80069610328049279,0.70258673557883067,null,{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,Lookups!A:AL,26)*(1-VLOOKUP(BA13,Lookups!A:AL,37))^(BA13-$B$3),\"\")","v":3.4372902928396197E-3},{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,Lookups!A:AL,27)*(1-VLOOKUP(BA13,Lookups!A:AL,38))^(BA13-$B$3),\"\")","v":2.761091079799707E-3},2.761091079799707E-3,{"$f":"IF(AV12=\"\",1,AW12*(1-AV12))","v":0.99741022274008739},0.96153846153846145,0.981155,null,{"$f":"1+BA12","v":57},158435.77834465919,{"$f":"IF($BB$12<>\"\",BB13*AY13*AX13*AW13,\"\")","v":149084.11065520157},{"$f":"IF(BB13<>\"\",BB13*AW13/$AW$13*AY13*AX13/$AX$13*0.5,\"\")","v":77725.028050877037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU13,Lookups!A13:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU13,Lookups!A13:$AG$93,33)","v":0.25},60,0.16506686747443203,2.4760030121164802]
[2024,31,null,{"$f":"VLOOKUP(B14,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B15<65,\nVLOOKUP(A15,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A15,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.2564371557596745,1,1,null,1,1,1,1,null,29887.942649729597,0,29887.942649729597,null,0,0,0,null,29887.942649729597,null,{"$f":"IF(B14<71,VLOOKUP(B14,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B14<71,VLOOKUP(B14,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,28),\"\")","v":1.4149999999999999E-2},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,29),\"\")","v":1.4149999999999999E-2},1.4149999999999999E-2,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,30),\"\")","v":9.3559999999999997E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,31),\"\")","v":9.3559999999999997E-3},9.3559999999999997E-3,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AL,26)*(1-VLOOKUP(B14,Lookups!A:AL,37))^(A14-$A$3),\"\")","v":4.1311100989885406E-4},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AL,27)*(1-VLOOKUP(B14,Lookups!A:AL,38))^(A14-$A$3),\"\")","v":3.2565057086621376E-4},3.2565057086621376E-4,2.3831650570866211E-2,0.78223645370480255,0.67556416882579873,null,{"$f":"IF(BA14>=$B$3,VLOOKUP(BA14,Lookups!A:AL,26)*(1-VLOOKUP(BA14,Lookups!A:AL,37))^(BA14-$B$3),\"\")","v":3.6343577261715235E-3},{"$f":"IF(BA14>=$B$3,VLOOKUP(BA14,Lookups!A:AL,27)*(1-VLOOKUP(BA14,Lookups!A:AL,38))^(BA14-$B$3),\"\")","v":2.9483297387447645E-3},2.9483297387447645E-3,{"$f":"IF(AV13=\"\",1,AW13*(1-AV13))","v":0.99465628227117864},0.92455621301775137,0.98107200000000006,null,58,176876.55233962866,{"$f":"IF($BB$12<>\"\",BB14*AY14*AX14*AW14,\"\")","v":159579.64582521634},{"$f":"IF($BB$13<>\"\",BB14*AW14/$AW$13*AY14*AX14/$AX$13,\"\")","v":166393.75441961238},{"$f":"IF($BB$14<>\"\",BB14*AW14/$AW$14*AY14*AX14/$AX$14*0.5,\"\")","v":86764.316478472087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU14,Lookups!A14:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU14,Lookups!A14:$AG$93,33)","v":0.25},61,0.12380015060582403,1.8879522967388165]
[2025,32,null,{"$f":"VLOOKUP(B15,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B16<65,\nVLOOKUP(A16,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A16,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.3963362594167745,1,1,null,1,1,1,1,null,31740.995094012836,0,31740.995094012836,null,0,0,0,null,31740.995094012836,null,{"$f":"IF(B15<71,VLOOKUP(B15,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B15<71,VLOOKUP(B15,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,28),\"\")","v":1.35E-2},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,29),\"\")","v":1.35E-2},1.35E-2,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,30),\"\")","v":1.0742E-2},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,31),\"\")","v":1.0742E-2},1.0742E-2,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AL,26)*(1-VLOOKUP(B15,Lookups!A:AL,37))^(A15-$A$3),\"\")","v":4.628918170218684E-4},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AL,27)*(1-VLOOKUP(B15,Lookups!A:AL,38))^(A15-$A$3),\"\")","v":3.6548973127578383E-4},3.6548973127578383E-4,2.4607489731275783E-2,0.76359446787631613,0.64958093156326802,null,{"$f":"IF(BA15>=$B$3,VLOOKUP(BA15,Lookups!A:AL,26)*(1-VLOOKUP(BA15,Lookups!A:AL,37))^(BA15-$B$3),\"\")","v":3.8561130706474111E-3},{"$f":"IF(BA15>=$B$3,VLOOKUP(BA15,Lookups!A:AL,27)*(1-VLOOKUP(BA15,Lookups!A:AL,38))^(BA15-$B$3),\"\")","v":3.1590114000325529E-3},3.1590114000325529E-3,0.99172370757432915,0.88899635867091475,0.98097999999999996,null,59,197464.89389911282,170781.46190463132,{"$f":"IF($BB$13<>\"\",BB15*AW15/$AW$13*AY15*AX15/$AX$13,\"\")","v":178073.8920971539},{"$f":"IF($BB$14<>\"\",BB15*AW15/$AW$14*AY15*AX15/$AX$14,\"\")","v":185709.60892567789},{"$f":"IF($BB$15<>\"\",BB15*AW15/$AW$15*AY15*AX15/$AX$15*0.5,\"\")","v":96854.555808575838},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU15,Lookups!A15:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU15,Lookups!A15:$AG$93,33)","v":0.25},62,9.2850112954368014E-2,1.4391767507927042]
[2026,33,null,{"$f":"VLOOKUP(B16,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B17<65,\nVLOOKUP(A17,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A17,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.5449091075006147,1,1,null,1,1,1,1,null,33708.936789841631,0,33708.936789841631,null,0,0,0,null,33708.936789841631,null,{"$f":"IF(B16<71,VLOOKUP(B16,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B16<71,VLOOKUP(B16,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,28),\"\")","v":1.285E-2},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,29),\"\")","v":1.285E-2},1.285E-2,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,30),\"\")","v":1.2126E-2},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,31),\"\")","v":1.2126E-2},1.2126E-2,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AL,26)*(1-VLOOKUP(B16,Lookups!A:AL,37))^(A16-$A$3),\"\")","v":5.1976906926411062E-4},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AL,27)*(1-VLOOKUP(B16,Lookups!A:AL,38))^(A16-$A$3),\"\")","v":4.0231235788236311E-4},4.0231235788236311E-4,2.5378312357882363E-2,0.74480432484919068,0.62459704958006534,null,{"$f":"IF(BA16>=$B$3,VLOOKUP(BA16,Lookups!A:AL,26)*(1-VLOOKUP(BA16,Lookups!A:AL,37))^(BA16-$B$3),\"\")","v":4.0969628810158566E-3},{"$f":"IF(BA16>=$B$3,VLOOKUP(BA16,Lookups!A:AL,27)*(1-VLOOKUP(BA16,Lookups!A:AL,38))^(BA16-$B$3),\"\")","v":3.4130318501845325E-3},3.4130318501845325E-3,0.98859084107641926,0.85480419102972571,0.98086799999999996,null,60,220450.30501267285,182727.74540487668,190530.28622365839,{"$f":"IF($BB$14<>\"\",BB16*AW16/$AW$14*AY16*AX16/$AX$14,\"\")","v":198700.12682032341},{"$f":"IF($BB$15<>\"\",BB16*AW16/$AW$15*AY16*AX16/$AX$15,\"\")","v":207259.20035717794},{"$f":"IF($BB$16<>\"\",BB16*AW16/$AW$16*AY16*AX16/$AX$16*0.5,\"\")","v":108116.32488858519},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU16,Lookups!A16:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU16,Lookups!A16:$AG$93,33)","v":0.25},63,6.963758471577601E-2,1.0967919592734721]
[2027,34,null,{"$f":"VLOOKUP(B17,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B18<65,\nVLOOKUP(A18,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A18,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.7026934721656528,1,1,null,1,1,1,1,null,35798.890870811818,0,35798.890870811818,null,0,0,0,null,35798.890870811818,null,{"$f":"IF(B17<71,VLOOKUP(B17,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B17<71,VLOOKUP(B17,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,28),\"\")","v":1.2200000000000001E-2},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,29),\"\")","v":1.2200000000000001E-2},1.2200000000000001E-2,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,30),\"\")","v":1.3507999999999999E-2},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,31),\"\")","v":1.3507999999999999E-2},1.3507999999999999E-2,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AL,26)*(1-VLOOKUP(B17,Lookups!A:AL,37))^(A17-$A$3),\"\")","v":5.8183338052942505E-4},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AL,27)*(1-VLOOKUP(B17,Lookups!A:AL,38))^(A17-$A$3),\"\")","v":4.3798867789457505E-4},4.3798867789457505E-4,2.6145988677894576E-2,0.72590244804766624,0.60057408613467822,null,{"$f":"IF(BA17>=$B$3,VLOOKUP(BA17,Lookups!A:AL,26)*(1-VLOOKUP(BA17,Lookups!A:AL,37))^(BA17-$B$3),\"\")","v":4.3726126461562731E-3},{"$f":"IF(BA17>=$B$3,VLOOKUP(BA17,Lookups!A:AL,27)*(1-VLOOKUP(BA17,Lookups!A:AL,38))^(BA17-$B$3),\"\")","v":3.6633490690769891E-3},3.6633490690769891E-3,0.98521674904902479,0.82192710675935166,0.98075699999999999,null,61,246109.87137581682,195458.94029879046,203805.10774423217,212544.16585440555,{"$f":"IF($BB$15<>\"\",BB17*AW17/$AW$15*AY17*AX17/$AX$15,\"\")","v":221699.57594139688},{"$f":"IF($BB$16<>\"\",BB17*AW17/$AW$16*AY17*AX17/$AX$16,\"\")","v":231298.23273306389},{"$f":"IF($BB$17<>\"\",BB17*AW17/$AW$17*AY17*AX17/$AX$17*0.5,\"\")","v":120686.98956046598},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU17,Lookups!A17:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU17,Lookups!A17:$AG$93,33)","v":0.25},64,5.2228188536832004E-2,0.83565101658931207]
[2028,35,null,{"$f":"VLOOKUP(B18,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B19<65,\nVLOOKUP(A19,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A19,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.8702604674399232,1,1,null,1,1,1,1,null,38018.42210480215,0,38018.42210480215,null,0,0,0,null,38018.42210480215,null,{"$f":"IF(B18<71,VLOOKUP(B18,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B18<71,VLOOKUP(B18,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,28),\"\")","v":1.155E-2},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,29),\"\")","v":1.155E-2},1.155E-2,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,30),\"\")","v":1.4888E-2},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,31),\"\")","v":1.4888E-2},1.4888E-2,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AL,26)*(1-VLOOKUP(B18,Lookups!A:AL,37))^(A18-$A$3),\"\")","v":6.4535925837125416E-4},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AL,27)*(1-VLOOKUP(B18,Lookups!A:AL,38))^(A18-$A$3),\"\")","v":4.7252800399262768E-4},4.7252800399262768E-4,2.6910528003992629E-2,0.70692301085975606,0.57747508282180593,null,{"$f":"IF(BA18>=$B$3,VLOOKUP(BA18,Lookups!A:AL,26)*(1-VLOOKUP(BA18,Lookups!A:AL,37))^(BA18-$B$3),\"\")","v":4.6685924434496174E-3},{"$f":"IF(BA18>=$B$3,VLOOKUP(BA18,Lookups!A:AL,27)*(1-VLOOKUP(BA18,Lookups!A:AL,38))^(BA18-$B$3),\"\")","v":3.9371306944381481E-3},3.9371306944381481E-3,0.981607556188557,0.79031452573014582,0.98063699999999998,null,62,274757.15429278801,209023.5127942207,217948.8923913278,227294.42870657082,237085.21123373066,{"$f":"IF($BB$16<>\"\",BB18*AW18/$AW$16*AY18*AX18/$AX$16,\"\")","v":247350.00115653145},{"$f":"IF($BB$17<>\"\",BB18*AW18/$AW$17*AY18*AX18/$AX$17,\"\")","v":258124.99001504251},{"$f":"IF($BB$18<>\"\",BB18*AW18/$AW$18*AY18*AX18/$AX$18*0.5,\"\")","v":134718.51575710837},null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU18,Lookups!A18:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU18,Lookups!A18:$AG$93,33)","v":0.25},65,3.9171141402624003E-2,0.63653104779264003]
[2029,36,null,{"$f":"VLOOKUP(B19,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B20<65,\nVLOOKUP(A20,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A20,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.0482166164211986,1,1,null,1,1,1,1,null,40375.564275299883,0,40375.564275299883,null,0,0,0,null,40375.564275299883,null,{"$f":"IF(B19<71,VLOOKUP(B19,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B19<71,VLOOKUP(B19,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,28),\"\")","v":1.09E-2},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,29),\"\")","v":1.09E-2},1.09E-2,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,30),\"\")","v":1.6267E-2},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,31),\"\")","v":1.6267E-2},1.6267E-2,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AL,26)*(1-VLOOKUP(B19,Lookups!A:AL,37))^(A19-$A$3),\"\")","v":7.0849874444560759E-4},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AL,27)*(1-VLOOKUP(B19,Lookups!A:AL,38))^(A19-$A$3),\"\")","v":5.0777270947330744E-4},5.0777270947330744E-4,2.7674772709473307E-2,0.68789933937934777,0.55526450271327488,null,{"$f":"IF(BA19>=$B$3,VLOOKUP(BA19,Lookups!A:AL,26)*(1-VLOOKUP(BA19,Lookups!A:AL,37))^(BA19-$B$3),\"\")","v":4.9879977300924796E-3},{"$f":"IF(BA19>=$B$3,VLOOKUP(BA19,Lookups!A:AL,27)*(1-VLOOKUP(BA19,Lookups!A:AL,38))^(BA19-$B$3),\"\")","v":4.3837499871728618E-3},4.3837499871728618E-3,0.97774283894919467,0.75991781320206331,0.98043999999999998,null,{"$f":"1+BA18","v":63},310558.02999172278,226232.53043479167,235892.7413094049,246007.70062955143,256604.5635204585,267714.45908949408,{"$f":"IF($BB$17<>\"\",BB19*AW19/$AW$17*AY19*AX19/$AX$17,\"\")","v":279376.55854558485},{"$f":"IF($BB$18<>\"\",BB19*AW19/$AW$18*AY19*AX19/$AX$18,\"\")","v":291619.9264735796},{"$f":"IF($BB$19<>\"\",BB19*AW19/$AW$19*AY19*AX19/$AX$19*0.5,\"\")","v":152241.75746254233},null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU19,Lookups!A19:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU19,Lookups!A19:$AG$93,33)","v":0.25},66,2.9378356051968001E-2,0.48474287485747203]
[{"$f":"1+A19","v":2030},37,null,{"$f":"VLOOKUP(B20,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B21<65,\nVLOOKUP(A21,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A21,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.2372060466393129,1,1,null,1,1,1,1,null,42878.849260368472,0,42878.849260368472,null,0,0,0,null,42878.849260368472,null,{"$f":"IF(B20<71,VLOOKUP(B20,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B20<71,VLOOKUP(B20,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,28),\"\")","v":1.025E-2},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,29),\"\")","v":1.025E-2},1.025E-2,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,30),\"\")","v":1.9033000000000001E-2},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,31),\"\")","v":1.9033000000000001E-2},1.9033000000000001E-2,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AL,26)*(1-VLOOKUP(B20,Lookups!A:AL,37))^(A20-$A$3),\"\")","v":7.6851216267337613E-4},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AL,27)*(1-VLOOKUP(B20,Lookups!A:AL,38))^(A20-$A$3),\"\")","v":5.4645692423148503E-4},5.4645692423148503E-4,2.9829456924231487E-2,0.66886188151502746,0.53390817568584126,null,{"$f":"IF(BA20>=$B$3,VLOOKUP(BA20,Lookups!A:AL,26)*(1-VLOOKUP(BA20,Lookups!A:AL,37))^(BA20-$B$3),\"\")","v":5.3297821988214263E-3},{"$f":"IF(BA20>=$B$3,VLOOKUP(BA20,Lookups!A:AL,27)*(1-VLOOKUP(BA20,Lookups!A:AL,38))^(BA20-$B$3),\"\")","v":4.8773747821085735E-3},4.8773747821085735E-3,0.97345665879149279,0.73069020500198389,0.98022200000000004,null,64,351023.0628225985,244742.84414862865,255193.45211373654,266136.01597801642,277599.91269520926,289618.81835185509,302235.10913966701,{"$f":"IF($BB$18<>\"\",BB20*AW20/$AW$18*AY20*AX20/$AX$18,\"\")","v":315480.22770372429},{"$f":"IF($BB$19<>\"\",BB20*AW20/$AW$19*AY20*AX20/$AX$19,\"\")","v":329396.31314699905},{"$f":"IF($BB$20<>\"\",BB20*AW20/$AW$20*AY20*AX20/$AX$20*0.5,\"\")","v":172040.26434304658},null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU20,Lookups!A20:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU20,Lookups!A20:$AG$93,33)","v":0.25},67,2.2033767038975999E-2,0.36906559790284799]
[2031,38,null,{"$f":"VLOOKUP(B21,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B22<65,\nVLOOKUP(A22,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A22,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.4379128215309507,1,1,null,1,1,1,1,null,45537.337914511329,0,45537.337914511329,null,0,0,0,null,45537.337914511329,null,{"$f":"IF(B21<71,VLOOKUP(B21,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B21<71,VLOOKUP(B21,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,28),\"\")","v":9.5999999999999992E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,29),\"\")","v":9.5999999999999992E-3},9.5999999999999992E-3,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,30),\"\")","v":2.0514000000000001E-2},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,31),\"\")","v":2.0514000000000001E-2},2.0514000000000001E-2,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AL,26)*(1-VLOOKUP(B21,Lookups!A:AL,37))^(A21-$A$3),\"\")","v":8.236037931885396E-4},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AL,27)*(1-VLOOKUP(B21,Lookups!A:AL,38))^(A21-$A$3),\"\")","v":5.903708606041744E-4},5.903708606041744E-4,3.0704370860604176E-2,0.64891009483211459,0.51337324585177047,null,{"$f":"IF(BA21>=$B$3,VLOOKUP(BA21,Lookups!A:AL,26)*(1-VLOOKUP(BA21,Lookups!A:AL,37))^(BA21-$B$3),\"\")","v":5.6003076542013698E-3},{"$f":"IF(BA21>=$B$3,VLOOKUP(BA21,Lookups!A:AL,27)*(1-VLOOKUP(BA21,Lookups!A:AL,38))^(BA21-$B$3),\"\")","v":5.4384547911455498E-3},5.4384547911455498E-3,0.9687087458324275,0.70258673557883067,0.97997500000000004,null,65,209085.64569259909,139454.45153244748,145409.2070515494,151644.27899966002,158176.40636249274,165024.77777125969,172213.53917635194,179760.60659422973,{"$f":"IF($BB$19<>\"\",BB21*AW21/$AW$19*AY21*AX21/$AX$19,\"\")","v":187689.99088213977},{"$f":"IF($BB$20<>\"\",BB21*AW21/$AW$20*AY21*AX21/$AX$20,\"\")","v":196057.05563253965},{"$f":"IF($BB$21<>\"\",BB21*AW21/$AW$21*AY21*AX21/$AX$21*0.5,\"\")","v":102449.35281880241},null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU21,Lookups!A21:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU21,Lookups!A21:$AG$93,33)","v":0.25},68,1.6525325279231999E-2,0.28093052974694399]
[2032,39,null,{"$f":"VLOOKUP(B22,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B23<65,\nVLOOKUP(A23,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A23,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.65106341646587,1,1,null,1,1,1,1,null,48360.652865211036,0,48360.652865211036,null,0,0,0,null,48360.652865211036,null,{"$f":"IF(B22<71,VLOOKUP(B22,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B22<71,VLOOKUP(B22,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,28),\"\")","v":8.9499999999999996E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,29),\"\")","v":8.9499999999999996E-3},8.9499999999999996E-3,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,30),\"\")","v":2.1994E-2},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,31),\"\")","v":2.1994E-2},2.1994E-2,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AL,26)*(1-VLOOKUP(B22,Lookups!A:AL,37))^(A22-$A$3),\"\")","v":8.7563295847771126E-4},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AL,27)*(1-VLOOKUP(B22,Lookups!A:AL,38))^(A22-$A$3),\"\")","v":6.412830588021412E-4},6.412830588021412E-4,3.1585283058802142E-2,0.62898571862519947,0.49362812101131776,null,{"$f":"IF(BA22>=$B$3,VLOOKUP(BA22,Lookups!A:AL,26)*(1-VLOOKUP(BA22,Lookups!A:AL,37))^(BA22-$B$3),\"\")","v":5.8854429778240642E-3},{"$f":"IF(BA22>=$B$3,VLOOKUP(BA22,Lookups!A:AL,27)*(1-VLOOKUP(BA22,Lookups!A:AL,38))^(BA22-$B$3),\"\")","v":5.9662361253612281E-3},5.9662361253612281E-3,0.96344046711243048,0.67556416882579873,0.979742,null,66,224702.4122181127,143288.37304864952,149406.83840316749,155813.32672583079,162525.03719531759,169561.68598215669,176948.08286408713,184702.63640979852,192850.0175898665,{"$f":"IF($BB$20<>\"\",BB22*AW22/$AW$20*AY22*AX22/$AX$20,\"\")","v":201447.11206840706},{"$f":"IF($BB$21<>\"\",BB22*AW22/$AW$21*AY22*AX22/$AX$21,\"\")","v":210531.83923465735},{"$f":"IF($BB$22<>\"\",BB22*AW22/$AW$22*AY22*AX22/$AX$22*0.5,\"\")","v":110075.1953756991},null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU22,Lookups!A22:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU22,Lookups!A22:$AG$93,33)","v":0.25},69,1.2393993959423999E-2,0.21379639580006399]
[2033,40,null,{"$f":"VLOOKUP(B23,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B24<65,\nVLOOKUP(A24,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A24,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.8774293482867539,1,1,null,1,1,1,1,null,51359.013342854116,0,51359.013342854116,null,0,0,0,null,51359.013342854116,null,{"$f":"IF(B23<71,VLOOKUP(B23,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B23<71,VLOOKUP(B23,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,28),\"\")","v":8.3000000000000001E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,29),\"\")","v":8.3000000000000001E-3},8.3000000000000001E-3,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,30),\"\")","v":2.3470999999999999E-2},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,31),\"\")","v":2.3470999999999999E-2},2.3470999999999999E-2,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AL,26)*(1-VLOOKUP(B23,Lookups!A:AL,37))^(A23-$A$3),\"\")","v":9.2462571250407244E-4},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AL,27)*(1-VLOOKUP(B23,Lookups!A:AL,38))^(A23-$A$3),\"\")","v":7.0094054992962988E-4},7.0094054992962988E-4,3.2471940549929627E-2,0.60911902666247841,0.47464242404934398,null,{"$f":"IF(BA23>=$B$3,VLOOKUP(BA23,Lookups!A:AL,26)*(1-VLOOKUP(BA23,Lookups!A:AL,37))^(BA23-$B$3),\"\")","v":6.1837046424894314E-3},{"$f":"IF(BA23>=$B$3,VLOOKUP(BA23,Lookups!A:AL,27)*(1-VLOOKUP(BA23,Lookups!A:AL,38))^(BA23-$B$3),\"\")","v":6.5159460798335867E-3},6.5159460798335867E-3,0.9576923537929094,{"$f":"IF(AV22=\"\",1,AX22/(1+INTRt))","v":0.64958093156326802},0.97950000000000004,null,67,241495.77065182818,147154.40172458897,153437.94790185645,160017.28812478582,166910.08561890386,174136.58851193203,181722.27596817672,189686.05323343337,198053.25691972274,206882.30750940231,{"$f":"IF($BB$21<>\"\",BB23*AW23/$AW$21*AY23*AX23/$AX$21,\"\")","v":216212.14748550978},{"$f":"IF($BB$22<>\"\",BB23*AW23/$AW$22*AY23*AX23/$AX$22,\"\")","v":226090.21479682313},{"$f":"IF($BB$23<>\"\",BB23*AW23/$AW$23*AY23*AX23/$AX$23*0.5,\"\")","v":118272.55367673284},null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BU23,Lookups!A23:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BU23,Lookups!A23:$AG$93,33)","v":1},70,{"$f":"BV22*(1-BT22)","v":9.2954954695679999E-3},0.65068468286976]
[2034,41,null,{"$f":"VLOOKUP(B24,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B25<65,\nVLOOKUP(A25,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A25,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.1178299678805326,1,1,null,1,1,1,1,null,54543.272170111071,0,54543.272170111071,null,0,0,0,null,54543.272170111071,null,{"$f":"IF(B24<71,VLOOKUP(B24,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B24<71,VLOOKUP(B24,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,28),\"\")","v":7.6499999999999997E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,29),\"\")","v":7.6499999999999997E-3},7.6499999999999997E-3,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,30),\"\")","v":2.4945999999999999E-2},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,31),\"\")","v":2.4945999999999999E-2},2.4945999999999999E-2,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AL,26)*(1-VLOOKUP(B24,Lookups!A:AL,37))^(A24-$A$3),\"\")","v":9.7421952043145793E-4},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AL,27)*(1-VLOOKUP(B24,Lookups!A:AL,38))^(A24-$A$3),\"\")","v":7.6926323578091027E-4},7.6926323578091027E-4,3.3365263235780908E-2,0.58933974984086346,0.45638694620129228,null,{"$f":"IF(BA24>=$B$3,VLOOKUP(BA24,Lookups!A:AL,26)*(1-VLOOKUP(BA24,Lookups!A:AL,37))^(BA24-$B$3),\"\")","v":6.393829366066227E-3},{"$f":"IF(BA24>=$B$3,VLOOKUP(BA24,Lookups!A:AL,27)*(1-VLOOKUP(BA24,Lookups!A:AL,38))^(BA24-$B$3),\"\")","v":7.1152871135270494E-3},7.1152871135270494E-3,0.95145208205452581,0.62459704958006534,0.979236,null,68,259557.89971568927,151045.73670468866,157495.44429304617,164248.7678726092,171323.83775331758,178741.43750217784,186527.72005174385,194702.09057607278,203290.55568579567,212353.08072814561,221929.63797694267,{"$f":"IF($BB$22<>\"\",BB24*AW24/$AW$22*AY24*AX24/$AX$22,\"\")","v":232068.91982491821},{"$f":"IF($BB$23<>\"\",BB24*AW24/$AW$23*AY24*AX24/$AX$23,\"\")","v":242800.28042221774},{"$f":"IF($BB$24<>\"\",BB24*AW24/$AW$24*AY24*AX24/$AX$24*0.5,\"\")","v":127084.21974299636},null,null,null,null,null,null,null,{"$f":"SUM(BW3:BW23)","v":55.261334518116868}]
[2035,42,null,{"$f":"VLOOKUP(B25,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B26<65,\nVLOOKUP(A26,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A26,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.3731354258891262,1,1,null,1,1,1,1,null,57924.955044657967,0,57924.955044657967,null,0,0,0,null,57924.955044657967,null,{"$f":"IF(B25<71,VLOOKUP(B25,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B25<71,VLOOKUP(B25,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,28),\"\")","v":7.0000000000000001E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,29),\"\")","v":7.0000000000000001E-3},7.0000000000000001E-3,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,30),\"\")","v":2.6419000000000002E-2},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,31),\"\")","v":2.6419000000000002E-2},2.6419000000000002E-2,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AL,26)*(1-VLOOKUP(B25,Lookups!A:AL,37))^(A25-$A$3),\"\")","v":1.0280083561220823E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AL,27)*(1-VLOOKUP(B25,Lookups!A:AL,38))^(A25-$A$3),\"\")","v":8.4347095419123571E-4},8.4347095419123571E-4,3.4262470954191243E-2,0.56967627395211373,0.4388336021166272,null,{"$f":"IF(BA25>=$B$3,VLOOKUP(BA25,Lookups!A:AL,26)*(1-VLOOKUP(BA25,Lookups!A:AL,37))^(BA25-$B$3),\"\")","v":7.0015653332475896E-3},{"$f":"IF(BA25>=$B$3,VLOOKUP(BA25,Lookups!A:AL,27)*(1-VLOOKUP(BA25,Lookups!A:AL,38))^(BA25-$B$3),\"\")","v":7.9202319793010654E-3},7.9202319793010654E-3,0.94468222731594476,0.60057408613467822,0.978881,null,69,278985.4045965742,154940.05873911464,161556.05528686233,168483.49577561638,175740.97795827148,183349.82125213178,191336.85287519416,199721.978313531,208531.87469068565,217828.05340463156,227651.51731045559,238052.2142077749,{"$f":"IF($BB$23<>\"\",BB25*AW25/$AW$23*AY25*AX25/$AX$23,\"\")","v":249060.25506725983},{"$f":"IF($BB$24<>\"\",BB25*AW25/$AW$24*AY25*AX25/$AX$24,\"\")","v":260721.51258782519},{"$f":"IF($BB$25<>\"\",BB25*AW25/$AW$25*AY25*AX25/$AX$25*0.5,\"\")","v":136546.75591844958}]
[2036,43,null,{"$f":"VLOOKUP(B26,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B27<65,\nVLOOKUP(A27,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A27,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.6442698222942527,1,1,null,1,1,1,1,null,61516.302257426767,0,61516.302257426767,null,0,0,0,null,61516.302257426767,null,{"$f":"IF(B26<71,VLOOKUP(B26,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B26<71,VLOOKUP(B26,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,28),\"\")","v":6.3499999999999997E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,29),\"\")","v":6.3499999999999997E-3},6.3499999999999997E-3,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,30),\"\")","v":2.7889000000000001E-2},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,31),\"\")","v":2.7889000000000001E-2},2.7889000000000001E-2,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AL,26)*(1-VLOOKUP(B26,Lookups!A:AL,37))^(A26-$A$3),\"\")","v":1.0904405098338572E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AL,27)*(1-VLOOKUP(B26,Lookups!A:AL,38))^(A26-$A$3),\"\")","v":9.2350887622966182E-4},9.2350887622966182E-4,3.516250887622966E-2,0.55015775716253756,0.42195538665060306,null,{"$f":"IF(BA26>=$B$3,VLOOKUP(BA26,Lookups!A:AL,26)*(1-VLOOKUP(BA26,Lookups!A:AL,37))^(BA26-$B$3),\"\")","v":7.6417280386119535E-3},{"$f":"IF(BA26>=$B$3,VLOOKUP(BA26,Lookups!A:AL,27)*(1-VLOOKUP(BA26,Lookups!A:AL,38))^(BA26-$B$3),\"\")","v":8.6838006250216978E-3},8.6838006250216978E-3,0.93720012492887972,0.57747508282180593,0.978545,null,70,299882.21448995854,158817.04058968343,165598.58566469891,172699.36777513786,180138.45003547438,187937.68532733814,196124.57215178956,204719.514079185,213749.85576039835,223278.6477600685,233347.91892569687,244008.86687385698,255292.35602586134,{"$f":"IF($BB$24<>\"\",BB26*AW26/$AW$24*AY26*AX26/$AX$24,\"\")","v":267245.40692852525},{"$f":"IF($BB$25<>\"\",BB26*AW26/$AW$25*AY26*AX26/$AX$25,\"\")","v":279926.98406813474},{"$f":"IF($BB$26<>\"\",BB26*AW26/$AW$26*AY26*AX26/$AX$26*0.5,\"\")","v":146724.12078903825}]
[2037,44,null,{"$f":"VLOOKUP(B27,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B28<65,\nVLOOKUP(A28,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A28,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.9322145512764966,1,1,null,1,1,1,1,null,65330.312997387227,0,65330.312997387227,null,0,0,0,null,65330.312997387227,null,{"$f":"IF(B27<71,VLOOKUP(B27,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B27<71,VLOOKUP(B27,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,28),\"\")","v":5.7000000000000002E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,29),\"\")","v":5.7000000000000002E-3},5.7000000000000002E-3,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,30),\"\")","v":3.6041999999999998E-2},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,31),\"\")","v":3.6041999999999998E-2},3.6041999999999998E-2,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AL,26)*(1-VLOOKUP(B27,Lookups!A:AL,37))^(A27-$A$3),\"\")","v":1.1623315025574964E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AL,27)*(1-VLOOKUP(B27,Lookups!A:AL,38))^(A27-$A$3),\"\")","v":1.0057433478634535E-3},1.0057433478634535E-3,4.2747743347863458E-2,0.53081283014298331,0.40572633331788754,null,{"$f":"IF(BA27>=$B$3,VLOOKUP(BA27,Lookups!A:AL,26)*(1-VLOOKUP(BA27,Lookups!A:AL,37))^(BA27-$B$3),\"\")","v":8.4409064555618536E-3},{"$f":"IF(BA27>=$B$3,VLOOKUP(BA27,Lookups!A:AL,27)*(1-VLOOKUP(BA27,Lookups!A:AL,38))^(BA27-$B$3),\"\")","v":9.5428888011777017E-3},9.5428888011777017E-3,0.9290616658982519,0.55526450271327488,0.97816599999999998,null,71,322360.13016130374,162666.58044851557,169612.50226782632,176885.39905601979,184504.79599523437,192493.07565546667,200878.40306937532,209681.67636606845,218930.90299886913,228690.66180457623,239004.00036094282,249923.35725506354,261480.34502583111,273723.12394328247,{"$f":"IF($BB$25<>\"\",BB27*AW27/$AW$25*AY27*AX27/$AX$25,\"\")","v":286712.08772408933},{"$f":"IF($BB$26<>\"\",BB27*AW27/$AW$26*AY27*AX27/$AX$26,\"\")","v":300561.08474820916}]
[2038,45,null,{"$f":"VLOOKUP(B28,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B29<65,\nVLOOKUP(A29,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A29,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},5.2380118534556397,1,1,null,1,1,1,1,null,69380.792403225249,0,69380.792403225249,null,0,0,0,null,69380.792403225249,null,{"$f":"IF(B28<71,VLOOKUP(B28,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B28<71,VLOOKUP(B28,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,28),\"\")","v":5.0499999999999998E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,29),\"\")","v":5.0499999999999998E-3},5.0499999999999998E-3,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,30),\"\")","v":0.04},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,31),\"\")","v":0.04},0.04,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AL,26)*(1-VLOOKUP(B28,Lookups!A:AL,37))^(A28-$A$3),\"\")","v":1.2462708065786019E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AL,27)*(1-VLOOKUP(B28,Lookups!A:AL,38))^(A28-$A$3),\"\")","v":1.0910445214356692E-3},1.0910445214356692E-3,4.6141044521435672E-2,0.50812177951427806,0.39012147434412264,null,{"$f":"IF(BA28>=$B$3,VLOOKUP(BA28,Lookups!A:AL,26)*(1-VLOOKUP(BA28,Lookups!A:AL,37))^(BA28-$B$3),\"\")","v":9.1994134710869768E-3},{"$f":"IF(BA28>=$B$3,VLOOKUP(BA28,Lookups!A:AL,27)*(1-VLOOKUP(BA28,Lookups!A:AL,38))^(BA28-$B$3),\"\")","v":1.048002680347908E-2},1.048002680347908E-2,0.92019573373114794,0.53390817568584126,0.97775299999999998,null,72,346539.41166956845,166467.16275958534,173575.37081819464,181018.19336991754,188815.61178808837,196990.53159461782,205571.77587696956,214580.73103332118,224046.05889007804,234033.84711999141,244588.14907509254,255762.62853062461,267589.63662867586,280118.45886777149,293410.90001835127,{"$f":"IF($BB$26<>\"\",BB28*AW28/$AW$26*AY28*AX28/$AX$26,\"\")","v":307583.46844214515}]
[2039,46,null,{"$f":"VLOOKUP(B29,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B30<65,\nVLOOKUP(A30,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A30,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},5.5627685883698899,1,1,null,1,1,1,1,null,73682.401532225209,0,73682.401532225209,null,0,0,0,null,73682.401532225209,null,{"$f":"IF(B29<71,VLOOKUP(B29,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B29<71,VLOOKUP(B29,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,28),\"\")","v":4.4000000000000003E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,29),\"\")","v":4.4000000000000003E-3},4.4000000000000003E-3,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,30),\"\")","v":4.6800000000000001E-2},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,31),\"\")","v":4.6800000000000001E-2},4.6800000000000001E-2,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AL,26)*(1-VLOOKUP(B29,Lookups!A:AL,37))^(A29-$A$3),\"\")","v":1.3412585878250325E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AL,27)*(1-VLOOKUP(B29,Lookups!A:AL,38))^(A29-$A$3),\"\")","v":1.1793825513633906E-3},1.1793825513633906E-3,5.2379382551363395E-2,0.48467650986339866,0.37511680225396404,null,{"$f":"IF(BA29>=$B$3,VLOOKUP(BA29,Lookups!A:AL,26)*(1-VLOOKUP(BA29,Lookups!A:AL,37))^(BA29-$B$3),\"\")","v":1.0061239760730686E-2},{"$f":"IF(BA29>=$B$3,VLOOKUP(BA29,Lookups!A:AL,27)*(1-VLOOKUP(BA29,Lookups!A:AL,38))^(BA29-$B$3),\"\")","v":1.147579086175946E-2},1.147579086175946E-2,0.9105520577771985,0.51337324585177047,0.97731400000000002,null,73,370353.27267840499,169195.3093819124,176420.01028802636,183984.8095159205,191910.01590360893,200218.9103600829,208940.78833989293,218097.38673214195,227717.83708749583,237869.3101563424,248596.58125894688,259954.19363918013,271975.02862573037,284709.1794323746,298219.46371685702,312624.29923786165]
[2040,47,null,{"$f":"VLOOKUP(B30,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B31<65,\nVLOOKUP(A31,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A31,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},5.9076602408488235,1,1,null,1,1,1,1,null,78250.710427223181,0,78250.710427223181,null,0,0,0,null,78250.710427223181,null,{"$f":"IF(B30<71,VLOOKUP(B30,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B30<71,VLOOKUP(B30,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,28),\"\")","v":3.7499999999999999E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,29),\"\")","v":3.7499999999999999E-3},3.7499999999999999E-3,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,30),\"\")","v":5.3199999999999997E-2},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,31),\"\")","v":5.3199999999999997E-2},5.3199999999999997E-2,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AL,26)*(1-VLOOKUP(B30,Lookups!A:AL,37))^(A30-$A$3),\"\")","v":1.4330049444903693E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AL,27)*(1-VLOOKUP(B30,Lookups!A:AL,38))^(A30-$A$3),\"\")","v":1.2716145361381121E-3},1.2716145361381121E-3,5.8221614536138111E-2,0.45928945353960404,0.3606892329365039,null,{"$f":"IF(BA30>=$B$3,VLOOKUP(BA30,Lookups!A:AL,26)*(1-VLOOKUP(BA30,Lookups!A:AL,37))^(BA30-$B$3),\"\")","v":1.1038632352926342E-2},{"$f":"IF(BA30>=$B$3,VLOOKUP(BA30,Lookups!A:AL,27)*(1-VLOOKUP(BA30,Lookups!A:AL,38))^(BA30-$B$3),\"\")","v":1.2517405728065208E-2},1.2517405728065208E-2,0.90010275279340268,0.49362812101131776,0.97685500000000003,null,74,395812.93211200979,171795.61156368523,179131.34631345278,186812.40623444077,194859.41228392944,203296.00316687181,212151.92456917925,221449.24744642712,231217.55106166183,241525.03848850421,252417.17318309878,263949.33664491895,276154.91554403055,289084.77295889298,302802.69196935958,317428.91025428468]
[2041,48,null,{"$f":"VLOOKUP(B31,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B32<65,\nVLOOKUP(A32,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A32,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},6.2739351757814505,1,1,null,1,1,1,1,null,83102.254473711015,0,83102.254473711015,null,0,0,0,null,83102.254473711015,null,{"$f":"IF(B31<71,VLOOKUP(B31,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B31<71,VLOOKUP(B31,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,28),\"\")","v":3.0999999999999999E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,29),\"\")","v":3.0999999999999999E-3},3.0999999999999999E-3,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,30),\"\")","v":5.9200000000000003E-2},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,31),\"\")","v":5.9200000000000003E-2},5.9200000000000003E-2,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AL,26)*(1-VLOOKUP(B31,Lookups!A:AL,37))^(A31-$A$3),\"\")","v":1.5330297537283794E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AL,27)*(1-VLOOKUP(B31,Lookups!A:AL,38))^(A31-$A$3),\"\")","v":1.3703553161931879E-3},1.3703553161931879E-3,6.3670355316193195E-2,0.43254888001510772,0.34681657013125372,null,{"$f":"IF(BA31>=$B$3,VLOOKUP(BA31,Lookups!A:AL,26)*(1-VLOOKUP(BA31,Lookups!A:AL,37))^(BA31-$B$3),\"\")","v":1.2130071814023757E-2},{"$f":"IF(BA31>=$B$3,VLOOKUP(BA31,Lookups!A:AL,27)*(1-VLOOKUP(BA31,Lookups!A:AL,38))^(BA31-$B$3),\"\")","v":1.3625653524014944E-2},1.3625653524014944E-2,0.88883580143973928,0.47464242404934398,0.97636699999999998,null,75,423034.6727627517,174251.75041307136,181692.36318005776,189483.23818598699,197645.29120320373,206202.49889605975,215185.03222055387,224615.27767775726,234523.23742147864,244978.08961554765,256025.94770105206,267722.98495934613,280103.06538524583,293217.77923983097,307131.82150110515,321967.14886991319]
[2042,49,null,{"$f":"VLOOKUP(B32,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B33<65,\nVLOOKUP(A33,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A33,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},6.6629191566799006,1,1,null,1,1,1,1,null,88254.5942510811,0,88254.5942510811,null,0,0,0,null,88254.5942510811,null,{"$f":"IF(B32<71,VLOOKUP(B32,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B32<71,VLOOKUP(B32,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,28),\"\")","v":2.4499999999999999E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,29),\"\")","v":2.4499999999999999E-3},2.4499999999999999E-3,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,30),\"\")","v":6.4799999999999996E-2},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,31),\"\")","v":6.4799999999999996E-2},6.4799999999999996E-2,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AL,26)*(1-VLOOKUP(B32,Lookups!A:AL,37))^(A32-$A$3),\"\")","v":1.6394931002935301E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AL,27)*(1-VLOOKUP(B32,Lookups!A:AL,38))^(A32-$A$3),\"\")","v":1.4773066860709443E-3},1.4773066860709443E-3,6.8727306686070938E-2,0.40500833913292439,0.33347747128005162,null,{"$f":"IF(BA32>=$B$3,VLOOKUP(BA32,Lookups!A:AL,26)*(1-VLOOKUP(BA32,Lookups!A:AL,37))^(BA32-$B$3),\"\")","v":1.3334666665386378E-2},{"$f":"IF(BA32>=$B$3,VLOOKUP(BA32,Lookups!A:AL,27)*(1-VLOOKUP(BA32,Lookups!A:AL,38))^(BA32-$B$3),\"\")","v":1.482679320788256E-2},1.482679320788256E-2,0.87672483276958124,0.45638694620129228,0.97583799999999998,null,76,452138.92517614341,176541.22891149027,184079.60323843051,191972.84186921662,200242.13538669565,208911.77548251383,218012.32952622027,227566.47815316461,237604.61771282859,248196.83529488204,259389.85022087954,271240.57382800267,283783.31504713179,297070.34197927179,311167.19962408015,326197.44706082082]
[2043,50,null,{"$f":"VLOOKUP(B33,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B34<65,\nVLOOKUP(A34,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A34,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},7.0760201443940547,1,1,null,1,1,1,1,null,93726.379094648131,0,93726.379094648131,null,0,0,0,null,93726.379094648131,null,{"$f":"IF(B33<71,VLOOKUP(B33,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B33<71,VLOOKUP(B33,Lookups!A:AG,33),\"\")","v":0.12},0.12,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,28),\"\")","v":1.8E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,29),\"\")","v":1.8E-3},1.8E-3,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,30),\"\")","v":7.0000000000000007E-2},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,31),\"\")","v":7.0000000000000007E-2},7.0000000000000007E-2,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AL,26)*(1-VLOOKUP(B33,Lookups!A:AL,37))^(A33-$A$3),\"\")","v":1.7532131015485675E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AL,27)*(1-VLOOKUP(B33,Lookups!A:AL,38))^(A33-$A$3),\"\")","v":1.6275441925152618E-3},1.6275441925152618E-3,0.19342754419251526,0.37717320679891964,0.32065141469235731,null,{"$f":"IF(BA33>=$B$3,VLOOKUP(BA33,Lookups!A:AL,26)*(1-VLOOKUP(BA33,Lookups!A:AL,37))^(BA33-$B$3),\"\")","v":1.4639607634230795E-2},{"$f":"IF(BA33>=$B$3,VLOOKUP(BA33,Lookups!A:AL,27)*(1-VLOOKUP(BA33,Lookups!A:AL,38))^(BA33-$B$3),\"\")","v":1.6147905912990493E-2},1.6147905912990493E-2,0.86372581497389123,0.4388336021166272,0.97525499999999998,null,77,483263.02453357715,178639.51372323616,186267.48557055736,194254.53946951957,202622.1178641266,211394.80116548104,220603.52005230158,230271.22473114773,240428.67282800778,251146.78445425801,262472.83421501715,274464.40986846597,287156.22812506685,300601.17831953411,314865.58448811696,330074.47427434026]
[2044,51,null,{"$f":"VLOOKUP(B34,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B35<65,\nVLOOKUP(A35,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A35,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},7.5147333933464866,1,1,null,1,1,1,1,null,99537.414598516334,0,99537.414598516334,null,0,0,0,null,99537.414598516334,null,{"$f":"IF(B34<71,VLOOKUP(B34,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B34<71,VLOOKUP(B34,Lookups!A:AG,33),\"\")","v":0.12},0.12,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,30),\"\")","v":7.4800000000000005E-2},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,31),\"\")","v":7.4800000000000005E-2},7.4800000000000005E-2,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AL,26)*(1-VLOOKUP(B34,Lookups!A:AL,37))^(A34-$A$3),\"\")","v":1.8732453645501281E-3},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AL,27)*(1-VLOOKUP(B34,Lookups!A:AL,38))^(A34-$A$3),\"\")","v":1.7681053066707941E-3},1.7681053066707941E-3,0.19656810530667079,0.30421751967258892,0.3083186679734205,null,{"$f":"IF(BA34>=$B$3,VLOOKUP(BA34,Lookups!A:AL,26)*(1-VLOOKUP(BA34,Lookups!A:AL,37))^(BA34-$B$3),\"\")","v":1.6039867062435945E-2},{"$f":"IF(BA34>=$B$3,VLOOKUP(BA34,Lookups!A:AL,27)*(1-VLOOKUP(BA34,Lookups!A:AL,38))^(BA34-$B$3),\"\")","v":1.7613835963045308E-2},1.7613835963045308E-2,0.84977845177907174,0.42195538665060306,0.97460899999999995,null,78,513377.26278887701,179406.9641646785,187067.70642342503,195089.07338063972,203492.59959887719,212302.97108876248,221551.25140982293,231260.48936464411,241461.57471657384,252225.73225577772,263600.43968307175,275643.53215851041,288389.87553847686,301892.58637473529,316218.27363719721,331492.50209870579]
[2045,52,null,{"$f":"VLOOKUP(B35,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B36<65,\nVLOOKUP(A36,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A36,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},7.9806468637339689,1,1,null,1,1,1,1,null,{"$f":"D35*K35","v":105708.73430362434},{"$f":"IF(B35<65,E35*K35,E35*M35)","v":0},105708.73430362434,null,{"$f":"IF(B35<65,G35*P35,G35*R35)","v":0},{"$f":"IF(B35<65,H35*P35,H35*R35)","v":0},0,null,{"$f":"(1-PctUMP)*V35+PctUMP*Z35","v":105708.73430362434},null,{"$f":"IF(B35<71,VLOOKUP(B35,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B35<71,VLOOKUP(B35,Lookups!A:AG,33),\"\")","v":0.12},{"$f":"IF(B35<71,PCTMALE*AD35+(1-PCTMALE)*AE35,\"\")","v":0.12},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,29),\"\")","v":0},{"$f":"IF(B35<70,PCTMALE*AG35+(1-PCTMALE)*AH35,\"\")","v":0},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,30),\"\")","v":7.9200000000000007E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,31),\"\")","v":7.9200000000000007E-2},{"$f":"IF(AF35<1,IF(B35<70,PCTMALE*AJ35+(1-PCTMALE)*AK35,\"\"),\"\")","v":7.9200000000000007E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AL,26)*(1-VLOOKUP(B35,Lookups!A:AL,37))^(A35-$A$3),\"\")","v":2.1392961478437392E-3},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AL,27)*(1-VLOOKUP(B35,Lookups!A:AL,38))^(A35-$A$3),\"\")","v":1.9278997951372528E-3},{"$f":"IF(AM35<>\"\",PCTMALE*AM35+(1-PCTMALE)*AN35,\"\")","v":1.9278997951372528E-3},{"$f":"IF(B35<71,SUM(AF35,AI35,AL35,AO35),\"\")","v":0.20112789979513723},0.24441805822945326,0.29646025766675049,null,{"$f":"IF(BA35>=$B$3,VLOOKUP(BA35,Lookups!A:AL,26)*(1-VLOOKUP(BA35,Lookups!A:AL,37))^(BA35-$B$3),\"\")","v":1.755650238843471E-2},{"$f":"IF(BA35>=$B$3,VLOOKUP(BA35,Lookups!A:AL,27)*(1-VLOOKUP(BA35,Lookups!A:AL,38))^(BA35-$B$3),\"\")","v":1.9235963908513783E-2},1.9235963908513783E-2,0.8348105935245046,0.40572633331788754,0.97389400000000004,null,79,545380.16969102167,179900.42137503976,187582.23443514507,195625.66408864595,204052.30412871388,212886.90846461989,222160.62609592697,231896.56922074102,242125.71256442071,252919.47682026413,264325.47027606826,276401.68716696487,289183.08924755576,302722.93916619377,317088.0291001515,332404.26918702881]
[2046,53,null,{"$f":"VLOOKUP(B36,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B37<65,\nVLOOKUP(A37,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A37,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},8.4754469692854748,1,{"$f":"M35*L35","v":1},null,1,{"$f":"P35*O35","v":1},1,{"$f":"R35*Q35","v":1},null,112262.67583044905,0,112262.67583044905,null,0,0,0,null,112262.67583044905,null,{"$f":"IF(B36<71,VLOOKUP(B36,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B36<71,VLOOKUP(B36,Lookups!A:AG,33),\"\")","v":0.12},0.12,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,30),\"\")","v":8.3199999999999996E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,31),\"\")","v":8.3199999999999996E-2},8.3199999999999996E-2,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AL,26)*(1-VLOOKUP(B36,Lookups!A:AL,37))^(A36-$A$3),\"\")","v":2.3227383902900585E-3},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AL,27)*(1-VLOOKUP(B36,Lookups!A:AL,38))^(A36-$A$3),\"\")","v":2.111105308610087E-3},2.111105308610087E-3,0.20531110530861008,{"$f":"IF(B36<71,AQ35*(1-AP35),\"\")","v":0.19525876750575777},{"$f":"IF(B36<71,AR35/(1+INTRt),\"\")","v":0.28505794006418317},null,{"$f":"IF(BA36>=$B$3,VLOOKUP(BA36,Lookups!A:AL,26)*(1-VLOOKUP(BA36,Lookups!A:AL,37))^(BA36-$B$3),\"\")","v":1.921878213355015E-2},{"$f":"IF(BA36>=$B$3,VLOOKUP(BA36,Lookups!A:AL,27)*(1-VLOOKUP(BA36,Lookups!A:AL,38))^(BA36-$B$3),\"\")","v":2.1035345589638786E-2},2.1035345589638786E-2,0.81875220707702223,0.39012147434412264,0.97310099999999999,null,80,579374.61810251372,180081.75921148353,187771.31546279232,195822.85281342809,204257.98682289131,213101.4963521474,222384.56179864137,232130.31865734496,242369.77287583219,253174.41713874997,264591.90772257606,276680.2973200549,289474.58292688947,303028.08087965229,317407.65068146714,332739.32938610081]
[2047,54,null,{"$f":"VLOOKUP(B37,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B38<65,\nVLOOKUP(A38,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A38,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},9.000924681381175,1,1,null,1,1,1,1,null,119222.9617319369,0,119222.9617319369,null,0,0,0,null,119222.9617319369,null,{"$f":"IF(B37<71,VLOOKUP(B37,Lookups!A:AG,32),\"\")","v":0.16},{"$f":"IF(B37<71,VLOOKUP(B37,Lookups!A:AG,33),\"\")","v":0.16},0.16,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,30),\"\")","v":8.6800000000000002E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,31),\"\")","v":8.6800000000000002E-2},8.6800000000000002E-2,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AL,26)*(1-VLOOKUP(B37,Lookups!A:AL,37))^(A37-$A$3),\"\")","v":2.5319781892191805E-3},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AL,27)*(1-VLOOKUP(B37,Lookups!A:AL,38))^(A37-$A$3),\"\")","v":2.25049754922717E-3},2.25049754922717E-3,0.2490504975492272,0.15516997412795372,0.27409417313863765,null,{"$f":"IF(BA37>=$B$3,VLOOKUP(BA37,Lookups!A:AL,26)*(1-VLOOKUP(BA37,Lookups!A:AL,37))^(BA37-$B$3),\"\")","v":2.1035414398238653E-2},{"$f":"IF(BA37>=$B$3,VLOOKUP(BA37,Lookups!A:AL,27)*(1-VLOOKUP(BA37,Lookups!A:AL,38))^(BA37-$B$3),\"\")","v":2.3039656945404649E-2},2.3039656945404649E-2,0.80152947144887754,0.37511680225396404,0.97221800000000003,null,81,614915.0151452634,179748.2904047723,187423.60741742363,195460.23522605881,203879.74936327676,212706.88280545565,221972.75821132242,231700.46823438647,241920.96140654359,252705.59802490557,264101.94611780252,276167.95087812864,288938.54449543176,302466.9445770451,316819.88681811292,332123.17488160171]
[2048,55,null,{"$f":"VLOOKUP(B38,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B39<65,\nVLOOKUP(A39,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A39,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},9.5589820116268083,1,1,null,1,1,1,1,null,126614.785359317,0,126614.785359317,null,0,0,0,null,126614.785359317,null,{"$f":"IF(B38<71,VLOOKUP(B38,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B38<71,VLOOKUP(B38,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,30),\"\")","v":0.09},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,31),\"\")","v":0.09},0.09,{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AL,26)*(1-VLOOKUP(B38,Lookups!A:AL,37))^(A38-$A$3),\"\")","v":2.7667783559212167E-3},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AL,27)*(1-VLOOKUP(B38,Lookups!A:AL,38))^(A38-$A$3),\"\")","v":2.4292172433444661E-3},2.4292172433444661E-3,0.29242921724334447,0.11652481486668614,0.26355208955638237,null,{"$f":"IF(BA38>=$B$3,VLOOKUP(BA38,Lookups!A:AL,26)*(1-VLOOKUP(BA38,Lookups!A:AL,37))^(BA38-$B$3),\"\")","v":2.3189800900036642E-2},{"$f":"IF(BA38>=$B$3,VLOOKUP(BA38,Lookups!A:AL,27)*(1-VLOOKUP(BA38,Lookups!A:AL,38))^(BA38-$B$3),\"\")","v":2.5275080745107998E-2},2.5275080745107998E-2,0.78306250739506389,0.3606892329365039,0.97123300000000001,null,82,652020.75393954432,178860.50751753728,186497.91587980546,194494.85051181278,202872.78038387295,211656.31631535699,220876.42724912748,230556.09178329696,240726.10559391516,251457.47652717232,262797.53767129738,274803.94802591659,287511.46724931168,300973.05010525312,315255.10267902893,330482.80728505849]
[2049,56,null,{"$f":"VLOOKUP(B39,Lookups!A:P,16)","v":13951.934370000001},0,null,0,0,null,{"$f":"IF($B40<65,\nVLOOKUP(A40,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A40,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},10.15163889634767,1,1,null,1,1,1,1,null,141634.99962978193,0,141634.99962978193,null,0,0,0,null,141634.99962978193,null,{"$f":"IF(B39<71,VLOOKUP(B39,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B39<71,VLOOKUP(B39,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,30),\"\")","v":9.2799999999999994E-2},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,31),\"\")","v":9.2799999999999994E-2},9.2799999999999994E-2,{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AL,26)*(1-VLOOKUP(B39,Lookups!A:AL,37))^(A39-$A$3),\"\")","v":3.1278862163870188E-3},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AL,27)*(1-VLOOKUP(B39,Lookups!A:AL,38))^(A39-$A$3),\"\")","v":2.5897772599126471E-3},2.5897772599126471E-3,0.29538977725991267,8.244955446579548E-2,0.25341547072729076,null,{"$f":"IF(BA39>=$B$3,VLOOKUP(BA39,Lookups!A:AL,26)*(1-VLOOKUP(BA39,Lookups!A:AL,37))^(BA39-$B$3),\"\")","v":2.5519599957131964E-2},{"$f":"IF(BA39>=$B$3,VLOOKUP(BA39,Lookups!A:AL,27)*(1-VLOOKUP(BA39,Lookups!A:AL,38))^(BA39-$B$3),\"\")","v":2.7772745251652325E-2},2.7772745251652325E-2,0.76327053929218691,0.34681657013125372,0.97013199999999999,null,83,687850.57771312003,176645.78344215485,184188.62228537034,192086.53559677102,200360.72650908513,209035.50110043632,218141.4448435501,227701.25180612374,237745.33633953056,248343.82704172039,259543.47090323357,271401.21296634246,283951.3824810005,297246.27850339992,311351.48485147714,326390.63378095254]
[2050,57,null,{"$f":"VLOOKUP(B40,Lookups!A:P,16)","v":14695.778039999999},0,null,0,0,null,{"$f":"IF($B41<65,\nVLOOKUP(A41,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A41,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},10.781040507921226,1,1,null,1,1,1,1,null,158435.77834465919,0,158435.77834465919,null,0,0,0,null,158435.77834465919,null,{"$f":"IF(B40<71,VLOOKUP(B40,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B40<71,VLOOKUP(B40,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,30),\"\")","v":9.5200000000000007E-2},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,31),\"\")","v":9.5200000000000007E-2},9.5200000000000007E-2,{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AL,26)*(1-VLOOKUP(B40,Lookups!A:AL,37))^(A40-$A$3),\"\")","v":3.4372902928396197E-3},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AL,27)*(1-VLOOKUP(B40,Lookups!A:AL,38))^(A40-$A$3),\"\")","v":2.761091079799707E-3},2.761091079799707E-3,0.29796109107979973,5.8094798936965113E-2,0.24366872185316418,null,{"$f":"IF(BA40>=$B$3,VLOOKUP(BA40,Lookups!A:AL,26)*(1-VLOOKUP(BA40,Lookups!A:AL,37))^(BA40-$B$3),\"\")","v":2.8020077490739464E-2},{"$f":"IF(BA40>=$B$3,VLOOKUP(BA40,Lookups!A:AL,27)*(1-VLOOKUP(BA40,Lookups!A:AL,38))^(BA40-$B$3),\"\")","v":3.0569175488216593E-2},3.0569175488216593E-2,0.74207242104633375,0.33347747128005162,0.96889999999999998,null,84,724960.9998290363,173822.65965526961,181244.95009170187,189016.64025471098,197158.59441205364,205694.73018612035,214655.14423765417,224062.16794150427,233945.72957189466,244374.83694308504,255395.48994292037,267063.72352739592,279413.3183020525,292495.73748818884,306375.51675397618,321174.31248480739]
[2051,58,null,{"$f":"VLOOKUP(B41,Lookups!A:P,16)","v":15448.45563},0,null,0,0,null,{"$f":"IF($B42<65,\nVLOOKUP(A42,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A42,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},11.449465019412342,1,1,null,1,1,1,1,null,176876.55233962866,0,176876.55233962866,null,0,0,0,null,176876.55233962866,null,{"$f":"IF(B41<71,VLOOKUP(B41,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B41<71,VLOOKUP(B41,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,30),\"\")","v":9.7199999999999995E-2},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,31),\"\")","v":9.7199999999999995E-2},9.7199999999999995E-2,{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AL,26)*(1-VLOOKUP(B41,Lookups!A:AL,37))^(A41-$A$3),\"\")","v":3.6343577261715235E-3},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AL,27)*(1-VLOOKUP(B41,Lookups!A:AL,38))^(A41-$A$3),\"\")","v":2.9483297387447645E-3},2.9483297387447645E-3,0.30014832973874478,4.0784809259645401E-2,0.23429684793573477,null,{"$f":"IF(BA41>=$B$3,VLOOKUP(BA41,Lookups!A:AL,26)*(1-VLOOKUP(BA41,Lookups!A:AL,37))^(BA41-$B$3),\"\")","v":3.0694822468950101E-2},{"$f":"IF(BA41>=$B$3,VLOOKUP(BA41,Lookups!A:AL,27)*(1-VLOOKUP(BA41,Lookups!A:AL,38))^(BA41-$B$3),\"\")","v":3.3684861513138882E-2},3.3684861513138882E-2,0.71938787898240264,0.32065141469235731,0.96752700000000003,null,85,764069.82462661609,170526.71196944467,177808.26424759542,185432.59109066383,193420.16114747431,201794.43852513735,210584.94920494885,219813.60112419556,229509.75507052449,239741.11036282332,250552.79465959582,261999.78040701328,274115.20767785236,286949.56387078023,300566.1609574341,315084.34852912917]
[2052,59,null,{"$f":"VLOOKUP(B42,Lookups!A:P,16)","v":16239.78162},0,null,0,0,null,{"$f":"IF($B43<65,\nVLOOKUP(A43,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A43,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},12.159331850615908,1,1,null,1,1,1,1,null,197464.89389911282,0,197464.89389911282,null,0,0,0,null,197464.89389911282,null,{"$f":"IF(B42<71,VLOOKUP(B42,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B42<71,VLOOKUP(B42,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,30),\"\")","v":9.8799999999999999E-2},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,31),\"\")","v":9.8799999999999999E-2},9.8799999999999999E-2,{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AL,26)*(1-VLOOKUP(B42,Lookups!A:AL,37))^(A42-$A$3),\"\")","v":3.8561130706474111E-3},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AL,27)*(1-VLOOKUP(B42,Lookups!A:AL,38))^(A42-$A$3),\"\")","v":3.1590114000325529E-3},3.1590114000325529E-3,0.30195901140003256,2.8543316881649541E-2,0.22528543070743728,null,{"$f":"IF(BA42>=$B$3,VLOOKUP(BA42,Lookups!A:AL,26)*(1-VLOOKUP(BA42,Lookups!A:AL,37))^(BA42-$B$3),\"\")","v":3.3560884107984683E-2},{"$f":"IF(BA42>=$B$3,VLOOKUP(BA42,Lookups!A:AL,27)*(1-VLOOKUP(BA42,Lookups!A:AL,38))^(BA42-$B$3),\"\")","v":3.7118613058583008E-2},3.7118613058583008E-2,0.69515539790464975,0.3083186679734205,0.96601300000000001,null,86,804530.50704905635,166573.99748275403,173686.76742268322,181134.36660346456,188936.78922200936,197116.95550045543,205703.70702424838,214718.44391685477,224189.84639916848,234184.04455746009,244745.1200161695,255926.77099069301,267761.36938532366,280298.23232886416,293599.20425660757,307780.86830261938]
[2053,60,null,{"$f":"VLOOKUP(B43,Lookups!A:P,16)","v":17071.688429999998},0,null,0,0,null,{"$f":"IF($B44<65,\nVLOOKUP(A44,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A44,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},12.913210425354094,1,1,null,1,1,1,1,null,220450.30501267285,0,220450.30501267285,null,0,0,0,null,220450.30501267285,null,{"$f":"IF(B43<71,VLOOKUP(B43,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B43<71,VLOOKUP(B43,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,30),\"\")","v":0.1},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,31),\"\")","v":0.1},0.1,{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AL,26)*(1-VLOOKUP(B43,Lookups!A:AL,37))^(A43-$A$3),\"\")","v":4.0969628810158566E-3},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AL,27)*(1-VLOOKUP(B43,Lookups!A:AL,38))^(A43-$A$3),\"\")","v":3.4130318501845325E-3},3.4130318501845325E-3,0.35341303185018452,1.9924405133988785E-2,0.21662060644945891,null,{"$f":"IF(BA43>=$B$3,VLOOKUP(BA43,Lookups!A:AL,26)*(1-VLOOKUP(BA43,Lookups!A:AL,37))^(BA43-$B$3),\"\")","v":3.9750349562509286E-2},{"$f":"IF(BA43>=$B$3,VLOOKUP(BA43,Lookups!A:AL,27)*(1-VLOOKUP(BA43,Lookups!A:AL,38))^(BA43-$B$3),\"\")","v":4.0847683388322557E-2},4.0847683388322557E-2,0.66935219367424181,0.29646025766675049,0.96436999999999995,null,87,847129.39747914823,162111.79612094988,169034.02844881604,176282.12057742322,183875.5310970812,191836.56624066178,200193.29498225608,208966.54417662398,218184.22575595492,227910.69830697289,238188.86259103243,249070.9783502178,260588.55030692313,272789.57447763719,285734.23860256496,299536.00277479651]
[2054,61,null,{"$f":"VLOOKUP(B44,Lookups!A:P,16)","v":17946.108480000003},0,null,0,0,null,{"$f":"IF($B45<65,\nVLOOKUP(A45,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A45,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},13.713829471726049,1,1,null,1,1,1,1,null,246109.87137581682,0,246109.87137581682,null,0,0,0,null,246109.87137581682,null,{"$f":"IF(B44<71,VLOOKUP(B44,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B44<71,VLOOKUP(B44,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,30),\"\")","v":0.1008},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,31),\"\")","v":0.1008},0.1008,{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AL,26)*(1-VLOOKUP(B44,Lookups!A:AL,37))^(A44-$A$3),\"\")","v":4.3726126461562731E-3},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AL,27)*(1-VLOOKUP(B44,Lookups!A:AL,38))^(A44-$A$3),\"\")","v":3.6633490690769891E-3},3.6633490690769891E-3,0.35446334906907701,1.2882860707774427E-2,0.20828904466294126,null,{"$f":"IF(BA44>=$B$3,VLOOKUP(BA44,Lookups!A:AL,26)*(1-VLOOKUP(BA44,Lookups!A:AL,37))^(BA44-$B$3),\"\")","v":4.7137393761990956E-2},{"$f":"IF(BA44>=$B$3,VLOOKUP(BA44,Lookups!A:AL,27)*(1-VLOOKUP(BA44,Lookups!A:AL,38))^(BA44-$B$3),\"\")","v":4.4814766484206035E-2},{"$f":"IF(BA44>=$B$3, PCTMALE*AT44+(1-PCTMALE)*AU44, \"\")","v":4.4814766484206035E-2},0.64201070719175724,{"$f":"IF(AV43=\"\",1,AX43/(1+INTRt))","v":0.28505794006418317},{"$f":"IF(AV44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AV44),6))","v":0.96262199999999998},null,88,{"$f":"IF(BA44>=$B$3,VLOOKUP(BA44,$B$3:$AB$93,27),\"\")","v":891135.64649093058},156991.09288784771,163694.66933557583,170713.81249387434,178067.3663052069,185776.93240474485,193869.69313840152,202365.81749306381,211292.33573330144,220711.57352022169,230665.07648820724,241203.45362574738,252357.21450042524,264172.83905548439,276708.61385204719,290074.41506470152]
[2055,62,null,{"$f":"VLOOKUP(B45,Lookups!A:P,16)","v":18865.388279999999},0,null,0,0,null,{"$f":"IF($B46<65,\nVLOOKUP(A46,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A46,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},14.564086898973065,1,1,null,1,1,1,1,null,274757.15429278801,0,274757.15429278801,null,0,0,0,null,274757.15429278801,null,{"$f":"IF(B45<71,VLOOKUP(B45,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B45<71,VLOOKUP(B45,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,30),\"\")","v":0.1012},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,31),\"\")","v":0.1012},0.1012,{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AL,26)*(1-VLOOKUP(B45,Lookups!A:AL,37))^(A45-$A$3),\"\")","v":4.6685924434496174E-3},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AL,27)*(1-VLOOKUP(B45,Lookups!A:AL,38))^(A45-$A$3),\"\")","v":3.9371306944381481E-3},3.9371306944381481E-3,0.35513713069443814,8.3163587557062851E-3,0.20027792756052043,null,{"$f":"IF(BA45>=$B$3,VLOOKUP(BA45,Lookups!A:AL,26)*(1-VLOOKUP(BA45,Lookups!A:AL,37))^(BA45-$B$3),\"\")","v":5.595843879885113E-2},{"$f":"IF(BA45>=$B$3,VLOOKUP(BA45,Lookups!A:AL,27)*(1-VLOOKUP(BA45,Lookups!A:AL,38))^(BA45-$B$3),\"\")","v":4.8932327099477486E-2},4.8932327099477486E-2,0.61323914726859863,0.27409417313863765,0.96080699999999997,null,89,937430.85115097661,151392.74895654412,157857.27409356518,164626.11274872042,171717.4368844968,179152.07781603708,186956.24855960347,195149.39887067146,203757.59510742064,212840.94038138422,222439.49879862487,232602.07461770493,243358.08942695108,254752.36568252655,266841.11143135437,279730.28463455004]
[2056,63,null,{"$f":"VLOOKUP(B46,Lookups!A:P,16)","v":20078.671980000003},0,null,0,0,null,{"$f":"IF($B47<65,\nVLOOKUP(A47,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A47,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},15.467060286709396,1,1,null,1,1,1,1,null,310558.02999172278,0,310558.02999172278,null,0,0,0,null,310558.02999172278,null,{"$f":"IF(B46<71,VLOOKUP(B46,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B46<71,VLOOKUP(B46,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,30),\"\")","v":0.1012},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,31),\"\")","v":0.1012},0.1012,{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AL,26)*(1-VLOOKUP(B46,Lookups!A:AL,37))^(A46-$A$3),\"\")","v":4.9879977300924796E-3},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AL,27)*(1-VLOOKUP(B46,Lookups!A:AL,38))^(A46-$A$3),\"\")","v":4.3837499871728618E-3},4.3837499871728618E-3,0.35558374998717285,5.3629109693791865E-3,0.19257493034665427,null,{"$f":"IF(BA46>=$B$3,VLOOKUP(BA46,Lookups!A:AL,26)*(1-VLOOKUP(BA46,Lookups!A:AL,37))^(BA46-$B$3),\"\")","v":6.645041846891421E-2},{"$f":"IF(BA46>=$B$3,VLOOKUP(BA46,Lookups!A:AL,27)*(1-VLOOKUP(BA46,Lookups!A:AL,38))^(BA46-$B$3),\"\")","v":5.7739432233378608E-2},5.7739432233378608E-2,0.5832319287242469,0.26355208955638237,0.95692600000000005,null,90,981490.10115507245,144368.36351433853,150532.9448523584,156987.720039893,163750.01788895068,170839.7031744149,178281.77266982093,186094.77369258058,194303.56316285094,202965.45550231982,212118.65590554103,221809.7041902387,232066.65682931512,242932.25658746393,254460.10354663461,266751.23938519688]
[2057,{"$f":"1+B46","v":64},null,{"$f":"VLOOKUP(B47,Lookups!A:P,16)","v":21369.942630000001},0,null,0,0,null,{"$f":"IF($B48<65,\nVLOOKUP(A48,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A48,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},16.42601802448538,1,1,null,1,1,1,1,null,351023.0628225985,0,351023.0628225985,null,0,0,0,null,351023.0628225985,null,{"$f":"IF(B47<71,VLOOKUP(B47,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B47<71,VLOOKUP(B47,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,30),\"\")","v":0.1008},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,31),\"\")","v":0.1008},0.1008,{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AL,26)*(1-VLOOKUP(B47,Lookups!A:AL,37))^(A47-$A$3),\"\")","v":5.3297821988214263E-3},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AL,27)*(1-VLOOKUP(B47,Lookups!A:AL,38))^(A47-$A$3),\"\")","v":4.8773747821085735E-3},4.8773747821085735E-3,0.35567737478210859,3.4559469760399916E-3,0.18516820225639832,null,{"$f":"IF(BA47>=$B$3,VLOOKUP(BA47,Lookups!A:AL,26)*(1-VLOOKUP(BA47,Lookups!A:AL,37))^(BA47-$B$3),\"\")","v":7.8845084192390211E-2},{"$f":"IF(BA47>=$B$3,VLOOKUP(BA47,Lookups!A:AL,27)*(1-VLOOKUP(BA47,Lookups!A:AL,38))^(BA47-$B$3),\"\")","v":6.7758246533608998E-2},6.7758246533608998E-2,0.54955644829933048,0.25341547072729076,0.95250999999999997,null,91,1027620.1359093607,136316.23483621833,142136.98736734351,148231.74821979002,154616.87969309269,161311.13860662698,168338.12754179261,175715.35934153068,183466.30453416848,191645.08083619262,200287.76255187578,209438.29374602321,219123.16604502551,229382.73824084853,240267.62087710714,251873.22004431597]
[2058,65,null,{"$f":"VLOOKUP(B48,Lookups!A:P,16)","v":12088.25331},0,null,0,0,null,{"$f":"IF($B49<65,\nVLOOKUP(A49,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A49,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},17.296596979783104,1,1,null,1,1,1,1,null,209085.64569259909,0,209085.64569259909,null,0,0,0,null,209085.64569259909,null,{"$f":"IF(B48<71,VLOOKUP(B48,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B48<71,VLOOKUP(B48,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,30),\"\")","v":0.1},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,31),\"\")","v":0.1},0.1,{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AL,26)*(1-VLOOKUP(B48,Lookups!A:AL,37))^(A48-$A$3),\"\")","v":5.6003076542013698E-3},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AL,27)*(1-VLOOKUP(B48,Lookups!A:AL,38))^(A48-$A$3),\"\")","v":5.4384547911455498E-3},5.4384547911455498E-3,0.35543845479114555,2.2267448282159204E-3,0.17804634832345992,null,{"$f":"IF(BA48>=$B$3,VLOOKUP(BA48,Lookups!A:AL,26)*(1-VLOOKUP(BA48,Lookups!A:AL,37))^(BA48-$B$3),\"\")","v":9.2637905411429258E-2},{"$f":"IF(BA48>=$B$3,VLOOKUP(BA48,Lookups!A:AL,27)*(1-VLOOKUP(BA48,Lookups!A:AL,38))^(BA48-$B$3),\"\")","v":7.9034065010017182E-2},7.9034065010017182E-2,0.51231946699132991,0.24366872185316418,0.94754099999999997,null,92,1075918.2822971006,127267.62564050948,132701.99928622629,138392.19270647111,144353.48207883435,150603.37915361742,157163.91978368364,164051.45431748568,171287.89532043689,178923.7681998052,186992.75266407829,195535.87579117875,204577.87070547842,214156.41720082855,224318.76631615325,235153.99112940283]
[2059,66,null,{"$f":"VLOOKUP(B49,Lookups!A:P,16)","v":12337.259429999998},0,null,0,0,null,{"$f":"IF($B50<65,\nVLOOKUP(A50,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A50,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},18.213316619711605,1,1,null,1,1,1,1,null,224702.4122181127,0,224702.4122181127,null,0,0,0,null,224702.4122181127,null,{"$f":"IF(B49<71,VLOOKUP(B49,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B49<71,VLOOKUP(B49,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,30),\"\")","v":7.5600000000000001E-2},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,31),\"\")","v":7.5600000000000001E-2},7.5600000000000001E-2,{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AL,26)*(1-VLOOKUP(B49,Lookups!A:AL,37))^(A49-$A$3),\"\")","v":5.8854429778240642E-3},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AL,27)*(1-VLOOKUP(B49,Lookups!A:AL,38))^(A49-$A$3),\"\")","v":5.9662361253612281E-3},5.9662361253612281E-3,0.33156623612536124,1.4352740872606788E-3,0.17119841184948068,null,{"$f":"IF(BA49>=$B$3,VLOOKUP(BA49,Lookups!A:AL,26)*(1-VLOOKUP(BA49,Lookups!A:AL,37))^(BA49-$B$3),\"\")","v":0.10856061193652899},{"$f":"IF(BA49>=$B$3,VLOOKUP(BA49,Lookups!A:AL,27)*(1-VLOOKUP(BA49,Lookups!A:AL,38))^(BA49-$B$3),\"\")","v":9.161732786124771E-2},9.161732786124771E-2,0.47182877693123976,0.23429684793573477,0.94199600000000006,null,93,1126486.4415650642,117307.53218348343,122316.60623616289,127561.47934836424,133056.23216852662,138817.00595961249,144864.11202629143,151212.62112216363,157882.73091304966,164921.01263660187,172358.51019316394,180233.03983993072,188567.39906187626,197396.31879397048,206763.35216090953,216750.60129122541]
[2060,67,null,{"$f":"VLOOKUP(B50,Lookups!A:P,16)","v":12591.924779999999},0,null,0,0,null,{"$f":"IF($B51<65,\nVLOOKUP(A51,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A51,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},19.178622400556318,1,1,null,1,1,1,1,null,241495.77065182818,0,241495.77065182818,null,0,0,0,null,241495.77065182818,null,{"$f":"IF(B50<71,VLOOKUP(B50,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B50<71,VLOOKUP(B50,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,30),\"\")","v":5.4399999999999997E-2},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,31),\"\")","v":5.4399999999999997E-2},5.4399999999999997E-2,{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AL,26)*(1-VLOOKUP(B50,Lookups!A:AL,37))^(A50-$A$3),\"\")","v":6.1837046424894314E-3},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AL,27)*(1-VLOOKUP(B50,Lookups!A:AL,38))^(A50-$A$3),\"\")","v":6.5159460798335867E-3},6.5159460798335867E-3,0.31091594607983358,9.593856603393921E-4,0.16461385754757757,null,{"$f":"IF(BA50>=$B$3,VLOOKUP(BA50,Lookups!A:AL,26)*(1-VLOOKUP(BA50,Lookups!A:AL,37))^(BA50-$B$3),\"\")","v":0.12681560816120388},{"$f":"IF(BA50>=$B$3,VLOOKUP(BA50,Lookups!A:AL,27)*(1-VLOOKUP(BA50,Lookups!A:AL,38))^(BA50-$B$3),\"\")","v":0.10556606178080991},0.10556606178080991,0.42860108518075885,0.22528543070743728,0.93584800000000001,null,94,1179431.3043186222,106577.20830351973,111128.09364552116,115893.20909718963,120885.3473255757,126119.17312426095,131613.13988757046,137380.93982107574,143440.92307499587,149835.40093492222,156592.5776616715,163746.81039365858,171318.81129027894,179340.13438750923,187850.34893002297,196924.04702194044]
[2061,68,null,{"$f":"VLOOKUP(B51,Lookups!A:P,16)","v":12852.52542},0,null,0,0,null,{"$f":"IF($B52<65,\nVLOOKUP(A52,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A52,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},20.195089387785803,1,1,null,1,1,1,1,null,259557.89971568927,0,259557.89971568927,null,0,0,0,null,259557.89971568927,null,{"$f":"IF(B51<71,VLOOKUP(B51,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B51<71,VLOOKUP(B51,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,30),\"\")","v":3.6400000000000002E-2},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,31),\"\")","v":3.6400000000000002E-2},3.6400000000000002E-2,{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AL,26)*(1-VLOOKUP(B51,Lookups!A:AL,37))^(A51-$A$3),\"\")","v":6.393829366066227E-3},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AL,27)*(1-VLOOKUP(B51,Lookups!A:AL,38))^(A51-$A$3),\"\")","v":7.1152871135270494E-3},7.1152871135270494E-3,0.29351528711352703,6.6109736009954407E-4,0.15828255533420921,null,{"$f":"IF(BA51>=$B$3,VLOOKUP(BA51,Lookups!A:AL,26)*(1-VLOOKUP(BA51,Lookups!A:AL,37))^(BA51-$B$3),\"\")","v":0.1476196034879084},{"$f":"IF(BA51>=$B$3,VLOOKUP(BA51,Lookups!A:AL,27)*(1-VLOOKUP(BA51,Lookups!A:AL,38))^(BA51-$B$3),\"\")","v":0.12093662984105316},0.12093662984105316,0.38335535654324471,0.21662060644945891,0.92907399999999996,null,95,1234864.5756215975,95273.241626173578,99341.443502570401,103601.15346335787,108063.80733875101,112742.51452094104,117653.77117007645,122809.81724656322,128227.05661688957,133943.31287767456,139983.79884316292,146379.22760860165,153148.11452636385,160318.66689650688,167926.25710557328,176037.56574758858]
[2062,69,null,{"$f":"VLOOKUP(B52,Lookups!A:P,16)","v":13119.199380000002},0,null,0,0,null,{"$f":"IF($B53<65,\nVLOOKUP(A53,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A53,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},21.26542912533845,1,1,null,1,1,1,1,null,278985.4045965742,0,278985.4045965742,null,0,0,0,null,278985.4045965742,null,{"$f":"IF(B52<71,VLOOKUP(B52,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B52<71,VLOOKUP(B52,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,30),\"\")","v":2.1600000000000001E-2},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,31),\"\")","v":2.1600000000000001E-2},2.1600000000000001E-2,{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AL,26)*(1-VLOOKUP(B52,Lookups!A:AL,37))^(A52-$A$3),\"\")","v":7.0015653332475896E-3},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AL,27)*(1-VLOOKUP(B52,Lookups!A:AL,38))^(A52-$A$3),\"\")","v":7.9202319793010654E-3},7.9202319793010654E-3,0.27952023197930109,4.6705517863993164E-4,0.15219476474443192,null,{"$f":"IF(BA52>=$B$3,VLOOKUP(BA52,Lookups!A:AL,26)*(1-VLOOKUP(BA52,Lookups!A:AL,37))^(BA52-$B$3),\"\")","v":0.17122349622832114},{"$f":"IF(BA52>=$B$3,VLOOKUP(BA52,Lookups!A:AL,27)*(1-VLOOKUP(BA52,Lookups!A:AL,38))^(BA52-$B$3),\"\")","v":0.13777714139236028},0.13777714139236028,0.3369936516913894,0.20828904466294126,0.92165300000000006,null,96,1291668.3461001909,83561.572778927133,87129.682159604592,90865.758080082931,94779.830596467014,98883.39760062001,103190.92742660188,107713.15541126915,112464.46894041894,117478.04206342433,122775.98825492433,128385.24513664711,134322.0520213152,140611.14876574892,147283.55952953376,154397.76805076349]
[2063,70,null,{"$f":"VLOOKUP(B53,Lookups!A:P,16)","v":13392.08469},0,null,0,0,null,{"$f":"IF($B54<65,\nVLOOKUP(A54,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A54,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},22.392496868981386,1,1,null,1,1,1,1,null,299882.21448995854,0,299882.21448995854,null,0,0,0,null,299882.21448995854,null,{"$f":"IF(B53<71,VLOOKUP(B53,Lookups!A:AG,32),\"\")","v":1},{"$f":"IF(B53<71,VLOOKUP(B53,Lookups!A:AG,33),\"\")","v":1},1,{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AL,26)*(1-VLOOKUP(B53,Lookups!A:AL,37))^(A53-$A$3),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AL,27)*(1-VLOOKUP(B53,Lookups!A:AL,38))^(A53-$A$3),\"\")","v":""},"",1,3.3650380675936405E-4,0.14634111994656915,null,{"$f":"IF(BA53>=$B$3,VLOOKUP(BA53,Lookups!A:AL,26)*(1-VLOOKUP(BA53,Lookups!A:AL,37))^(BA53-$B$3),\"\")","v":0.19793085437616095},{"$f":"IF(BA53>=$B$3,VLOOKUP(BA53,Lookups!A:AL,27)*(1-VLOOKUP(BA53,Lookups!A:AL,38))^(BA53-$B$3),\"\")","v":0.15612976539679863},0.15612976539679863,0.29056362969397703,0.20027792756052043,0.91356499999999996,null,97,1351085.0900207998,71828.450012679037,74895.550807536187,78107.0334732302,81471.519716600596,84998.892977169657,88701.590048253129,92588.838886926591,96673.006704423242,100982.60948563754,105536.65568810426,110358.30054396448,115461.50315694652,120867.52958882789,126603.04780697523,132718.32967821104]
[2064,71,null,{"$f":"VLOOKUP(B54,Lookups!A:P,16)","v":13671.319380000001},0,null,0,0,null,{"$f":"IF($B55<65,\nVLOOKUP(A55,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A55,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},23.579299203037397,1,1,null,1,1,1,1,null,322360.13016130374,0,322360.13016130374,null,0,0,0,null,322360.13016130374,null,{"$f":"IF(B54<71,VLOOKUP(B54,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B54<71,VLOOKUP(B54,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AL,26)*(1-VLOOKUP(B54,Lookups!A:AL,37))^(A54-$A$3),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AL,27)*(1-VLOOKUP(B54,Lookups!A:AL,38))^(A54-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA54>=$B$3,VLOOKUP(BA54,Lookups!A:AL,26)*(1-VLOOKUP(BA54,Lookups!A:AL,37))^(BA54-$B$3),\"\")","v":0.20821247493427386},{"$f":"IF(BA54>=$B$3,VLOOKUP(BA54,Lookups!A:AL,27)*(1-VLOOKUP(BA54,Lookups!A:AL,38))^(BA54-$B$3),\"\")","v":0.16067146438115076},0.16067146438115076,0.24519799835701414,0.19257493034665427,0.91156300000000001,null,98,1413235.0041617567,60829.989973256452,63427.452546445696,66147.189061976373,68996.501060401162,71983.758616905179,75119.494187814154,78411.52273413974,81870.317784618543,85520.028921691788,89376.75400464845,93460.1027081887,97781.896701020218,102360.14575955422,107217.4344194062,112396.33685771926]
[2065,72,null,{"$f":"VLOOKUP(B55,Lookups!A:P,16)","v":13957.04148},0,null,0,0,null,{"$f":"IF($B56<65,\nVLOOKUP(A56,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A56,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},24.829002060798377,1,1,null,1,1,1,1,null,346539.41166956845,0,346539.41166956845,null,0,0,0,null,346539.41166956845,null,{"$f":"IF(B55<71,VLOOKUP(B55,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B55<71,VLOOKUP(B55,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AL,26)*(1-VLOOKUP(B55,Lookups!A:AL,37))^(A55-$A$3),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AL,27)*(1-VLOOKUP(B55,Lookups!A:AL,38))^(A55-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA55>=$B$3,VLOOKUP(BA55,Lookups!A:AL,26)*(1-VLOOKUP(BA55,Lookups!A:AL,37))^(BA55-$B$3),\"\")","v":0.23915145407140254},{"$f":"IF(BA55>=$B$3,VLOOKUP(BA55,Lookups!A:AL,27)*(1-VLOOKUP(BA55,Lookups!A:AL,38))^(BA55-$B$3),\"\")","v":0.18011829628023743},0.18011829628023743,0.20580167689766568,0.18516820225639832,0.90299300000000005,null,99,1478243.8143531976,50868.130097412082,53040.217650841536,55314.55488094005,57697.247587082376,60195.295114059314,62817.505064154757,65570.412576592396,68462.77597637914,71514.789975070205,74739.916156350911,78154.552804755789,81768.585606310095,85597.074955564443,89658.906818082658,93989.683185294518]
[2066,73,null,{"$f":"VLOOKUP(B56,Lookups!A:P,16)","v":14178.85569},0,null,0,0,null,{"$f":"IF($B57<65,\nVLOOKUP(A57,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A57,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},26.120110167959893,1,1,null,1,1,1,1,null,370353.27267840499,0,370353.27267840499,null,0,0,0,null,370353.27267840499,null,{"$f":"IF(B56<71,VLOOKUP(B56,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B56<71,VLOOKUP(B56,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AL,26)*(1-VLOOKUP(B56,Lookups!A:AL,37))^(A56-$A$3),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AL,27)*(1-VLOOKUP(B56,Lookups!A:AL,38))^(A56-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA56>=$B$3,VLOOKUP(BA56,Lookups!A:AL,26)*(1-VLOOKUP(BA56,Lookups!A:AL,37))^(BA56-$B$3),\"\")","v":0.24971003673364692},{"$f":"IF(BA56>=$B$3,VLOOKUP(BA56,Lookups!A:AL,27)*(1-VLOOKUP(BA56,Lookups!A:AL,38))^(BA56-$B$3),\"\")","v":0.18514903419262982},0.18514903419262982,0.16873302948324223,0.17804634832345992,0.90077600000000002,null,100,1546243.0298134447,41843.474209284286,43630.205692202631,45501.046453374714,47461.019045392371,49515.881039895743,51672.877458046576,53937.384021913553,56316.605217799653,58827.15295753465,61480.100567947644,64288.937068483297,67261.794298221284,70411.06074539102,73752.27176408298,77314.713097793923]
[{"$f":"1+A56","v":2067},74,null,{"$f":"VLOOKUP(B57,Lookups!A:P,16)","v":14404.534739999999},0,null,0,0,null,{"$f":"IF($B58<65,\nVLOOKUP(A58,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A58,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},27.47835589669381,1,1,null,1,1,1,1,null,395812.93211200979,0,395812.93211200979,null,0,0,0,null,395812.93211200979,null,{"$f":"IF(B57<71,VLOOKUP(B57,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B57<71,VLOOKUP(B57,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AL,26)*(1-VLOOKUP(B57,Lookups!A:AL,37))^(A57-$A$3),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AL,27)*(1-VLOOKUP(B57,Lookups!A:AL,38))^(A57-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA57>=$B$3,VLOOKUP(BA57,Lookups!A:AL,26)*(1-VLOOKUP(BA57,Lookups!A:AL,37))^(BA57-$B$3),\"\")","v":0.28545042766617534},{"$f":"IF(BA57>=$B$3,VLOOKUP(BA57,Lookups!A:AL,27)*(1-VLOOKUP(BA57,Lookups!A:AL,38))^(BA57-$B$3),\"\")","v":0.21084109096978806},0.21084109096978806,0.13749227203802339,0.17119841184948068,0.88945300000000005,null,101,1617370.2091848634,33861.833032800881,35307.745550638749,36821.723504976741,38407.831396683352,40070.728540818745,41816.277971022762,43648.829990575941,45574.21483028221,47605.875680396784,49752.773631060743,52025.824671752584,54431.609493544609,56980.153480989182,59684.02861995167,62566.934399426907]
[2068,75,null,{"$f":"VLOOKUP(B58,Lookups!A:P,16)","v":14634.21666},0,null,0,0,null,{"$f":"IF($B59<65,\nVLOOKUP(A59,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A59,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},28.90723040332189,1,1,null,1,1,1,1,null,423034.6727627517,0,423034.6727627517,null,0,0,0,null,423034.6727627517,null,{"$f":"IF(B58<71,VLOOKUP(B58,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B58<71,VLOOKUP(B58,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AL,26)*(1-VLOOKUP(B58,Lookups!A:AL,37))^(A58-$A$3),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AL,27)*(1-VLOOKUP(B58,Lookups!A:AL,38))^(A58-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA58>=$B$3,VLOOKUP(BA58,Lookups!A:AL,26)*(1-VLOOKUP(BA58,Lookups!A:AL,37))^(BA58-$B$3),\"\")","v":0.29651428197773078},{"$f":"IF(BA58>=$B$3,VLOOKUP(BA58,Lookups!A:AL,27)*(1-VLOOKUP(BA58,Lookups!A:AL,38))^(BA58-$B$3),\"\")","v":0.21996566256534181},0.21996566256534181,0.10850325140161164,0.16461385754757757,0.885432,null,102,1691769.2388073672,26755.032461095245,27897.482024093875,29093.711692891146,30346.932925430527,31660.827156369181,33040.026906787774,34487.969453852405,36009.26140034986,37614.524527780028,39310.839204691714,41106.83041168061,43007.697707881205,45021.36238594391,47157.757868244415,49435.609679675406]
[2069,76,null,{"$f":"VLOOKUP(B59,Lookups!A:P,16)","v":14867.901450000001},0,null,0,0,null,{"$f":"IF($B60<65,\nVLOOKUP(A60,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A60,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},30.410406384294628,1,1,null,1,1,1,1,null,452138.92517614341,0,452138.92517614341,null,0,0,0,null,452138.92517614341,null,{"$f":"IF(B59<71,VLOOKUP(B59,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B59<71,VLOOKUP(B59,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AL,26)*(1-VLOOKUP(B59,Lookups!A:AL,37))^(A59-$A$3),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AL,27)*(1-VLOOKUP(B59,Lookups!A:AL,38))^(A59-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA59>=$B$3,VLOOKUP(BA59,Lookups!A:AL,26)*(1-VLOOKUP(BA59,Lookups!A:AL,37))^(BA59-$B$3),\"\")","v":0.33764622959119367},{"$f":"IF(BA59>=$B$3,VLOOKUP(BA59,Lookups!A:AL,27)*(1-VLOOKUP(BA59,Lookups!A:AL,38))^(BA59-$B$3),\"\")","v":0.25349924962958026},0.25349924962958026,8.4636261816562294E-2,0.15828255533420921,0.87065300000000001,null,103,1769590.6237925063,20639.892720052441,21521.22360435058,22444.042594326449,23410.827135953052,24424.417233872129,25488.386598497502,26605.386881702918,27778.971799502786,29017.335415237234,30325.939805899765,31711.438623451588,33177.84301394099,34731.263776551117,36379.363947104306,38136.589137859613]
[2070,77,null,{"$f":"VLOOKUP(B60,Lookups!A:P,16)","v":15105.865170000001},0,null,0,0,null,{"$f":"IF($B61<65,\nVLOOKUP(A61,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A61,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},31.99174751627795,1,1,null,1,1,1,1,null,483263.02453357715,0,483263.02453357715,null,0,0,0,null,483263.02453357715,null,{"$f":"IF(B60<71,VLOOKUP(B60,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B60<71,VLOOKUP(B60,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AL,26)*(1-VLOOKUP(B60,Lookups!A:AL,37))^(A60-$A$3),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AL,27)*(1-VLOOKUP(B60,Lookups!A:AL,38))^(A60-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA60>=$B$3,VLOOKUP(BA60,Lookups!A:AL,26)*(1-VLOOKUP(BA60,Lookups!A:AL,37))^(BA60-$B$3),\"\")","v":0.34761338168295253},{"$f":"IF(BA60>=$B$3,VLOOKUP(BA60,Lookups!A:AL,27)*(1-VLOOKUP(BA60,Lookups!A:AL,38))^(BA60-$B$3),\"\")","v":0.26600627606876648},0.26600627606876648,6.3181032954611055E-2,0.15219476474443192,0.86514100000000005,null,104,1850991.7924869617,15398.478921436303,16055.99954078966,16744.472536176836,17465.746216603693,18221.939379498381,19015.718206571477,19849.060973875035,20724.618946213701,21648.50533906469,22624.795157981189,23658.452388041267,24752.469561653557,25911.405666293969,27140.977742122785,28451.962999026477]
[2071,78,null,{"$f":"VLOOKUP(B61,Lookups!A:P,16)","v":15253.97136},0,null,0,0,null,{"$f":"IF($B62<65,\nVLOOKUP(A62,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A62,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},33.655318387124403,1,1,null,1,1,1,1,null,513377.26278887701,0,513377.26278887701,null,0,0,0,null,513377.26278887701,null,{"$f":"IF(B61<71,VLOOKUP(B61,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B61<71,VLOOKUP(B61,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AL,26)*(1-VLOOKUP(B61,Lookups!A:AL,37))^(A61-$A$3),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AL,27)*(1-VLOOKUP(B61,Lookups!A:AL,38))^(A61-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA61>=$B$3,VLOOKUP(BA61,Lookups!A:AL,26)*(1-VLOOKUP(BA61,Lookups!A:AL,37))^(BA61-$B$3),\"\")","v":0.39200299999999999},{"$f":"IF(BA61>=$B$3,VLOOKUP(BA61,Lookups!A:AL,27)*(1-VLOOKUP(BA61,Lookups!A:AL,38))^(BA61-$B$3),\"\")","v":0.307811},0.307811,4.6374481660176957E-2,0.14634111994656915,0.84671799999999997,null,105,1936137.4149413621,11125.522405955551,11600.586236631058,12098.013402986584,12619.139322848967,13165.49484406239,13739.006303930084,14341.103022494281,14973.700559476087,15641.21576124787,16346.592851444819,17093.418348416613,17883.854380418434,18721.194851839817,19609.570369263631,20556.767551788915]
[2072,79,null,{"$f":"VLOOKUP(B62,Lookups!A:P,16)","v":15403.871940000001},0,null,0,0,null,{"$f":"IF($B63<65,\nVLOOKUP(A63,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A63,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},35.405394943254876,1,1,null,1,1,1,1,null,545380.16969102167,0,545380.16969102167,null,0,0,0,null,545380.16969102167,null,{"$f":"IF(B62<71,VLOOKUP(B62,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B62<71,VLOOKUP(B62,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AL,26)*(1-VLOOKUP(B62,Lookups!A:AL,37))^(A62-$A$3),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AL,27)*(1-VLOOKUP(B62,Lookups!A:AL,38))^(A62-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA62>=$B$3,VLOOKUP(BA62,Lookups!A:AL,26)*(1-VLOOKUP(BA62,Lookups!A:AL,37))^(BA62-$B$3),\"\")","v":0.39788600000000002},{"$f":"IF(BA62>=$B$3,VLOOKUP(BA62,Lookups!A:AL,27)*(1-VLOOKUP(BA62,Lookups!A:AL,38))^(BA62-$B$3),\"\")","v":0.32272499999999998},0.32272499999999998,3.2099906085876227E-2,0.14071261533323956,0.84014500000000003,null,106,2025199.7360286647,7685.2660407039066,8013.4296802919926,8357.041420022013,8717.0237371404492,9094.4341076489764,9490.6032029641137,9906.5183659162503,10343.502823005363,10804.607634504746,11291.866605308602,11807.757223365039,12353.773039291173,12932.189409750954,13545.859666870319,14200.162635764191]
[2073,80,null,{"$f":"VLOOKUP(B63,Lookups!A:P,16)","v":15555.152820000001},0,null,0,0,null,{"$f":"IF($B64<65,\nVLOOKUP(A64,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A64,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0509999999999999},37.246475480304134,1,1,null,1,1,1,1,null,579374.61810251372,0,579374.61810251372,null,0,0,0,null,579374.61810251372,null,{"$f":"IF(B63<71,VLOOKUP(B63,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B63<71,VLOOKUP(B63,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AL,26)*(1-VLOOKUP(B63,Lookups!A:AL,37))^(A63-$A$3),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AL,27)*(1-VLOOKUP(B63,Lookups!A:AL,38))^(A63-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA63>=$B$3,VLOOKUP(BA63,Lookups!A:AL,26)*(1-VLOOKUP(BA63,Lookups!A:AL,37))^(BA63-$B$3),\"\")","v":0.4},{"$f":"IF(BA63>=$B$3,VLOOKUP(BA63,Lookups!A:AL,27)*(1-VLOOKUP(BA63,Lookups!A:AL,38))^(BA63-$B$3),\"\")","v":0.33744099999999999},0.33744099999999999,2.1740463894311824E-2,0.13530059166657649,0.83365999999999996,null,107,2118358.9238859834,5194.6586331620074,5416.4724356312299,5648.727985509483,5892.0488076515994,6147.1496758614167,6414.9300233823815,6696.05721929848,6991.4256646526046,7303.0976454482643,7632.4478599842423,7981.1509027495249,8350.2163010091663,8741.1820237905667,9155.9767078231162,9598.2360321023771]
[2074,81,null,{"$f":"VLOOKUP(B64,Lookups!A:P,16)","v":15708.228090000001},0,null,0,0,null,{"$f":"IF($B65<65,\nVLOOKUP(A65,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A65,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.05},39.146045729799646,1,1,null,1,1,1,1,null,614915.0151452634,0,614915.0151452634,null,0,0,0,null,614915.0151452634,null,{"$f":"IF(B64<71,VLOOKUP(B64,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B64<71,VLOOKUP(B64,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AL,26)*(1-VLOOKUP(B64,Lookups!A:AL,37))^(A64-$A$3),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AL,27)*(1-VLOOKUP(B64,Lookups!A:AL,38))^(A64-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA64>=$B$3,VLOOKUP(BA64,Lookups!A:AL,26)*(1-VLOOKUP(BA64,Lookups!A:AL,37))^(BA64-$B$3),\"\")","v":0.4},{"$f":"IF(BA64>=$B$3,VLOOKUP(BA64,Lookups!A:AL,27)*(1-VLOOKUP(BA64,Lookups!A:AL,38))^(BA64-$B$3),\"\")","v":0.35154400000000002},0.35154400000000002,1.4404340017351348E-2,0.13009672275632353,0.82744499999999999,null,108,2215803.4343847386,3435.8175052572797,3582.5281554174685,3736.1451185939541,3897.0808025621986,4065.8079683871651,4242.9215133856696,4428.8628444995629,4624.2235306801294,4830.3675957934347,5048.2042838943707,5278.8411944357213,5522.9460424097961,5781.5360613404964,6055.8868776556783,6348.4031786348241]
[2075,82,null,{"$f":"VLOOKUP(B65,Lookups!A:P,16)","v":15862.959720000001},0,null,0,0,null,{"$f":"IF($B66<65,\nVLOOKUP(A66,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A66,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.05},41.10334801628963,1,1,null,1,1,1,1,null,652020.75393954432,0,652020.75393954432,null,0,0,0,null,652020.75393954432,null,{"$f":"IF(B65<71,VLOOKUP(B65,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B65<71,VLOOKUP(B65,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AL,26)*(1-VLOOKUP(B65,Lookups!A:AL,37))^(A65-$A$3),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AL,27)*(1-VLOOKUP(B65,Lookups!A:AL,38))^(A65-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA65>=$B$3,VLOOKUP(BA65,Lookups!A:AL,26)*(1-VLOOKUP(BA65,Lookups!A:AL,37))^(BA65-$B$3),\"\")","v":0.4},{"$f":"IF(BA65>=$B$3,VLOOKUP(BA65,Lookups!A:AL,27)*(1-VLOOKUP(BA65,Lookups!A:AL,38))^(BA65-$B$3),\"\")","v":0.36461700000000002},0.36461700000000002,9.3405807102915836E-3,0.12509300265031109,0.82168300000000005,null,109,2317730.3923664363,2225.2259307139484,2320.2438827876013,2419.7347461221043,2523.965618860645,2633.2426872832511,2747.9512398790421,2868.3771562593479,2994.9035692792136,3128.4138964287235,3269.4970145749394,3418.8702665393025,3576.9661015752849,3744.4433365180412,3922.1281377750765,4111.5779141672538]
[2076,83,null,{"$f":"VLOOKUP(B66,Lookups!A:P,16)","v":15937.771980000003},0,null,0,0,null,{"$f":"IF($B67<65,\nVLOOKUP(A67,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A67,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0489999999999999},43.158515417104113,1,1,null,1,1,1,1,null,687850.57771312003,0,687850.57771312003,null,0,0,0,null,687850.57771312003,null,{"$f":"IF(B66<71,VLOOKUP(B66,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B66<71,VLOOKUP(B66,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AL,26)*(1-VLOOKUP(B66,Lookups!A:AL,37))^(A66-$A$3),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AL,27)*(1-VLOOKUP(B66,Lookups!A:AL,38))^(A66-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA66>=$B$3,VLOOKUP(BA66,Lookups!A:AL,26)*(1-VLOOKUP(BA66,Lookups!A:AL,37))^(BA66-$B$3),\"\")","v":0.4},{"$f":"IF(BA66>=$B$3,VLOOKUP(BA66,Lookups!A:AL,27)*(1-VLOOKUP(BA66,Lookups!A:AL,38))^(BA66-$B$3),\"\")","v":0.37624600000000002},0.37624600000000002,5.9348461934471972E-3,0.12028173331760682,0.81655800000000001,null,110,2424345.9904152928,1413.1582051212145,1473.5005715988582,1536.683517615777,1602.8766672660488,1672.2744680652922,1745.1216023993381,1821.599621773968,1901.9518396120061,1986.7392814962614,2076.3359212174441,2171.1973165146637,2271.5980998207024,2377.9566611980786,2490.7976681969267,2611.1101732202205]
[2077,84,null,{"$f":"VLOOKUP(B67,Lookups!A:P,16)","v":16012.99833},0,null,0,0,null,{"$f":"IF($B68<65,\nVLOOKUP(A68,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A68,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0489999999999999},45.273282672542209,1,1,null,1,1,1,1,null,{"$f":"D67*K67","v":724960.9998290363},{"$f":"IF(B67<65,E67*K67,E67*M67)","v":0},{"$f":"T67-U67","v":724960.9998290363},null,{"$f":"IF(B67<65,G67*P67,G67*R67)","v":0},{"$f":"IF(B67<65,H67*P67,H67*R67)","v":0},0,null,{"$f":"(1-PctUMP)*V67+PctUMP*Z67","v":724960.9998290363},null,{"$f":"IF(B67<71,VLOOKUP(B67,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B67<71,VLOOKUP(B67,Lookups!A:AG,33),\"\")","v":""},{"$f":"IF(B67<71,PCTMALE*AD67+(1-PCTMALE)*AE67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,29),\"\")","v":""},{"$f":"IF(B67<70,PCTMALE*AG67+(1-PCTMALE)*AH67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,31),\"\")","v":""},{"$f":"IF(AF67<1,IF(B67<70,PCTMALE*AJ67+(1-PCTMALE)*AK67,\"\"),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AL,26)*(1-VLOOKUP(B67,Lookups!A:AL,37))^(A67-$A$3),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AL,27)*(1-VLOOKUP(B67,Lookups!A:AL,38))^(A67-$A$3),\"\")","v":""},{"$f":"IF(AM67<>\"\",PCTMALE*AM67+(1-PCTMALE)*AN67,\"\")","v":""},{"$f":"IF(B67<71,SUM(AF67,AI67,AL67,AO67),\"\")","v":""},"","",null,{"$f":"IF(BA67>=$B$3,VLOOKUP(BA67,Lookups!A:AL,26)*(1-VLOOKUP(BA67,Lookups!A:AL,37))^(BA67-$B$3),\"\")","v":0.4},{"$f":"IF(BA67>=$B$3,VLOOKUP(BA67,Lookups!A:AL,27)*(1-VLOOKUP(BA67,Lookups!A:AL,38))^(BA67-$B$3),\"\")","v":0.386015},0.386015,3.7018840525474624E-3,0.11565551280539117,0.812253,null,111,2424345.9904152928,843.09220676524433,879.0925489284275,916.78758490832638,956.27851268212282,997.68133991580157,1041.1420444707785,1086.7689402351216,1134.7071883449589,1185.2914974655682,1238.7449808954741,1295.3394250335264,1355.2386759819979,1418.6923458507142,1486.0134520506465,1557.7920646602963]
[2078,85,null,{"$f":"VLOOKUP(B68,Lookups!A:P,16)","v":16088.500739999998},0,null,0,0,null,{"$f":"IF($B69<65,\nVLOOKUP(A69,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A69,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.048},47.491673523496772,1,{"$f":"M67*L67","v":1},null,1,{"$f":"P67*O67","v":1},1,{"$f":"R67*Q67","v":1},null,764069.82462661609,0,{"$f":"T68-U68","v":764069.82462661609},null,0,0,{"$f":"X68-Y68","v":0},null,764069.82462661609,null,{"$f":"IF(B68<71,VLOOKUP(B68,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B68<71,VLOOKUP(B68,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AL,26)*(1-VLOOKUP(B68,Lookups!A:AL,37))^(A68-$A$3),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AL,27)*(1-VLOOKUP(B68,Lookups!A:AL,38))^(A68-$A$3),\"\")","v":""},"","",{"$f":"IF(B68<71,AQ67*(1-AP67),\"\")","v":""},{"$f":"IF(B68<71,AR67/(1+INTRt),\"\")","v":""},null,{"$f":"IF(BA68>=$B$3,VLOOKUP(BA68,Lookups!A:AL,26)*(1-VLOOKUP(BA68,Lookups!A:AL,37))^(BA68-$B$3),\"\")","v":0.4},{"$f":"IF(BA68>=$B$3,VLOOKUP(BA68,Lookups!A:AL,27)*(1-VLOOKUP(BA68,Lookups!A:AL,38))^(BA68-$B$3),\"\")","v":0.393507},0.393507,2.2729012800033538E-3,0.11120722385133766,0.80895099999999998,null,112,2424345.9904152928,495.71309195307049,516.88022027175191,539.04377804981686,562.2632666819718,586.60689521858399,612.16049429176974,638.98774923976964,667.17401048457054,696.91607674645127,728.34513199577714,761.62097853536068,796.83995299043784,834.14881984270755,873.73162400135357,915.93530908741286]
[2079,86,null,{"$f":"VLOOKUP(B69,Lookups!A:P,16)","v":16164.555269999999},0,null,0,0,null,{"$f":"IF($B70<65,\nVLOOKUP(A70,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A70,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.048},{"$f":"K68*J68","v":49.771273852624617},{"$f":"L68","v":1},1,null,{"$f":"O68","v":1},1,{"$f":"Q68","v":1},1,null,804530.50704905635,0,804530.50704905635,null,0,0,{"$f":"X69-Y69","v":0},null,804530.50704905635,null,{"$f":"IF(B69<71,VLOOKUP(B69,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B69<71,VLOOKUP(B69,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AL,26)*(1-VLOOKUP(B69,Lookups!A:AL,37))^(A69-$A$3),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AL,27)*(1-VLOOKUP(B69,Lookups!A:AL,38))^(A69-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA69>=$B$3,VLOOKUP(BA69,Lookups!A:AL,26)*(1-VLOOKUP(BA69,Lookups!A:AL,37))^(BA69-$B$3),\"\")","v":0.4},{"$f":"IF(BA69>=$B$3,VLOOKUP(BA69,Lookups!A:AL,27)*(1-VLOOKUP(BA69,Lookups!A:AL,38))^(BA69-$B$3),\"\")","v":0.398308},0.398308,1.3784987160130738E-3,0.10693002293397852,0.80683499999999997,null,113,2424345.9904152928,288.32702806618391,300.63869644834301,313.52992899647916,327.03533415765577,341.19458510794738,356.05760445677657,371.66143420405092,388.05571764932228,405.35492098496348,423.63534617862348,442.98994079169631,463.47473814930282,485.17510248232765,508.19808184448794,532.74547284915525]
[2080,87,null,{"$f":"VLOOKUP(B70,Lookups!A:P,16)","v":16240.885859999999},0,null,0,0,null,{"$f":"IF($B71<65,\nVLOOKUP(A71,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A71,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},52.160294997550601,1,1,null,1,1,1,1,null,847129.39747914823,0,847129.39747914823,null,0,0,0,null,847129.39747914823,null,{"$f":"IF(B70<71,VLOOKUP(B70,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B70<71,VLOOKUP(B70,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AL,26)*(1-VLOOKUP(B70,Lookups!A:AL,37))^(A70-$A$3),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AL,27)*(1-VLOOKUP(B70,Lookups!A:AL,38))^(A70-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA70>=$B$3,VLOOKUP(BA70,Lookups!A:AL,26)*(1-VLOOKUP(BA70,Lookups!A:AL,37))^(BA70-$B$3),\"\")","v":0.4},{"$f":"IF(BA70>=$B$3,VLOOKUP(BA70,Lookups!A:AL,27)*(1-VLOOKUP(BA70,Lookups!A:AL,38))^(BA70-$B$3),\"\")","v":0.4},0.4,8.2943164943533845E-4,0.10281732974421011,0.80608999999999997,null,114,2424345.9904152928,166.65757475427642,173.77391347392825,181.22524943252805,189.03158685892745,197.21585747531631,205.80691733819248,214.82617730837623,224.30233199685006,234.30154467016649,244.86791907039449,256.05518035561295,267.89571667247833,280.43886989429819,293.7465154863537,307.93529507743563]
[2081,88,null,{"$f":"VLOOKUP(B71,Lookups!A:P,16)","v":16317.63054},0,null,0,0,null,{"$f":"IF($B72<65,\nVLOOKUP(A72,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A72,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},54.611828862435473,1,1,null,1,1,1,1,null,891135.64649093058,0,891135.64649093058,null,0,0,0,null,891135.64649093058,null,{"$f":"IF(B71<71,VLOOKUP(B71,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B71<71,VLOOKUP(B71,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AL,26)*(1-VLOOKUP(B71,Lookups!A:AL,37))^(A71-$A$3),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AL,27)*(1-VLOOKUP(B71,Lookups!A:AL,38))^(A71-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA71>=$B$3,VLOOKUP(BA71,Lookups!A:AL,26)*(1-VLOOKUP(BA71,Lookups!A:AL,37))^(BA71-$B$3),\"\")","v":0.4},{"$f":"IF(BA71>=$B$3,VLOOKUP(BA71,Lookups!A:AL,27)*(1-VLOOKUP(BA71,Lookups!A:AL,38))^(BA71-$B$3),\"\")","v":0.4},0.4,4.9765898966120303E-4,9.8862817061740479E-2,0.80608999999999997,null,115,2424345.9904152928,96.148600819774842,100.2541808503432,104.55302851876618,109.0566847263043,113.77837931268245,118.73476000280333,123.93817921637086,129.40519153664425,135.17396807894218,141.269953309843,147.72414251285358,154.55522115719899,161.79165570824895,169.46914354981939,177.65497792928974]
[2082,89,null,{"$f":"VLOOKUP(B72,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B73<65,\nVLOOKUP(A73,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A73,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},57.178584818969938,1,1,null,1,1,1,1,null,937430.85115097661,0,937430.85115097661,null,0,0,0,null,937430.85115097661,null,{"$f":"IF(B72<71,VLOOKUP(B72,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B72<71,VLOOKUP(B72,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AL,26)*(1-VLOOKUP(B72,Lookups!A:AL,37))^(A72-$A$3),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AL,27)*(1-VLOOKUP(B72,Lookups!A:AL,38))^(A72-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA72>=$B$3,VLOOKUP(BA72,Lookups!A:AL,26)*(1-VLOOKUP(BA72,Lookups!A:AL,37))^(BA72-$B$3),\"\")","v":0.4},{"$f":"IF(BA72>=$B$3,VLOOKUP(BA72,Lookups!A:AL,27)*(1-VLOOKUP(BA72,Lookups!A:AL,38))^(BA72-$B$3),\"\")","v":0.4},0.4,2.9859539379672182E-4,9.5060401020904309E-2,0.80608999999999997,null,116,2424345.9904152928,55.47034662679318,57.838950490582633,60.31905491467279,62.917318111329394,65.641372680393715,68.500823078540378,71.502795701752419,74.65684127114092,77.984981584005098,81.501896140294022,85.225466834338604,89.166473744537896,93.341339831682092,97.770659740280422,102.49325649766718,"Totals Per Person"]
[{"$f":"1+A72","v":2083},90,null,{"$f":"VLOOKUP(B73,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B74<65,\nVLOOKUP(A74,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A74,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},59.865978305461518,1,1,null,1,1,1,1,null,981490.10115507245,0,981490.10115507245,null,0,0,0,null,981490.10115507245,null,{"$f":"IF(B73<71,VLOOKUP(B73,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B73<71,VLOOKUP(B73,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AL,26)*(1-VLOOKUP(B73,Lookups!A:AL,37))^(A73-$A$3),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AL,27)*(1-VLOOKUP(B73,Lookups!A:AL,38))^(A73-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA73>=$B$3,VLOOKUP(BA73,Lookups!A:AL,26)*(1-VLOOKUP(BA73,Lookups!A:AL,37))^(BA73-$B$3),\"\")","v":0.4},{"$f":"IF(BA73>=$B$3,VLOOKUP(BA73,Lookups!A:AL,27)*(1-VLOOKUP(BA73,Lookups!A:AL,38))^(BA73-$B$3),\"\")","v":0.4},0.4,1.7915723627803307E-4,9.1404231750869522E-2,0.80608999999999997,null,117,2424345.9904152928,{"$f":"IF($BB$12<>\"\",BB73*AY73*AX73*AW73,\"\")","v":32.002123053919135},{"$f":"IF($BB$13<>\"\",BB73*AW73/$AW$13*AY73*AX73/$AX$13,\"\")","v":33.368625283028436},{"$f":"IF($BB$14<>\"\",BB73*AW73/$AW$14*AY73*AX73/$AX$14,\"\")","v":34.79945475846506},{"$f":"IF($BB$15<>\"\",BB73*AW73/$AW$15*AY73*AX73/$AX$15,\"\")","v":36.298452756536179},{"$f":"IF($BB$16<>\"\",BB73*AW73/$AW$16*AY73*AX73/$AX$16,\"\")","v":37.870022700227139},{"$f":"IF($BB$17<>\"\",BB73*AW73/$AW$17*AY73*AX73/$AX$17,\"\")","v":39.519705622234831},{"$f":"IF($BB$18<>\"\",BB73*AW73/$AW$18*AY73*AX73/$AX$18,\"\")","v":41.251612904857154},{"$f":"IF($BB$19<>\"\",BB73*AW73/$AW$19*AY73*AX73/$AX$19,\"\")","v":43.071254579504355},{"$f":"IF($BB$20<>\"\",BB73*AW73/$AW$20*AY73*AX73/$AX$20,\"\")","v":44.991335529233709},{"$f":"IF($BB$21<>\"\",BB73*AW73/$AW$21*AY73*AX73/$AX$21,\"\")","v":47.020324696323463},{"$f":"IF($BB$22<>\"\",BB73*AW73/$AW$22*AY73*AX73/$AX$22,\"\")","v":49.16853855827226},{"$f":"IF($BB$23<>\"\",BB73*AW73/$AW$23*AY73*AX73/$AX$23,\"\")","v":51.442196391079541},{"$f":"IF($BB$24<>\"\",BB73*AW73/$AW$24*AY73*AX73/$AX$24,\"\")","v":53.850772979816576},{"$f":"IF($BB$25<>\"\",BB73*AW73/$AW$25*AY73*AX73/$AX$25,\"\")","v":56.406149850161775},{"$f":"IF($BB$26<>\"\",BB73*AW73/$AW$26*AY73*AX73/$AX$26,\"\")","v":59.130724902500276},{"$f":"SUM(BC83:BQ83)","v":136564.85890481772}]
[2084,91,null,{"$f":"VLOOKUP(B74,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B75<65,\nVLOOKUP(A75,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A75,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},62.679679285818203,1,1,null,1,1,1,1,null,1027620.1359093607,0,1027620.1359093607,null,0,0,0,null,1027620.1359093607,null,{"$f":"IF(B74<71,VLOOKUP(B74,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B74<71,VLOOKUP(B74,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AL,26)*(1-VLOOKUP(B74,Lookups!A:AL,37))^(A74-$A$3),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AL,27)*(1-VLOOKUP(B74,Lookups!A:AL,38))^(A74-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA74>=$B$3,VLOOKUP(BA74,Lookups!A:AL,26)*(1-VLOOKUP(BA74,Lookups!A:AL,37))^(BA74-$B$3),\"\")","v":0.4},{"$f":"IF(BA74>=$B$3,VLOOKUP(BA74,Lookups!A:AL,27)*(1-VLOOKUP(BA74,Lookups!A:AL,38))^(BA74-$B$3),\"\")","v":0.4},0.4,1.0749434176681984E-4,8.7888684375836079E-2,0.80608999999999997,null,118,2424345.9904152928,18.462763300337961,19.251129970977942,20.076608514499071,20.941415051847802,21.848090019361816,22.799830166673942,23.799007445109897,24.848800718944826,25.956539728404064,27.127110401725073,28.366464552849383,29.678190225622814,31.067753642201872,32.542009528939488,34.113879751442475,{"$f":"B1","v":0}]
[2085,92,null,{"$f":"VLOOKUP(B75,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B76<65,\nVLOOKUP(A76,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A76,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},65.625624212251651,1,1,null,1,1,1,1,null,1075918.2822971006,0,1075918.2822971006,null,0,0,0,null,1075918.2822971006,null,{"$f":"IF(B75<71,VLOOKUP(B75,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B75<71,VLOOKUP(B75,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AL,26)*(1-VLOOKUP(B75,Lookups!A:AL,37))^(A75-$A$3),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AL,27)*(1-VLOOKUP(B75,Lookups!A:AL,38))^(A75-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA75>=$B$3,VLOOKUP(BA75,Lookups!A:AL,26)*(1-VLOOKUP(BA75,Lookups!A:AL,37))^(BA75-$B$3),\"\")","v":0.4},{"$f":"IF(BA75>=$B$3,VLOOKUP(BA75,Lookups!A:AL,27)*(1-VLOOKUP(BA75,Lookups!A:AL,38))^(BA75-$B$3),\"\")","v":1},1,6.4496605060091901E-5,8.4508350361380838E-2,0.54166700000000001,null,119,2424345.9904152928,7.1575346200635366,7.4631639371174261,7.7831805650327048,8.1184436364396522,8.4699380126367281,8.8389029905697019,9.2262581142664501,9.6332357469833152,10.0626774389566,10.516477337879252,10.996942807694886,11.505464839969981,12.044162547303769,12.615693329370599,13.225066658421841]
[2086,93,null,{"$f":"VLOOKUP(B76,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B77<65,\nVLOOKUP(A77,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A77,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},68.710028550227477,1,1,null,1,1,1,1,null,1126486.4415650642,0,1126486.4415650642,null,0,0,0,null,1126486.4415650642,null,{"$f":"IF(B76<71,VLOOKUP(B76,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B76<71,VLOOKUP(B76,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AL,26)*(1-VLOOKUP(B76,Lookups!A:AL,37))^(A76-$A$3),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AL,27)*(1-VLOOKUP(B76,Lookups!A:AL,38))^(A76-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA76>=$B$3,VLOOKUP(BA76,Lookups!A:AL,26)*(1-VLOOKUP(BA76,Lookups!A:AL,37))^(BA76-$B$3),\"\")","v":1},{"$f":"IF(BA76>=$B$3,VLOOKUP(BA76,Lookups!A:AL,27)*(1-VLOOKUP(BA76,Lookups!A:AL,38))^(BA76-$B$3),\"\")","v":1},{"$f":"IF(BA76>=$B$3, PCTMALE*AT76+(1-PCTMALE)*AU76, \"\")","v":1},0,{"$f":"IF(AV75=\"\",1,AX75/(1+INTRt))","v":8.1258029193635423E-2},{"$f":"IF(AV76=\"\",1,ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AV76),6))","v":0.54166700000000001},null,120,2424345.9904152928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2087,94,null,{"$f":"VLOOKUP(B77,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B78<65,\nVLOOKUP(A78,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A78,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},71.939399892088161,1,1,null,1,1,1,1,null,1179431.3043186222,0,1179431.3043186222,null,0,0,0,null,1179431.3043186222,null,{"$f":"IF(B77<71,VLOOKUP(B77,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B77<71,VLOOKUP(B77,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AL,26)*(1-VLOOKUP(B77,Lookups!A:AL,37))^(A77-$A$3),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AL,27)*(1-VLOOKUP(B77,Lookups!A:AL,38))^(A77-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA77>=$B$3,VLOOKUP(BA77,Lookups!A:AL,26)*(1-VLOOKUP(BA77,Lookups!A:AL,37))^(BA77-$B$3),\"\")","v":1},{"$f":"IF(BA77>=$B$3,VLOOKUP(BA77,Lookups!A:AL,27)*(1-VLOOKUP(BA77,Lookups!A:AL,38))^(BA77-$B$3),\"\")","v":1},1,0,7.8132720378495599E-2,0.54166700000000001,null,121,2424345.9904152928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Aggregate Totals"]
[2088,95,null,{"$f":"VLOOKUP(B78,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B79<65,\nVLOOKUP(A79,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A79,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},75.320551687016305,1,1,null,1,1,1,1,null,1234864.5756215975,0,1234864.5756215975,null,0,0,0,null,1234864.5756215975,null,{"$f":"IF(B78<71,VLOOKUP(B78,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B78<71,VLOOKUP(B78,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AL,26)*(1-VLOOKUP(B78,Lookups!A:AL,37))^(A78-$A$3),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AL,27)*(1-VLOOKUP(B78,Lookups!A:AL,38))^(A78-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA78>=$B$3,VLOOKUP(BA78,Lookups!A:AL,26)*(1-VLOOKUP(BA78,Lookups!A:AL,37))^(BA78-$B$3),\"\")","v":1},{"$f":"IF(BA78>=$B$3,VLOOKUP(BA78,Lookups!A:AL,27)*(1-VLOOKUP(BA78,Lookups!A:AL,38))^(BA78-$B$3),\"\")","v":1},1,{"$f":"IF(AV77=\"\",1,AW77*(1-AV77))","v":0},7.5127615748553464E-2,0.54166700000000001,null,122,2424345.9904152928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR73*BR74","v":0}]
[2089,96,null,{"$f":"VLOOKUP(B79,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B80<65,\nVLOOKUP(A80,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A80,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},78.785297064619058,1,1,null,1,1,1,1,null,1291668.3461001909,0,1291668.3461001909,null,0,0,0,null,1291668.3461001909,null,{"$f":"IF(B79<71,VLOOKUP(B79,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B79<71,VLOOKUP(B79,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AL,26)*(1-VLOOKUP(B79,Lookups!A:AL,37))^(A79-$A$3),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AL,27)*(1-VLOOKUP(B79,Lookups!A:AL,38))^(A79-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA79>=$B$3,VLOOKUP(BA79,Lookups!A:AL,26)*(1-VLOOKUP(BA79,Lookups!A:AL,37))^(BA79-$B$3),\"\")","v":1},{"$f":"IF(BA79>=$B$3,VLOOKUP(BA79,Lookups!A:AL,27)*(1-VLOOKUP(BA79,Lookups!A:AL,38))^(BA79-$B$3),\"\")","v":1},1,0,7.223809206591679E-2,0.54166700000000001,null,123,2424345.9904152928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR78*1","v":0}]
[2090,97,null,{"$f":"VLOOKUP(B80,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B81<65,\nVLOOKUP(A81,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A81,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},82.409420729591545,1,1,null,1,1,1,1,null,1351085.0900207998,0,1351085.0900207998,null,0,0,0,null,1351085.0900207998,null,{"$f":"IF(B80<71,VLOOKUP(B80,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B80<71,VLOOKUP(B80,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AL,26)*(1-VLOOKUP(B80,Lookups!A:AL,37))^(A80-$A$3),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AL,27)*(1-VLOOKUP(B80,Lookups!A:AL,38))^(A80-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA80>=$B$3,VLOOKUP(BA80,Lookups!A:AL,26)*(1-VLOOKUP(BA80,Lookups!A:AL,37))^(BA80-$B$3),\"\")","v":1},{"$f":"IF(BA80>=$B$3,VLOOKUP(BA80,Lookups!A:AL,27)*(1-VLOOKUP(BA80,Lookups!A:AL,38))^(BA80-$B$3),\"\")","v":1},1,0,6.9459703909535375E-2,0.54166700000000001,null,124,2424345.9904152928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2091,98,null,{"$f":"VLOOKUP(B81,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B82<65,\nVLOOKUP(A82,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A82,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},86.200254083152757,1,1,null,1,1,1,1,null,1413235.0041617567,0,1413235.0041617567,null,0,0,0,null,1413235.0041617567,null,{"$f":"IF(B81<71,VLOOKUP(B81,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B81<71,VLOOKUP(B81,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AL,26)*(1-VLOOKUP(B81,Lookups!A:AL,37))^(A81-$A$3),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AL,27)*(1-VLOOKUP(B81,Lookups!A:AL,38))^(A81-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA81>=$B$3,VLOOKUP(BA81,Lookups!A:AL,26)*(1-VLOOKUP(BA81,Lookups!A:AL,37))^(BA81-$B$3),\"\")","v":1},{"$f":"IF(BA81>=$B$3,VLOOKUP(BA81,Lookups!A:AL,27)*(1-VLOOKUP(BA81,Lookups!A:AL,38))^(BA81-$B$3),\"\")","v":1},1,0,6.6788176836091701E-2,0.54166700000000001,null,125,2424345.9904152928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2092,99,null,{"$f":"VLOOKUP(B82,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B83<65,\nVLOOKUP(A83,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A83,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},90.165465770977789,1,1,null,1,1,1,1,null,1478243.8143531976,0,1478243.8143531976,null,0,0,0,null,1478243.8143531976,null,{"$f":"IF(B82<71,VLOOKUP(B82,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B82<71,VLOOKUP(B82,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AL,26)*(1-VLOOKUP(B82,Lookups!A:AL,37))^(A82-$A$3),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AL,27)*(1-VLOOKUP(B82,Lookups!A:AL,38))^(A82-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BA82>=$B$3,VLOOKUP(BA82,Lookups!A:AL,26)*(1-VLOOKUP(BA82,Lookups!A:AL,37))^(BA82-$B$3),\"\")","v":1},{"$f":"IF(BA82>=$B$3,VLOOKUP(BA82,Lookups!A:AL,27)*(1-VLOOKUP(BA82,Lookups!A:AL,38))^(BA82-$B$3),\"\")","v":1},1,0,6.4219400803934332E-2,0.54166700000000001,null,126,2424345.9904152928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2093,100,null,{"$f":"VLOOKUP(B83,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B84<65,\nVLOOKUP(A84,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A84,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},94.313077196442777,1,1,null,1,1,1,1,null,1546243.0298134447,0,1546243.0298134447,null,0,0,0,null,1546243.0298134447,null,{"$f":"IF(B83<71,VLOOKUP(B83,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B83<71,VLOOKUP(B83,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AL,26)*(1-VLOOKUP(B83,Lookups!A:AL,37))^(A83-$A$3),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AL,27)*(1-VLOOKUP(B83,Lookups!A:AL,38))^(A83-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB12<>\"\",SUM(BC12:BC82)*BC84*BC85*BC86*PART,\"\")","v":42354.5979454068},{"$f":"IF(BB13<>\"\",SUM(BD12:BD82)*BD84*BD85*BD86*PART,\"\")","v":29538.648504401288},{"$f":"IF(BB14<>\"\",SUM(BE12:BE82)*BE84*BE85*BE86*PART,\"\")","v":20458.972287105673},{"$f":"IF(BB15<>\"\",SUM(BF12:BF82)*BF84*BF85*BF86*PART,\"\")","v":14077.910395013971},{"$f":"IF(BB16<>\"\",SUM(BG12:BG82)*BG84*BG85*BG86*PART,\"\")","v":11231.340048000786},{"$f":"IF(BB17<>\"\",SUM(BH12:BH82)*BH84*BH85*BH86*PART,\"\")","v":7083.7533258573139},{"$f":"IF(BB18<>\"\",SUM(BI12:BI82)*BI84*BI85*BI86*PART,\"\")","v":4442.37521132441},{"$f":"IF(BB19<>\"\",SUM(BJ12:BJ82)*BJ84*BJ85*BJ86*PART,\"\")","v":2769.8085612610216},{"$f":"IF(BB20<>\"\",SUM(BK12:BK82)*BK84*BK85*BK86*PART,\"\")","v":1716.4058491325206},{"$f":"IF(BB21<>\"\",SUM(BL12:BL82)*BL84*BL85*BL86*PART,\"\")","v":1069.6397175752868},{"$f":"IF(BB22<>\"\",SUM(BM12:BM82)*BM84*BM85*BM86*PART,\"\")","v":627.51385207090641},{"$f":"IF(BB23<>\"\",SUM(BN12:BN82)*BN84*BN85*BN86*PART,\"\")","v":383.27223514797521},{"$f":"IF(BB24<>\"\",SUM(BO12:BO82)*BO84*BO85*BO86*PART,\"\")","v":242.60015455757613},{"$f":"IF(BB25<>\"\",SUM(BP12:BP82)*BP84*BP85*BP86*PART,\"\")","v":158.49501579190124},{"$f":"IF(BB26<>\"\",SUM(BQ12:BQ82)*BQ84*BQ85*BQ86*PART,\"\")","v":409.52580217030265}]
[2094,101,null,{"$f":"VLOOKUP(B84,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B85<65,\nVLOOKUP(A85,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A85,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},98.651478747479146,1,1,null,1,1,1,1,null,1617370.2091848634,0,1617370.2091848634,null,0,0,0,null,1617370.2091848634,null,{"$f":"IF(B84<71,VLOOKUP(B84,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B84<71,VLOOKUP(B84,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AL,26)*(1-VLOOKUP(B84,Lookups!A:AL,37))^(A84-$A$3),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AL,27)*(1-VLOOKUP(B84,Lookups!A:AL,38))^(A84-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,"Survive",{"$f":"VLOOKUP(BC2,$B$3:$AR$93,42)","v":8.244955446579548E-2},{"$f":"VLOOKUP(BD2,$B$3:$AR$93,42)","v":5.8094798936965113E-2},{"$f":"VLOOKUP(BE2,$B$3:$AR$93,42)","v":4.0784809259645401E-2},2.8543316881649541E-2,1.9924405133988785E-2,1.2882860707774427E-2,8.3163587557062851E-3,5.3629109693791865E-3,3.4559469760399916E-3,2.2267448282159204E-3,1.4352740872606788E-3,9.593856603393921E-4,6.6109736009954407E-4,4.6705517863993164E-4,3.3650380675936405E-4]
[2095,102,null,{"$f":"VLOOKUP(B85,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B86<65,\nVLOOKUP(A86,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A86,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},103.1894467698632,1,1,null,1,1,1,1,null,1691769.2388073672,0,1691769.2388073672,null,0,0,0,null,1691769.2388073672,null,{"$f":"IF(B85<71,VLOOKUP(B85,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B85<71,VLOOKUP(B85,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AL,26)*(1-VLOOKUP(B85,Lookups!A:AL,37))^(A85-$A$3),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AL,27)*(1-VLOOKUP(B85,Lookups!A:AL,38))^(A85-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,"Interest",{"$f":"VLOOKUP(BC2,$B$3:$AR$93,43)","v":0.25341547072729076},{"$f":"VLOOKUP(BD2,$B$3:$AR$93,43)","v":0.24366872185316418},0.23429684793573477,0.22528543070743728,0.21662060644945891,0.20828904466294126,0.20027792756052043,0.19257493034665427,0.18516820225639832,0.17804634832345992,0.17119841184948068,{"$f":"VLOOKUP(BN2,$B$3:$AR$93,43)","v":0.16461385754757757},0.15828255533420921,0.15219476474443192,0.14634111994656915]
[2096,103,null,{"$f":"VLOOKUP(B86,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B87<65,\nVLOOKUP(A87,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A87,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},107.93616132127691,1,1,null,1,1,1,1,null,1769590.6237925063,0,1769590.6237925063,null,0,0,0,null,1769590.6237925063,null,{"$f":"IF(B86<71,VLOOKUP(B86,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B86<71,VLOOKUP(B86,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AL,26)*(1-VLOOKUP(B86,Lookups!A:AL,37))^(A86-$A$3),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AL,27)*(1-VLOOKUP(B86,Lookups!A:AL,38))^(A86-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,"Retire",{"$f":"VLOOKUP(BC2,$B$3:$AR$93,31) + VLOOKUP(BC2,$B$3:$AR$93,37)","v":0.2928},{"$f":"VLOOKUP(BD2,$B$3:$AR$93,31) + VLOOKUP(BD2,$B$3:$AR$93,37)","v":0.29520000000000002},0.29720000000000002,0.29880000000000001,0.35,0.3508,0.35120000000000001,0.35120000000000001,0.3508,0.35,0.3256,0.3044,0.28639999999999999,0.27160000000000001,{"$f":"VLOOKUP(BQ2,$B$3:$AR$93,31)","v":1}]
[2097,104,null,{"$f":"VLOOKUP(B87,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B88<65,\nVLOOKUP(A88,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A88,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},112.90122474205566,1,1,null,1,1,1,1,null,1850991.7924869617,0,1850991.7924869617,null,0,0,0,null,1850991.7924869617,null,{"$f":"IF(B87<71,VLOOKUP(B87,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B87<71,VLOOKUP(B87,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AL,26)*(1-VLOOKUP(B87,Lookups!A:AL,37))^(A87-$A$3),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AL,27)*(1-VLOOKUP(B87,Lookups!A:AL,38))^(A87-$A$3),\"\")","v":""},"","","",""]
[2098,105,null,{"$f":"VLOOKUP(B88,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B89<65,\nVLOOKUP(A89,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A89,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},118.09468108019023,1,1,null,1,1,1,1,null,1936137.4149413621,0,1936137.4149413621,null,0,0,0,null,1936137.4149413621,null,{"$f":"IF(B88<71,VLOOKUP(B88,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B88<71,VLOOKUP(B88,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AL,26)*(1-VLOOKUP(B88,Lookups!A:AL,37))^(A88-$A$3),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AL,27)*(1-VLOOKUP(B88,Lookups!A:AL,38))^(A88-$A$3),\"\")","v":""},"","","",""]
[2099,106,null,{"$f":"VLOOKUP(B89,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B90<65,\nVLOOKUP(A90,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A90,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},123.52703640987899,1,1,null,1,1,1,1,null,2025199.7360286647,0,2025199.7360286647,null,0,0,0,null,2025199.7360286647,null,{"$f":"IF(B89<71,VLOOKUP(B89,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B89<71,VLOOKUP(B89,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AL,26)*(1-VLOOKUP(B89,Lookups!A:AL,37))^(A89-$A$3),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AL,27)*(1-VLOOKUP(B89,Lookups!A:AL,38))^(A89-$A$3),\"\")","v":""},"","","",""]
[2100,107,null,{"$f":"VLOOKUP(B90,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B91<65,\nVLOOKUP(A91,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A91,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},129.20928008473342,1,1,null,1,1,1,1,null,2118358.9238859834,0,2118358.9238859834,null,0,0,0,null,2118358.9238859834,null,{"$f":"IF(B90<71,VLOOKUP(B90,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B90<71,VLOOKUP(B90,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AL,26)*(1-VLOOKUP(B90,Lookups!A:AL,37))^(A90-$A$3),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AL,27)*(1-VLOOKUP(B90,Lookups!A:AL,38))^(A90-$A$3),\"\")","v":""},"","","",""]
[2101,108,null,{"$f":"VLOOKUP(B91,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B92<65,\nVLOOKUP(A92,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A92,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},135.15290696863116,1,1,null,1,1,1,1,null,2215803.4343847386,0,2215803.4343847386,null,0,0,0,null,2215803.4343847386,null,{"$f":"IF(B91<71,VLOOKUP(B91,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B91<71,VLOOKUP(B91,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AL,26)*(1-VLOOKUP(B91,Lookups!A:AL,37))^(A91-$A$3),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AL,27)*(1-VLOOKUP(B91,Lookups!A:AL,38))^(A91-$A$3),\"\")","v":""},"","","",""]
[2102,109,null,{"$f":"VLOOKUP(B92,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B93<65,\nVLOOKUP(A93,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A93,'L-Trends'!$A$3:$D$95,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},141.36994068918818,1,1,null,1,1,1,1,null,2317730.3923664363,0,2317730.3923664363,null,0,0,0,null,2317730.3923664363,null,{"$f":"IF(B92<71,VLOOKUP(B92,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B92<71,VLOOKUP(B92,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AL,26)*(1-VLOOKUP(B92,Lookups!A:AL,37))^(A92-$A$3),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AL,27)*(1-VLOOKUP(B92,Lookups!A:AL,38))^(A92-$A$3),\"\")","v":""},"","","",""]
[2103,110,null,{"$f":"VLOOKUP(B93,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,null,147.87295796089086,null,1,null,null,1,null,1,null,2424345.9904152928,0,2424345.9904152928,null,0,0,0,null,2424345.9904152928,null,{"$f":"IF(B93<71,VLOOKUP(B93,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B93<71,VLOOKUP(B93,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AL,26)*(1-VLOOKUP(B93,Lookups!A:AL,37))^(A93-$A$3),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AL,27)*(1-VLOOKUP(B93,Lookups!A:AL,38))^(A93-$A$3),\"\")","v":""},"","","",""]

{"sheet":"L-Active LTC","index":3,"n_rows":93,"n_cols":84,"rows_kept":93,"cut":false,"hidden":true,"merged":[[0,19,0,22],[0,24,0,27]]}
["Actives",{"$f":"'L-Active'!B1","v":0},null,"Inst. LTC",null,null,"Non Inst. LTC",null,null,"Medical","LTC",null,null,null,null,null,null,null,null,"Institutional LTC",null,null,null,null,"Non Institutional LTC",null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retires at age XX",null,null,null,null,null,null,null,null,null,null,{"$f":"'L-Active'!BS1","v":0.01},"Retire","Retire",null,"Retire",null,"Ret Age","MS @","LTC","Normal","LTC","Total"]
["Year",null,null,"Gross",null,null,"Gross",null,null,"Trend","Rel Trend",null,null,null,null,null,null,null,null,"Gross","Prem","Net","Rate",null,"Gross","Prem","Net","Rate",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Death - M","Death - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Age","Net",{"$f":"BC12","v":56},{"$f":"BE2+1","v":57},{"$f":"BF2+1","v":58},{"$f":"BG2+1","v":59},{"$f":"BH2+1","v":60},61,62,63,64,65,66,67,68,69,70,null,"MS","Prob","Age","Survive","Weighted",null,"Prob","Retire","NC","Cost","PUC","PUC"]
[{"$f":"'L-Active'!A3","v":2013},{"$f":"'L-Active'!B3","v":20},null,{"$f":"VLOOKUP(B3,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B3,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1,null,null,null,null,null,null,null,null,{"$f":"D3*K3","v":178802.29496250002},0,{"$f":"T3-U3","v":178802.29496250002},{"$f":"VLOOKUP(B3,Lookups!A:T,19)","v":0},null,{"$f":"G3*K3","v":99652.81262500002},0,{"$f":"Y3-Z3","v":99652.81262500002},{"$f":"VLOOKUP(B3,Lookups!A:T,20)","v":0},null,{"$f":"V3*W3+AA3*AB3","v":0},null,{"$f":"IF(B3<71,VLOOKUP(B3,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B3<71,VLOOKUP(B3,Lookups!A:AG,33),\"\")","v":0},{"$f":"IF(B3<71,PCTMALE*AF3+(1-PCTMALE)*AG3,\"\")","v":0},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,28),\"\")","v":0.107033},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,29),\"\")","v":0.107033},{"$f":"IF(B3<70,PCTMALE*AI3+(1-PCTMALE)*AJ3,\"\")","v":0.107033},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AG,31),\"\")","v":1E-3},{"$f":"IF(AH3<1,IF(B3<70,PCTMALE*AL3+(1-PCTMALE)*AM3,\"\"),\"\")","v":1E-3},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AL,26)*(1-VLOOKUP(B3,Lookups!A:AL,37))^(A3-$A$3),\"\")","v":3.1832082508476058E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:AL,27)*(1-VLOOKUP(B3,Lookups!A:AL,38))^(A3-$A$3),\"\")","v":1.846453124358732E-4},{"$f":"IF(AO3<>\"\",PCTMALE*AO3+(1-PCTMALE)*AP3,\"\")","v":1.846453124358732E-4},{"$f":"IF(B3<71,SUM(AH3,AK3,AN3,AQ3),\"\")","v":0.10821764531243588},1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW3,Lookups!A3:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW3,Lookups!A3:$AG$93,33)","v":0.12},50,1,{"$f":"BW3*BV3*BX3","v":6},null,{"$f":"BX9","v":0.40299528192},{"$f":"MAX(BU1+BY24-B3,BU1)","v":35.271334518116866},{"$f":"BT79/CB3","v":0},{"$f":"SUM(CC3:CC3)","v":0},{"$f":"CC3*BU1","v":0},{"$f":"CE3","v":0}]
[{"$f":"1+A3","v":2014},{"$f":"ROUNDDOWN(1+B3,0)","v":21},null,{"$f":"VLOOKUP(B4,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B4,Lookups!A:R,18)","v":99652.81262500002},0,null,{"$f":"J3","v":1.0475000000000001},{"$f":"K3*J4","v":1.0475000000000001},null,null,null,null,null,null,null,null,{"$f":"D4*K4","v":187295.40397321878},0,187295.40397321878,{"$f":"VLOOKUP(B4,Lookups!A:T,19)","v":3.6000000000000001E-5},null,{"$f":"G4*K4","v":104386.32122468753},0,{"$f":"Y4-Z4","v":104386.32122468753},{"$f":"VLOOKUP(B4,Lookups!A:T,20)","v":1.1599999999999999E-4},null,{"$f":"V4*W4+AA4*AB4","v":18.851447805099632},null,{"$f":"IF(B4<71,VLOOKUP(B4,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B4<71,VLOOKUP(B4,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,28),\"\")","v":4.8057999999999997E-2},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,29),\"\")","v":4.8057999999999997E-2},4.8057999999999997E-2,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AL,26)*(1-VLOOKUP(B4,Lookups!A:AL,37))^(A4-$A$3),\"\")","v":3.3078919214585999E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:AL,27)*(1-VLOOKUP(B4,Lookups!A:AL,38))^(A4-$A$3),\"\")","v":1.8600899500375898E-4},1.8600899500375898E-4,{"$f":"IF(B4<71,SUM(AH4,AK4,AN4,AQ4),\"\")","v":4.9244008995003759E-2},1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW4,Lookups!A4:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW4,Lookups!A4:$AG$93,33)","v":0.12},{"$f":"1+BW3","v":51},{"$f":"BX3*(1-BV3)","v":0.88},{"$f":"BW4*BV4*BX4","v":5.3856000000000002},null,null,null,null,{"$f":"CD3*INTRt","v":0},{"$f":"'L-Inactive LTC'!AM98","v":0},{"$f":"CE4","v":0}]
[2015,22,null,{"$f":"VLOOKUP(B5,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B5,Lookups!A:R,18)","v":99652.81262500002},0,null,{"$f":"J4","v":1.0475000000000001},{"$f":"K4*J5","v":1.0972562500000003},null,null,null,null,null,null,null,null,196191.93566194671,0,196191.93566194671,{"$f":"VLOOKUP(B5,Lookups!A:T,19)","v":7.2000000000000002E-5},null,109344.6714828602,0,109344.6714828602,{"$f":"VLOOKUP(B5,Lookups!A:T,20)","v":2.3199999999999997E-4},null,{"$f":"V5*W5+AA5*AB5","v":39.493783151683729},null,{"$f":"IF(B5<71,VLOOKUP(B5,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B5<71,VLOOKUP(B5,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,28),\"\")","v":2.4483999999999999E-2},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,29),\"\")","v":2.4483999999999999E-2},2.4483999999999999E-2,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AL,26)*(1-VLOOKUP(B5,Lookups!A:AL,37))^(A5-$A$3),\"\")","v":3.4126801846748935E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:AL,27)*(1-VLOOKUP(B5,Lookups!A:AL,38))^(A5-$A$3),\"\")","v":1.883187664932644E-4},1.883187664932644E-4,2.5672318766493264E-2,{"$f":"IF(B5<71,AS4*(1-AR4),\"\")","v":0.95075599100499619},{"$f":"IF(B5<71,AT4/(1+INTRt),\"\")","v":0.96153846153846145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW5,Lookups!A5:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW5,Lookups!A5:$AG$93,33)","v":0.12},52,{"$f":"BX4*(1-BV4)","v":0.77439999999999998},4.8322560000000001,null,null,null,null,{"$f":"CD3+CD4","v":0},{"$f":"SUM(CE3:CE4)","v":0},{"$f":"CF3+CF4","v":0}]
[2016,23,null,{"$f":"VLOOKUP(B6,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B6,Lookups!A:R,18)","v":99652.81262500002},0,null,{"$f":"J5","v":1.0475000000000001},1.1493759218750004,null,null,null,null,null,null,null,null,{"$f":"D6*K6","v":205511.05260588918},0,205511.05260588918,{"$f":"VLOOKUP(B6,Lookups!A:T,19)","v":1.0800000000000001E-4},null,114538.54337829608,0,114538.54337829608,{"$f":"VLOOKUP(B6,Lookups!A:T,20)","v":3.48E-4},null,62.054606777083066,null,{"$f":"IF(B6<71,VLOOKUP(B6,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B6<71,VLOOKUP(B6,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,28),\"\")","v":1.9349999999999999E-2},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,29),\"\")","v":1.9349999999999999E-2},1.9349999999999999E-2,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AL,26)*(1-VLOOKUP(B6,Lookups!A:AL,37))^(A6-$A$3),\"\")","v":3.4882179964936634E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:AL,27)*(1-VLOOKUP(B6,Lookups!A:AL,38))^(A6-$A$3),\"\")","v":1.9156607029924218E-4},1.9156607029924218E-4,2.0541566070299243E-2,0.92634788013476277,0.92455621301775137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW6,Lookups!A6:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW6,Lookups!A6:$AG$93,33)","v":0.12},53,0.68147199999999997,4.3341619199999997]
[2017,24,null,{"$f":"VLOOKUP(B7,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B7,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.203971278164063,null,null,null,null,null,null,null,null,215272.82760466894,0,215272.82760466894,{"$f":"VLOOKUP(B7,Lookups!A:T,19)","v":1.44E-4},null,119979.12418876516,0,119979.12418876516,{"$f":"VLOOKUP(B7,Lookups!A:T,20)","v":4.6399999999999995E-4},null,86.66960079865936,null,{"$f":"IF(B7<71,VLOOKUP(B7,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B7<71,VLOOKUP(B7,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,28),\"\")","v":1.8700000000000001E-2},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,29),\"\")","v":1.8700000000000001E-2},1.8700000000000001E-2,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AL,26)*(1-VLOOKUP(B7,Lookups!A:AL,37))^(A7-$A$3),\"\")","v":3.5442677506941536E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:AL,27)*(1-VLOOKUP(B7,Lookups!A:AL,38))^(A7-$A$3),\"\")","v":1.9669260707605622E-4},1.9669260707605622E-4,1.989669260707606E-2,0.90731924395089292,0.88899635867091475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW7,Lookups!A7:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW7,Lookups!A7:$AG$93,33)","v":0.16},54,0.59969536000000001,5.1813679104000006]
[2018,25,null,{"$f":"VLOOKUP(B8,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B8,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.2611599138768561,null,null,null,null,null,null,null,null,225498.28691589076,0,225498.28691589076,{"$f":"VLOOKUP(B8,Lookups!A:T,19)","v":1.7999999999999998E-4},null,125678.13258773151,0,125678.13258773151,{"$f":"VLOOKUP(B8,Lookups!A:T,20)","v":5.8E-4},null,113.48300854574461,null,{"$f":"IF(B8<71,VLOOKUP(B8,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B8<71,VLOOKUP(B8,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,28),\"\")","v":1.805E-2},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,29),\"\")","v":1.805E-2},1.805E-2,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,30),\"\")","v":1E-3},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AG,31),\"\")","v":1E-3},1E-3,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AL,26)*(1-VLOOKUP(B8,Lookups!A:AL,37))^(A8-$A$3),\"\")","v":3.5620556038558143E-4},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:AL,27)*(1-VLOOKUP(B8,Lookups!A:AL,38))^(A8-$A$3),\"\")","v":2.0273401575136813E-4},2.0273401575136813E-4,1.9252734015751369E-2,0.88926659185751733,0.85480419102972571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW8,Lookups!A8:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW8,Lookups!A8:$AG$93,33)","v":0.2},55,0.5037441024,5.5411851264000003]
[2019,26,null,{"$f":"VLOOKUP(B9,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B9,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.3210650097860068,null,null,null,null,null,null,null,null,236209.45554439558,0,236209.45554439558,{"$f":"VLOOKUP(B9,Lookups!A:T,19)","v":2.1600000000000002E-4},null,131647.84388564876,0,131647.84388564876,{"$f":"VLOOKUP(B9,Lookups!A:T,20)","v":6.96E-4},null,142.64814174200097,null,{"$f":"IF(B9<71,VLOOKUP(B9,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B9<71,VLOOKUP(B9,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,28),\"\")","v":1.7399999999999999E-2},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,29),\"\")","v":1.7399999999999999E-2},1.7399999999999999E-2,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,30),\"\")","v":2.3969999999999998E-3},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AG,31),\"\")","v":2.3969999999999998E-3},2.3969999999999998E-3,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AL,26)*(1-VLOOKUP(B9,Lookups!A:AL,37))^(A9-$A$3),\"\")","v":3.5513694370442465E-4},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:AL,27)*(1-VLOOKUP(B9,Lookups!A:AL,38))^(A9-$A$3),\"\")","v":2.1062643203746464E-4},2.1062643203746464E-4,2.0007626432037462E-2,0.87214577869539089,0.82192710675935166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW9,Lookups!A9:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW9,Lookups!A9:$AG$93,33)","v":0.2},56,0.40299528192,4.513547157504]
[2020,27,null,{"$f":"VLOOKUP(B10,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B10,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.3838155977508422,null,null,null,null,null,null,null,null,247429.40468275436,0,247429.40468275436,{"$f":"VLOOKUP(B10,Lookups!A:T,19)","v":2.52E-4},null,137901.11647021706,0,137901.11647021706,{"$f":"VLOOKUP(B10,Lookups!A:T,20)","v":8.119999999999999E-4},null,174.32791655387035,null,{"$f":"IF(B10<71,VLOOKUP(B10,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B10<71,VLOOKUP(B10,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,28),\"\")","v":1.6750000000000001E-2},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,29),\"\")","v":1.6750000000000001E-2},1.6750000000000001E-2,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,30),\"\")","v":3.7929999999999999E-3},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AG,31),\"\")","v":3.7929999999999999E-3},3.7929999999999999E-3,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AL,26)*(1-VLOOKUP(B10,Lookups!A:AL,37))^(A10-$A$3),\"\")","v":3.5595489209072265E-4},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:AL,27)*(1-VLOOKUP(B10,Lookups!A:AL,38))^(A10-$A$3),\"\")","v":2.2129470804581962E-4},2.2129470804581962E-4,2.0764294708045822E-2,0.8546962117609751,0.79031452573014582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW10,Lookups!A10:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW10,Lookups!A10:$AG$93,33)","v":0.2},57,0.322396225536,3.6753169711104001]
[2021,28,null,{"$f":"VLOOKUP(B11,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B11,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.4495468386440074,null,null,null,null,null,null,null,null,259182.30140518522,0,259182.30140518522,{"$f":"VLOOKUP(B11,Lookups!A:T,19)","v":2.8800000000000001E-4},null,144451.41950255239,0,144451.41950255239,{"$f":"VLOOKUP(B11,Lookups!A:T,20)","v":9.279999999999999E-4},null,208.69542010306196,null,{"$f":"IF(B11<71,VLOOKUP(B11,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B11<71,VLOOKUP(B11,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,28),\"\")","v":1.61E-2},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,29),\"\")","v":1.61E-2},1.61E-2,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,30),\"\")","v":5.1869999999999998E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AG,31),\"\")","v":5.1869999999999998E-3},5.1869999999999998E-3,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AL,26)*(1-VLOOKUP(B11,Lookups!A:AL,37))^(A11-$A$3),\"\")","v":3.5864244569396844E-4},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:AL,27)*(1-VLOOKUP(B11,Lookups!A:AL,38))^(A11-$A$3),\"\")","v":2.3283593333011567E-4},2.3283593333011567E-4,2.1519835933330116E-2,0.83694904773411982,0.75991781320206331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW11,Lookups!A11:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW11,Lookups!A11:$AG$93,33)","v":0.2},58,0.25791698042880001,2.9918369729740806]
[2022,29,null,{"$f":"VLOOKUP(B12,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B12,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.5184003134795978,null,null,null,null,null,null,null,null,271493.46072193154,0,271493.46072193154,{"$f":"VLOOKUP(B12,Lookups!A:T,19)","v":3.2399999999999996E-4},null,151312.86192892367,0,151312.86192892367,{"$f":"VLOOKUP(B12,Lookups!A:T,20)","v":1.044E-3},null,245.93450912770214,null,{"$f":"IF(B12<71,VLOOKUP(B12,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B12<71,VLOOKUP(B12,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,28),\"\")","v":1.545E-2},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,29),\"\")","v":1.545E-2},1.545E-2,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,30),\"\")","v":6.5779999999999996E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AG,31),\"\")","v":6.5779999999999996E-3},6.5779999999999996E-3,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AL,26)*(1-VLOOKUP(B12,Lookups!A:AL,37))^(A12-$A$3),\"\")","v":3.6786293642475506E-4},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:AL,27)*(1-VLOOKUP(B12,Lookups!A:AL,38))^(A12-$A$3),\"\")","v":2.4711403362884308E-4},2.4711403362884308E-4,2.2275114033628841E-2,0.81893804154232475,0.73069020500198389,null,{"$f":"IF(BC12>=$B$3,VLOOKUP(BC12,Lookups!A:AL,26)*(1-VLOOKUP(BC12,Lookups!A:AL,37))^(BC12-$B$3),\"\")","v":3.1278862163870188E-3},{"$f":"IF(BC12>=$B$3,VLOOKUP(BC12,Lookups!A:AL,27)*(1-VLOOKUP(BC12,Lookups!A:AL,38))^(BC12-$B$3),\"\")","v":2.5897772599126471E-3},{"$f":"IF(BC12>=$B$3, PCTMALE*AV12+(1-PCTMALE)*AW12, \"\")","v":2.5897772599126471E-3},{"$f":"IF(AX11=\"\",1,\"\")","v":1},{"$f":"IF(AX11=\"\",1,AZ11/(1+INTRt))","v":1},{"$f":"IF(AX12=\"\",1,ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AX12),6))","v":0.98123000000000005},null,56,{"$f":"IF(BC12>=$B$3,VLOOKUP(BC12,$B$3:$AD$93,29),\"\")","v":4363.5672307620689},{"$f":"IF(BD12<>\"\",BD12*BA12*AZ12*AY12*0.5,\"\")","v":2140.8315369203324},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW12,Lookups!A12:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW12,Lookups!A12:$AG$93,33)","v":0.2},59,0.20633358434304003,2.4347362952478724]
[2023,30,null,{"$f":"VLOOKUP(B13,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B13,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.5905243283698789,null,null,null,null,null,null,null,null,284389.4001062233,0,284389.4001062233,{"$f":"VLOOKUP(B13,Lookups!A:T,19)","v":3.5999999999999997E-4},null,158500.22287054756,0,158500.22287054756,{"$f":"VLOOKUP(B13,Lookups!A:T,20)","v":1.16E-3},null,286.24044256807554,null,{"$f":"IF(B13<71,VLOOKUP(B13,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B13<71,VLOOKUP(B13,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,28),\"\")","v":1.4800000000000001E-2},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,29),\"\")","v":1.4800000000000001E-2},1.4800000000000001E-2,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,30),\"\")","v":7.9679999999999994E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AG,31),\"\")","v":7.9679999999999994E-3},7.9679999999999994E-3,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AL,26)*(1-VLOOKUP(B13,Lookups!A:AL,37))^(A13-$A$3),\"\")","v":3.8449071556635641E-4},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:AL,27)*(1-VLOOKUP(B13,Lookups!A:AL,38))^(A13-$A$3),\"\")","v":2.8650157689046458E-4},2.8650157689046458E-4,2.3054501576890464E-2,0.80069610328049279,0.70258673557883067,null,{"$f":"IF(BC13>=$B$3,VLOOKUP(BC13,Lookups!A:AL,26)*(1-VLOOKUP(BC13,Lookups!A:AL,37))^(BC13-$B$3),\"\")","v":3.4372902928396197E-3},{"$f":"IF(BC13>=$B$3,VLOOKUP(BC13,Lookups!A:AL,27)*(1-VLOOKUP(BC13,Lookups!A:AL,38))^(BC13-$B$3),\"\")","v":2.761091079799707E-3},2.761091079799707E-3,{"$f":"IF(AX12=\"\",1,AY12*(1-AX12))","v":0.99741022274008739},0.96153846153846145,0.981155,null,{"$f":"1+BC12","v":57},{"$f":"IF(BC13>=$B$3,VLOOKUP(BC13,$B$3:$AD$93,29),\"\")","v":4839.9393614914652},{"$f":"IF($BD$12<>\"\",BD13*BA13*AZ13*AY13,\"\")","v":4554.2620667624124},{"$f":"IF(BD13<>\"\",BD13*AY13/$AY$13*BA13*AZ13/$AZ$13*0.5,\"\")","v":2374.3653521120791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW13,Lookups!A13:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW13,Lookups!A13:$AG$93,33)","v":0.25},60,0.16506686747443203,2.4760030121164802]
[2024,31,null,{"$f":"VLOOKUP(B14,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B14,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.6660742339674484,null,null,null,null,null,null,null,null,297897.89661126898,0,297897.89661126898,{"$f":"VLOOKUP(B14,Lookups!A:T,19)","v":3.9599999999999998E-4},null,166028.98345689857,0,166028.98345689857,{"$f":"VLOOKUP(B14,Lookups!A:T,20)","v":1.276E-3},null,329.82054994906508,null,{"$f":"IF(B14<71,VLOOKUP(B14,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B14<71,VLOOKUP(B14,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,28),\"\")","v":1.4149999999999999E-2},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,29),\"\")","v":1.4149999999999999E-2},1.4149999999999999E-2,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,30),\"\")","v":9.3559999999999997E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AG,31),\"\")","v":9.3559999999999997E-3},9.3559999999999997E-3,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AL,26)*(1-VLOOKUP(B14,Lookups!A:AL,37))^(A14-$A$3),\"\")","v":4.1311100989885406E-4},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:AL,27)*(1-VLOOKUP(B14,Lookups!A:AL,38))^(A14-$A$3),\"\")","v":3.2565057086621376E-4},3.2565057086621376E-4,2.3831650570866211E-2,0.78223645370480255,0.67556416882579873,null,{"$f":"IF(BC14>=$B$3,VLOOKUP(BC14,Lookups!A:AL,26)*(1-VLOOKUP(BC14,Lookups!A:AL,37))^(BC14-$B$3),\"\")","v":3.6343577261715235E-3},{"$f":"IF(BC14>=$B$3,VLOOKUP(BC14,Lookups!A:AL,27)*(1-VLOOKUP(BC14,Lookups!A:AL,38))^(BC14-$B$3),\"\")","v":2.9483297387447645E-3},2.9483297387447645E-3,{"$f":"IF(AX13=\"\",1,AY13*(1-AX13))","v":0.99465628227117864},0.92455621301775137,0.98107200000000006,null,58,{"$f":"IF(BC14>=$B$3,VLOOKUP(BC14,$B$3:$AD$93,29),\"\")","v":5340.9041051385593},{"$f":"IF($BD$12<>\"\",BD14*BA14*AZ14*AY14,\"\")","v":4818.6126098156665},{"$f":"IF($BD$13<>\"\",BD14*AY14/$AY$13*BA14*AZ14/$AZ$13,\"\")","v":5024.369111077569},{"$f":"IF($BD$14<>\"\",BD14*AY14/$AY$14*BA14*AZ14/$AZ$14*0.5,\"\")","v":2619.9057361182486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW14,Lookups!A14:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW14,Lookups!A14:$AG$93,33)","v":0.25},61,0.12380015060582403,1.8879522967388165]
[2025,32,null,{"$f":"VLOOKUP(B15,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B15,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.7452127600809024,null,null,null,null,null,null,null,null,312048.04670030432,0,312048.04670030432,{"$f":"VLOOKUP(B15,Lookups!A:T,19)","v":4.3200000000000004E-4},null,173915.36017110129,0,173915.36017110129,{"$f":"VLOOKUP(B15,Lookups!A:T,20)","v":1.392E-3},null,376.89493753270449,null,{"$f":"IF(B15<71,VLOOKUP(B15,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B15<71,VLOOKUP(B15,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,28),\"\")","v":1.35E-2},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,29),\"\")","v":1.35E-2},1.35E-2,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,30),\"\")","v":1.0742E-2},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AG,31),\"\")","v":1.0742E-2},1.0742E-2,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AL,26)*(1-VLOOKUP(B15,Lookups!A:AL,37))^(A15-$A$3),\"\")","v":4.628918170218684E-4},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:AL,27)*(1-VLOOKUP(B15,Lookups!A:AL,38))^(A15-$A$3),\"\")","v":3.6548973127578383E-4},3.6548973127578383E-4,2.4607489731275783E-2,0.76359446787631613,0.64958093156326802,null,{"$f":"IF(BC15>=$B$3,VLOOKUP(BC15,Lookups!A:AL,26)*(1-VLOOKUP(BC15,Lookups!A:AL,37))^(BC15-$B$3),\"\")","v":3.8561130706474111E-3},{"$f":"IF(BC15>=$B$3,VLOOKUP(BC15,Lookups!A:AL,27)*(1-VLOOKUP(BC15,Lookups!A:AL,38))^(BC15-$B$3),\"\")","v":3.1590114000325529E-3},3.1590114000325529E-3,0.99172370757432915,0.88899635867091475,0.98097999999999996,null,59,{"$f":"IF(BC15>=$B$3,VLOOKUP(BC15,$B$3:$AD$93,29),\"\")","v":5867.2091168660581},5074.373122700511,{"$f":"IF($BD$13<>\"\",BD15*AY15/$AY$13*BA15*AZ15/$AZ$13,\"\")","v":5291.0506903674905},{"$f":"IF($BD$14<>\"\",BD15*AY15/$AY$14*BA15*AZ15/$AZ$14,\"\")","v":5517.9282203704306},{"$f":"IF($BD$15<>\"\",BD15*AY15/$AY$15*BA15*AZ15/$AZ$15*0.5,\"\")","v":2877.8073997316328},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW15,Lookups!A15:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW15,Lookups!A15:$AG$93,33)","v":0.25},62,9.2850112954368014E-2,1.4391767507927042]
[2026,33,null,{"$f":"VLOOKUP(B16,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B16,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.8281103661847455,null,null,null,null,null,null,null,null,326870.32891856879,0,326870.32891856879,{"$f":"VLOOKUP(B16,Lookups!A:T,19)","v":4.6799999999999999E-4},null,182176.33977922861,0,182176.33977922861,{"$f":"VLOOKUP(B16,Lookups!A:T,20)","v":1.5079999999999998E-3},null,427.69723432096691,null,{"$f":"IF(B16<71,VLOOKUP(B16,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B16<71,VLOOKUP(B16,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,28),\"\")","v":1.285E-2},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,29),\"\")","v":1.285E-2},1.285E-2,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,30),\"\")","v":1.2126E-2},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AG,31),\"\")","v":1.2126E-2},1.2126E-2,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AL,26)*(1-VLOOKUP(B16,Lookups!A:AL,37))^(A16-$A$3),\"\")","v":5.1976906926411062E-4},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:AL,27)*(1-VLOOKUP(B16,Lookups!A:AL,38))^(A16-$A$3),\"\")","v":4.0231235788236311E-4},4.0231235788236311E-4,2.5378312357882363E-2,0.74480432484919068,0.62459704958006534,null,{"$f":"IF(BC16>=$B$3,VLOOKUP(BC16,Lookups!A:AL,26)*(1-VLOOKUP(BC16,Lookups!A:AL,37))^(BC16-$B$3),\"\")","v":4.0969628810158566E-3},{"$f":"IF(BC16>=$B$3,VLOOKUP(BC16,Lookups!A:AL,27)*(1-VLOOKUP(BC16,Lookups!A:AL,38))^(BC16-$B$3),\"\")","v":3.4130318501845325E-3},3.4130318501845325E-3,0.98859084107641926,0.85480419102972571,0.98086799999999996,null,60,{"$f":"IF(BC16>=$B$3,VLOOKUP(BC16,$B$3:$AD$93,29),\"\")","v":6419.593185143116},5321.0985082115403,5548.3113390768594,{"$f":"IF($BD$14<>\"\",BD16*AY16/$AY$14*BA16*AZ16/$AZ$14,\"\")","v":5786.2200732699976},{"$f":"IF($BD$15<>\"\",BD16*AY16/$AY$15*BA16*AZ16/$AZ$15,\"\")","v":6035.463412466881},{"$f":"IF($BD$16<>\"\",BD16*AY16/$AY$16*BA16*AZ16/$AZ$16*0.5,\"\")","v":3148.3867641624784},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW16,Lookups!A16:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW16,Lookups!A16:$AG$93,33)","v":0.25},63,6.963758471577601E-2,1.0967919592734721]
[2027,34,null,{"$f":"VLOOKUP(B17,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B17,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,1.914945608578521,null,null,null,null,null,null,null,null,342396.66954220081,0,342396.66954220081,{"$f":"VLOOKUP(B17,Lookups!A:T,19)","v":5.04E-4},null,190829.71591874197,0,190829.71591874197,{"$f":"VLOOKUP(B17,Lookups!A:T,20)","v":1.6239999999999998E-3},null,482.47538010130614,null,{"$f":"IF(B17<71,VLOOKUP(B17,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B17<71,VLOOKUP(B17,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,28),\"\")","v":1.2200000000000001E-2},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,29),\"\")","v":1.2200000000000001E-2},1.2200000000000001E-2,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,30),\"\")","v":1.3507999999999999E-2},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AG,31),\"\")","v":1.3507999999999999E-2},1.3507999999999999E-2,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AL,26)*(1-VLOOKUP(B17,Lookups!A:AL,37))^(A17-$A$3),\"\")","v":5.8183338052942505E-4},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:AL,27)*(1-VLOOKUP(B17,Lookups!A:AL,38))^(A17-$A$3),\"\")","v":4.3798867789457505E-4},4.3798867789457505E-4,2.6145988677894576E-2,0.72590244804766624,0.60057408613467822,null,{"$f":"IF(BC17>=$B$3,VLOOKUP(BC17,Lookups!A:AL,26)*(1-VLOOKUP(BC17,Lookups!A:AL,37))^(BC17-$B$3),\"\")","v":4.3726126461562731E-3},{"$f":"IF(BC17>=$B$3,VLOOKUP(BC17,Lookups!A:AL,27)*(1-VLOOKUP(BC17,Lookups!A:AL,38))^(BC17-$B$3),\"\")","v":3.6633490690769891E-3},3.6633490690769891E-3,0.98521674904902479,0.82192710675935166,0.98075699999999999,null,61,{"$f":"IF(BC17>=$B$3,VLOOKUP(BC17,$B$3:$AD$93,29),\"\")","v":6998.7825431870569},5558.3898834520114,5795.7351418649705,6044.2532813587786,{"$f":"IF($BD$15<>\"\",BD17*AY17/$AY$15*BA17*AZ17/$AZ$15,\"\")","v":6304.6114861489759},{"$f":"IF($BD$16<>\"\",BD17*AY17/$AY$16*BA17*AZ17/$AZ$16,\"\")","v":6577.5745786735297},{"$f":"IF($BD$17<>\"\",BD17*AY17/$AY$17*BA17*AZ17/$AZ$17*0.5,\"\")","v":3432.0524853542543},null,null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW17,Lookups!A17:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW17,Lookups!A17:$AG$93,33)","v":0.25},64,5.2228188536832004E-2,0.83565101658931207]
[2028,35,null,{"$f":"VLOOKUP(B18,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B18,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.0059055249860012,null,null,null,null,null,null,null,null,358660.51134545542,0,358660.51134545542,{"$f":"VLOOKUP(B18,Lookups!A:T,19)","v":5.4000000000000001E-4},null,199894.12742488226,0,199894.12742488226,{"$f":"VLOOKUP(B18,Lookups!A:T,20)","v":1.7399999999999998E-3},null,541.49245784584105,null,{"$f":"IF(B18<71,VLOOKUP(B18,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B18<71,VLOOKUP(B18,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,28),\"\")","v":1.155E-2},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,29),\"\")","v":1.155E-2},1.155E-2,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,30),\"\")","v":1.4888E-2},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AG,31),\"\")","v":1.4888E-2},1.4888E-2,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AL,26)*(1-VLOOKUP(B18,Lookups!A:AL,37))^(A18-$A$3),\"\")","v":6.4535925837125416E-4},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:AL,27)*(1-VLOOKUP(B18,Lookups!A:AL,38))^(A18-$A$3),\"\")","v":4.7252800399262768E-4},4.7252800399262768E-4,2.6910528003992629E-2,0.70692301085975606,0.57747508282180593,null,{"$f":"IF(BC18>=$B$3,VLOOKUP(BC18,Lookups!A:AL,26)*(1-VLOOKUP(BC18,Lookups!A:AL,37))^(BC18-$B$3),\"\")","v":4.6685924434496174E-3},{"$f":"IF(BC18>=$B$3,VLOOKUP(BC18,Lookups!A:AL,27)*(1-VLOOKUP(BC18,Lookups!A:AL,38))^(BC18-$B$3),\"\")","v":3.9371306944381481E-3},3.9371306944381481E-3,0.981607556188557,0.79031452573014582,0.98063699999999998,null,62,7605.4867949295822,5785.9296529625199,6032.9909418314346,6291.6824878989628,6562.6987874162851,{"$f":"IF($BD$16<>\"\",BD18*AY18/$AY$16*BA18*AZ18/$AZ$16,\"\")","v":6846.8359718020129},{"$f":"IF($BD$17<>\"\",BD18*AY18/$AY$17*BA18*AZ18/$AZ$17,\"\")","v":7145.0958503840748},{"$f":"IF($BD$18<>\"\",BD18*AY18/$AY$18*BA18*AZ18/$AZ$18*0.5,\"\")","v":3729.1108770596807},null,null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW18,Lookups!A18:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW18,Lookups!A18:$AG$93,33)","v":0.25},65,3.9171141402624003E-2,0.63653104779264003]
[2029,36,null,{"$f":"VLOOKUP(B19,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B19,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.1011860374228366,null,null,null,null,null,null,null,null,375696.88563436462,0,375696.88563436462,{"$f":"VLOOKUP(B19,Lookups!A:T,19)","v":5.7600000000000001E-4},null,209389.09847756423,0,209389.09847756423,{"$f":"VLOOKUP(B19,Lookups!A:T,20)","v":1.8559999999999998E-3},null,605.02757289975318,null,{"$f":"IF(B19<71,VLOOKUP(B19,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B19<71,VLOOKUP(B19,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,28),\"\")","v":1.09E-2},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,29),\"\")","v":1.09E-2},1.09E-2,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,30),\"\")","v":1.6267E-2},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AG,31),\"\")","v":1.6267E-2},1.6267E-2,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AL,26)*(1-VLOOKUP(B19,Lookups!A:AL,37))^(A19-$A$3),\"\")","v":7.0849874444560759E-4},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:AL,27)*(1-VLOOKUP(B19,Lookups!A:AL,38))^(A19-$A$3),\"\")","v":5.0777270947330744E-4},5.0777270947330744E-4,2.7674772709473307E-2,0.68789933937934777,0.55526450271327488,null,{"$f":"IF(BC19>=$B$3,VLOOKUP(BC19,Lookups!A:AL,26)*(1-VLOOKUP(BC19,Lookups!A:AL,37))^(BC19-$B$3),\"\")","v":4.9879977300924796E-3},{"$f":"IF(BC19>=$B$3,VLOOKUP(BC19,Lookups!A:AL,27)*(1-VLOOKUP(BC19,Lookups!A:AL,38))^(BC19-$B$3),\"\")","v":4.3837499871728618E-3},4.3837499871728618E-3,0.97774283894919467,0.75991781320206331,0.98043999999999998,null,63,8664.7709824089288,6312.0347106805566,6581.5608757986547,6863.7748182550395,7159.4341837016354,7469.4074944762397,{"$f":"IF($BD$17<>\"\",BD19*AY19/$AY$17*BA19*AZ19/$AZ$17,\"\")","v":7794.7876527796516},{"$f":"IF($BD$18<>\"\",BD19*AY19/$AY$18*BA19*AZ19/$AZ$18,\"\")","v":8136.3855794288884},{"$f":"IF($BD$19<>\"\",BD19*AY19/$AY$19*BA19*AZ19/$AZ$19*0.5,\"\")","v":4247.6440309965046},null,null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW19,Lookups!A19:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW19,Lookups!A19:$AG$93,33)","v":0.25},66,2.9378356051968001E-2,0.48474287485747203]
[{"$f":"1+A19","v":2030},37,null,{"$f":"VLOOKUP(B20,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B20,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.2009923742004216,null,null,null,null,null,null,null,null,393542.48770199699,0,393542.48770199699,{"$f":"VLOOKUP(B20,Lookups!A:T,19)","v":6.1200000000000002E-4},null,219335.08065524854,0,219335.08065524854,{"$f":"VLOOKUP(B20,Lookups!A:T,20)","v":1.9719999999999998E-3},null,673.37678152577223,null,{"$f":"IF(B20<71,VLOOKUP(B20,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B20<71,VLOOKUP(B20,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,28),\"\")","v":1.025E-2},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,29),\"\")","v":1.025E-2},1.025E-2,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,30),\"\")","v":1.9033000000000001E-2},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AG,31),\"\")","v":1.9033000000000001E-2},1.9033000000000001E-2,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AL,26)*(1-VLOOKUP(B20,Lookups!A:AL,37))^(A20-$A$3),\"\")","v":7.6851216267337613E-4},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:AL,27)*(1-VLOOKUP(B20,Lookups!A:AL,38))^(A20-$A$3),\"\")","v":5.4645692423148503E-4},5.4645692423148503E-4,2.9829456924231487E-2,0.66886188151502746,0.53390817568584126,null,{"$f":"IF(BC20>=$B$3,VLOOKUP(BC20,Lookups!A:AL,26)*(1-VLOOKUP(BC20,Lookups!A:AL,37))^(BC20-$B$3),\"\")","v":5.3297821988214263E-3},{"$f":"IF(BC20>=$B$3,VLOOKUP(BC20,Lookups!A:AL,27)*(1-VLOOKUP(BC20,Lookups!A:AL,38))^(BC20-$B$3),\"\")","v":4.8773747821085735E-3},4.8773747821085735E-3,0.97345665879149279,0.73069020500198389,0.98022200000000004,null,64,9781.6927828579319,6820.0627417881478,7111.2818875809608,7416.2099943455078,7735.6656873142274,8070.5873923842955,8422.1559746684325,{"$f":"IF($BD$18<>\"\",BD20*AY20/$AY$18*BA20*AZ20/$AZ$18,\"\")","v":8791.247622448891},{"$f":"IF($BD$19<>\"\",BD20*AY20/$AY$19*BA20*AZ20/$AZ$19,\"\")","v":9179.0365940667198},{"$f":"IF($BD$20<>\"\",BD20*AY20/$AY$20*BA20*AZ20/$AZ$20*0.5,\"\")","v":4794.1152314992842},null,null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW20,Lookups!A20:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW20,Lookups!A20:$AG$93,33)","v":0.25},67,2.2033767038975999E-2,0.36906559790284799]
[2031,38,null,{"$f":"VLOOKUP(B21,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B21,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.305539511974942,null,null,null,null,null,null,null,null,412235.75586784194,0,412235.75586784194,{"$f":"VLOOKUP(B21,Lookups!A:T,19)","v":6.4799999999999992E-4},null,229753.49698637289,0,229753.49698637289,{"$f":"VLOOKUP(B21,Lookups!A:T,20)","v":2.088E-3},null,746.85407150990818,null,{"$f":"IF(B21<71,VLOOKUP(B21,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B21<71,VLOOKUP(B21,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,28),\"\")","v":9.5999999999999992E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,29),\"\")","v":9.5999999999999992E-3},9.5999999999999992E-3,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,30),\"\")","v":2.0514000000000001E-2},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AG,31),\"\")","v":2.0514000000000001E-2},2.0514000000000001E-2,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AL,26)*(1-VLOOKUP(B21,Lookups!A:AL,37))^(A21-$A$3),\"\")","v":8.236037931885396E-4},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:AL,27)*(1-VLOOKUP(B21,Lookups!A:AL,38))^(A21-$A$3),\"\")","v":5.903708606041744E-4},5.903708606041744E-4,3.0704370860604176E-2,0.64891009483211459,0.51337324585177047,null,{"$f":"IF(BC21>=$B$3,VLOOKUP(BC21,Lookups!A:AL,26)*(1-VLOOKUP(BC21,Lookups!A:AL,37))^(BC21-$B$3),\"\")","v":5.6003076542013698E-3},{"$f":"IF(BC21>=$B$3,VLOOKUP(BC21,Lookups!A:AL,27)*(1-VLOOKUP(BC21,Lookups!A:AL,38))^(BC21-$B$3),\"\")","v":5.4384547911455498E-3},5.4384547911455498E-3,0.9687087458324275,0.70258673557883067,0.97997500000000004,null,65,10958.110620560863,7308.7624038472868,7620.8492019656533,7947.627292868191,8289.9739613465772,8648.8948773155644,9025.6555221741582,9421.1948685122843,{"$f":"IF($BD$19<>\"\",BD21*AY21/$AY$19*BA21*AZ21/$AZ$19,\"\")","v":9836.7713175412318},{"$f":"IF($BD$20<>\"\",BD21*AY21/$AY$20*BA21*AZ21/$AZ$20,\"\")","v":10275.286457117469},{"$f":"IF($BD$21<>\"\",BD21*AY21/$AY$21*BA21*AZ21/$AZ$21*0.5,\"\")","v":5369.3372276920663},null,null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW21,Lookups!A21:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW21,Lookups!A21:$AG$93,33)","v":0.25},68,1.6525325279231999E-2,0.28093052974694399]
[2032,39,null,{"$f":"VLOOKUP(B22,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B22,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.4150526387937519,null,null,null,null,null,null,null,null,431816.95427156443,0,431816.95427156443,{"$f":"VLOOKUP(B22,Lookups!A:T,19)","v":6.8400000000000004E-4},null,240666.78809322562,0,240666.78809322562,{"$f":"VLOOKUP(B22,Lookups!A:T,20)","v":2.2039999999999998E-3},null,825.79239767921933,null,{"$f":"IF(B22<71,VLOOKUP(B22,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B22<71,VLOOKUP(B22,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,28),\"\")","v":8.9499999999999996E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,29),\"\")","v":8.9499999999999996E-3},8.9499999999999996E-3,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,30),\"\")","v":2.1994E-2},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AG,31),\"\")","v":2.1994E-2},2.1994E-2,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AL,26)*(1-VLOOKUP(B22,Lookups!A:AL,37))^(A22-$A$3),\"\")","v":8.7563295847771126E-4},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:AL,27)*(1-VLOOKUP(B22,Lookups!A:AL,38))^(A22-$A$3),\"\")","v":6.412830588021412E-4},6.412830588021412E-4,3.1585283058802142E-2,0.62898571862519947,0.49362812101131776,null,{"$f":"IF(BC22>=$B$3,VLOOKUP(BC22,Lookups!A:AL,26)*(1-VLOOKUP(BC22,Lookups!A:AL,37))^(BC22-$B$3),\"\")","v":5.8854429778240642E-3},{"$f":"IF(BC22>=$B$3,VLOOKUP(BC22,Lookups!A:AL,27)*(1-VLOOKUP(BC22,Lookups!A:AL,38))^(BC22-$B$3),\"\")","v":5.9662361253612281E-3},5.9662361253612281E-3,0.96344046711243048,0.67556416882579873,0.979742,null,66,12195.87113614225,7777.0706409352206,8109.1543701575847,8456.8707353141854,8821.1532331340259,9203.0719717334141,9603.9735181083797,10024.857009425828,10467.061478831738,{"$f":"IF($BD$20<>\"\",BD22*AY22/$AY$20*BA22*AZ22/$AZ$20,\"\")","v":10933.674433141043},{"$f":"IF($BD$21<>\"\",BD22*AY22/$AY$21*BA22*AZ22/$AZ$21,\"\")","v":11426.753972131719},{"$f":"IF($BD$22<>\"\",BD22*AY22/$AY$22*BA22*AZ22/$AZ$22*0.5,\"\")","v":5974.4035893331402},null,null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW22,Lookups!A22:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW22,Lookups!A22:$AG$93,33)","v":0.25},69,1.2393993959423999E-2,0.21379639580006399]
[2033,40,null,{"$f":"VLOOKUP(B23,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B23,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.5297676391364554,null,null,null,null,null,null,null,null,452328.25959946378,0,452328.25959946378,{"$f":"VLOOKUP(B23,Lookups!A:T,19)","v":7.1999999999999994E-4},null,252098.46052765386,0,252098.46052765386,{"$f":"VLOOKUP(B23,Lookups!A:T,20)","v":2.32E-3},null,910.54477533577085,null,{"$f":"IF(B23<71,VLOOKUP(B23,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B23<71,VLOOKUP(B23,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,28),\"\")","v":8.3000000000000001E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,29),\"\")","v":8.3000000000000001E-3},8.3000000000000001E-3,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,30),\"\")","v":2.3470999999999999E-2},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AG,31),\"\")","v":2.3470999999999999E-2},2.3470999999999999E-2,{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AL,26)*(1-VLOOKUP(B23,Lookups!A:AL,37))^(A23-$A$3),\"\")","v":9.2462571250407244E-4},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:AL,27)*(1-VLOOKUP(B23,Lookups!A:AL,38))^(A23-$A$3),\"\")","v":7.0094054992962988E-4},7.0094054992962988E-4,3.2471940549929627E-2,0.60911902666247841,0.47464242404934398,null,{"$f":"IF(BC23>=$B$3,VLOOKUP(BC23,Lookups!A:AL,26)*(1-VLOOKUP(BC23,Lookups!A:AL,37))^(BC23-$B$3),\"\")","v":6.1837046424894314E-3},{"$f":"IF(BC23>=$B$3,VLOOKUP(BC23,Lookups!A:AL,27)*(1-VLOOKUP(BC23,Lookups!A:AL,38))^(BC23-$B$3),\"\")","v":6.5159460798335867E-3},6.5159460798335867E-3,0.9576923537929094,0.64958093156326802,0.97950000000000004,null,67,13496.801105317034,8224.2172874826047,8575.3943402390432,8943.1028353129204,9328.3299413042078,9732.2072927416284,10156.158878178048,10601.241280681817,11068.870521793202,11562.31162610757,{"$f":"IF($BD$21<>\"\",BD23*AY23/$AY$21*BA23*AZ23/$AZ$21,\"\")","v":12083.741024900251},{"$f":"IF($BD$22<>\"\",BD23*AY23/$AY$22*BA23*AZ23/$AZ$22,\"\")","v":12635.809947042761},{"$f":"IF($BD$23<>\"\",BD23*AY23/$AY$23*BA23*AZ23/$AZ$23*0.5,\"\")","v":6610.0583413290169},null,null,null,null,null,{"$f":"PCTMALE*VLOOKUP(BW23,Lookups!A23:$AG$93,32)+(1-PCTMALE)*VLOOKUP(BW23,Lookups!A23:$AG$93,33)","v":1},70,9.2954954695679999E-3,0.65068468286976]
[2034,41,null,{"$f":"VLOOKUP(B24,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B24,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,{"$f":"K23*J24","v":2.6499316019954371},null,null,null,null,null,null,null,null,473813.85193043837,0,473813.85193043837,{"$f":"VLOOKUP(B24,Lookups!A:T,19)","v":7.5600000000000005E-4},null,264073.13740271743,0,264073.13740271743,{"$f":"VLOOKUP(B24,Lookups!A:T,20)","v":2.4359999999999998E-3},null,1001.4854347724311,null,{"$f":"IF(B24<71,VLOOKUP(B24,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B24<71,VLOOKUP(B24,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,28),\"\")","v":7.6499999999999997E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,29),\"\")","v":7.6499999999999997E-3},7.6499999999999997E-3,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,30),\"\")","v":2.4945999999999999E-2},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AG,31),\"\")","v":2.4945999999999999E-2},2.4945999999999999E-2,{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AL,26)*(1-VLOOKUP(B24,Lookups!A:AL,37))^(A24-$A$3),\"\")","v":9.7421952043145793E-4},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:AL,27)*(1-VLOOKUP(B24,Lookups!A:AL,38))^(A24-$A$3),\"\")","v":7.6926323578091027E-4},7.6926323578091027E-4,3.3365263235780908E-2,0.58933974984086346,0.45638694620129228,null,{"$f":"IF(BC24>=$B$3,VLOOKUP(BC24,Lookups!A:AL,26)*(1-VLOOKUP(BC24,Lookups!A:AL,37))^(BC24-$B$3),\"\")","v":6.393829366066227E-3},{"$f":"IF(BC24>=$B$3,VLOOKUP(BC24,Lookups!A:AL,27)*(1-VLOOKUP(BC24,Lookups!A:AL,38))^(BC24-$B$3),\"\")","v":7.1152871135270494E-3},7.1152871135270494E-3,0.95145208205452581,0.62459704958006534,0.979236,null,68,16156.975901646281,9402.3041897674448,9803.7859793485113,10224.167275585452,10664.57665511226,11126.307854669927,11610.98884359204,12119.82755633158,12654.442853966209,13218.56746307154,13814.689580175407,{"$f":"IF($BD$22<>\"\",BD24*AY24/$AY$22*BA24*AZ24/$AZ$22,\"\")","v":14445.840212297113},{"$f":"IF($BD$23<>\"\",BD24*AY24/$AY$23*BA24*AZ24/$AZ$23,\"\")","v":15113.846598357286},{"$f":"IF($BD$24<>\"\",BD24*AY24/$AY$24*BA24*AZ24/$AZ$24*0.5,\"\")","v":7910.7462270122487},null,null,null,null,null,null,null,{"$f":"SUM(BY3:BY23)","v":55.261334518116868}]
[2035,42,null,{"$f":"VLOOKUP(B25,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B25,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.7758033530902204,null,null,null,null,null,null,null,null,496320.00989713415,0,496320.00989713415,{"$f":"VLOOKUP(B25,Lookups!A:T,19)","v":7.9199999999999995E-4},null,276616.61142934649,0,276616.61142934649,{"$f":"VLOOKUP(B25,Lookups!A:T,20)","v":2.552E-3},null,1099.0110402062226,null,{"$f":"IF(B25<71,VLOOKUP(B25,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B25<71,VLOOKUP(B25,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,28),\"\")","v":7.0000000000000001E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,29),\"\")","v":7.0000000000000001E-3},7.0000000000000001E-3,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,30),\"\")","v":2.6419000000000002E-2},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AG,31),\"\")","v":2.6419000000000002E-2},2.6419000000000002E-2,{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AL,26)*(1-VLOOKUP(B25,Lookups!A:AL,37))^(A25-$A$3),\"\")","v":1.0280083561220823E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:AL,27)*(1-VLOOKUP(B25,Lookups!A:AL,38))^(A25-$A$3),\"\")","v":8.4347095419123571E-4},8.4347095419123571E-4,3.4262470954191243E-2,0.56967627395211373,0.4388336021166272,null,{"$f":"IF(BC25>=$B$3,VLOOKUP(BC25,Lookups!A:AL,26)*(1-VLOOKUP(BC25,Lookups!A:AL,37))^(BC25-$B$3),\"\")","v":7.0015653332475896E-3},{"$f":"IF(BC25>=$B$3,VLOOKUP(BC25,Lookups!A:AL,27)*(1-VLOOKUP(BC25,Lookups!A:AL,38))^(BC25-$B$3),\"\")","v":7.9202319793010654E-3},7.9202319793010654E-3,0.94468222731594476,0.60057408613467822,0.978881,null,69,19046.329850711423,10577.755743534757,11029.429739605583,11502.366009374882,11997.834221184728,12517.289851370106,13062.564393745852,13635.016795580623,14236.468303742908,14871.118300551916,15541.766050377539,16251.821488833428,{"$f":"IF($BD$23<>\"\",BD25*AY25/$AY$23*BA25*AZ25/$AZ$23,\"\")","v":17003.340291485638},{"$f":"IF($BD$24<>\"\",BD25*AY25/$AY$24*BA25*AZ25/$AZ$24,\"\")","v":17799.454186877225},{"$f":"IF($BD$25<>\"\",BD25*AY25/$AY$25*BA25*AZ25/$AZ$25*0.5,\"\")","v":9322.045205297125}]
[2036,43,null,{"$f":"VLOOKUP(B26,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B26,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,2.907654012362006,null,null,null,null,null,null,null,null,519895.2103672481,0,519895.2103672481,{"$f":"VLOOKUP(B26,Lookups!A:T,19)","v":8.2799999999999996E-4},null,289755.90047224046,0,289755.90047224046,{"$f":"VLOOKUP(B26,Lookups!A:T,20)","v":2.6679999999999998E-3},null,1203.5419766440191,null,{"$f":"IF(B26<71,VLOOKUP(B26,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B26<71,VLOOKUP(B26,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,28),\"\")","v":6.3499999999999997E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,29),\"\")","v":6.3499999999999997E-3},6.3499999999999997E-3,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,30),\"\")","v":2.7889000000000001E-2},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AG,31),\"\")","v":2.7889000000000001E-2},2.7889000000000001E-2,{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AL,26)*(1-VLOOKUP(B26,Lookups!A:AL,37))^(A26-$A$3),\"\")","v":1.0904405098338572E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:AL,27)*(1-VLOOKUP(B26,Lookups!A:AL,38))^(A26-$A$3),\"\")","v":9.2350887622966182E-4},9.2350887622966182E-4,3.516250887622966E-2,0.55015775716253756,0.42195538665060306,null,{"$f":"IF(BC26>=$B$3,VLOOKUP(BC26,Lookups!A:AL,26)*(1-VLOOKUP(BC26,Lookups!A:AL,37))^(BC26-$B$3),\"\")","v":7.6417280386119535E-3},{"$f":"IF(BC26>=$B$3,VLOOKUP(BC26,Lookups!A:AL,27)*(1-VLOOKUP(BC26,Lookups!A:AL,38))^(BC26-$B$3),\"\")","v":8.6838006250216978E-3},8.6838006250216978E-3,0.93720012492887972,0.57747508282180593,0.978545,null,70,22180.961401105626,11746.994242886487,12248.595145776355,12773.808600589566,13324.044621611411,13900.919569868016,14506.467387891273,15142.197237560922,15810.131681790846,16514.934292053429,17259.71375635724,18048.256936017035,18882.846735802519,{"$f":"IF($BD$24<>\"\",BD26*AY26/$AY$24*BA26*AZ26/$AZ$24,\"\")","v":19766.96105764843},{"$f":"IF($BD$25<>\"\",BD26*AY26/$AY$25*BA26*AZ26/$AZ$25,\"\")","v":20704.961243879021},{"$f":"IF($BD$26<>\"\",BD26*AY26/$AY$26*BA26*AZ26/$AZ$26*0.5,\"\")","v":10852.534437122453}]
[2037,44,null,{"$f":"VLOOKUP(B27,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B27,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,3.0457675779492015,null,null,null,null,null,null,null,null,544590.23285969242,0,544590.23285969242,{"$f":"VLOOKUP(B27,Lookups!A:T,19)","v":8.6400000000000008E-4},null,303519.3057446719,0,303519.3057446719,{"$f":"VLOOKUP(B27,Lookups!A:T,20)","v":2.784E-3},null,1315.5237083839409,null,{"$f":"IF(B27<71,VLOOKUP(B27,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B27<71,VLOOKUP(B27,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,28),\"\")","v":5.7000000000000002E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,29),\"\")","v":5.7000000000000002E-3},5.7000000000000002E-3,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,30),\"\")","v":3.6041999999999998E-2},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AG,31),\"\")","v":3.6041999999999998E-2},3.6041999999999998E-2,{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AL,26)*(1-VLOOKUP(B27,Lookups!A:AL,37))^(A27-$A$3),\"\")","v":1.1623315025574964E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:AL,27)*(1-VLOOKUP(B27,Lookups!A:AL,38))^(A27-$A$3),\"\")","v":1.0057433478634535E-3},1.0057433478634535E-3,4.2747743347863458E-2,0.53081283014298331,0.40572633331788754,null,{"$f":"IF(BC27>=$B$3,VLOOKUP(BC27,Lookups!A:AL,26)*(1-VLOOKUP(BC27,Lookups!A:AL,37))^(BC27-$B$3),\"\")","v":8.4409064555618536E-3},{"$f":"IF(BC27>=$B$3,VLOOKUP(BC27,Lookups!A:AL,27)*(1-VLOOKUP(BC27,Lookups!A:AL,38))^(BC27-$B$3),\"\")","v":9.5428888011777017E-3},9.5428888011777017E-3,0.9290616658982519,0.55526450271327488,0.97816599999999998,null,71,25577.996869877272,12906.947529348099,13458.078857108274,14035.154350874416,14639.723256353098,15273.561541636351,15938.903990277651,16637.408785876352,17371.298208691082,18145.696333106222,18964.018813559156,19830.426443805296,20747.427553334528,21718.843468424511,{"$f":"IF($BD$25<>\"\",BD27*AY27/$AY$25*BA27*AZ27/$AZ$25,\"\")","v":22749.466190788429},{"$f":"IF($BD$26<>\"\",BD27*AY27/$AY$26*BA27*AZ27/$AZ$26,\"\")","v":23848.329137507753}]
[2038,45,null,{"$f":"VLOOKUP(B28,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B28,Lookups!A:R,18)","v":99652.81262500002},0,null,1.0475000000000001,3.1904415379017887,null,null,null,null,null,null,null,null,570458.26892052777,0,570458.26892052777,{"$f":"VLOOKUP(B28,Lookups!A:T,19)","v":8.9999999999999998E-4},null,317936.47276754386,0,317936.47276754386,{"$f":"VLOOKUP(B28,Lookups!A:T,20)","v":2.8999999999999998E-3},null,1435.428213054352,null,{"$f":"IF(B28<71,VLOOKUP(B28,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B28<71,VLOOKUP(B28,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,28),\"\")","v":5.0499999999999998E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,29),\"\")","v":5.0499999999999998E-3},5.0499999999999998E-3,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,30),\"\")","v":0.04},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AG,31),\"\")","v":0.04},0.04,{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AL,26)*(1-VLOOKUP(B28,Lookups!A:AL,37))^(A28-$A$3),\"\")","v":1.2462708065786019E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:AL,27)*(1-VLOOKUP(B28,Lookups!A:AL,38))^(A28-$A$3),\"\")","v":1.0910445214356692E-3},1.0910445214356692E-3,4.6141044521435672E-2,0.50812177951427806,0.39012147434412264,null,{"$f":"IF(BC28>=$B$3,VLOOKUP(BC28,Lookups!A:AL,26)*(1-VLOOKUP(BC28,Lookups!A:AL,37))^(BC28-$B$3),\"\")","v":9.1994134710869768E-3},{"$f":"IF(BC28>=$B$3,VLOOKUP(BC28,Lookups!A:AL,27)*(1-VLOOKUP(BC28,Lookups!A:AL,38))^(BC28-$B$3),\"\")","v":1.048002680347908E-2},1.048002680347908E-2,0.92019573373114794,0.53390817568584126,0.97775299999999998,null,72,29255.652508970361,14053.539954908139,14653.631193945694,15281.971356497703,15940.247315962211,16630.392809071574,17354.841147024126,18115.397818639962,18914.482521088754,19757.674527388306,20648.692922628172,21592.068125883248,22590.531294820845,23648.243224346312,24770.421615034247,{"$f":"IF($BD$26<>\"\",BD28*AY28/$AY$26*BA28*AZ28/$AZ$26,\"\")","v":25966.902370191394}]
[2039,46,null,{"$f":"VLOOKUP(B29,Lookups!A:R,17)","v":177989.55725812505},0,null,{"$f":"VLOOKUP(B29,Lookups!A:R,18)","v":97659.756372500022},0,null,1.0475000000000001,3.3419875109521242,null,null,null,null,null,null,null,null,594838.87743655196,0,594838.87743655196,{"$f":"VLOOKUP(B29,Lookups!A:T,19)","v":1E-3},null,326377.6861195222,0,326377.6861195222,{"$f":"VLOOKUP(B29,Lookups!A:T,20)","v":3.1699999999999996E-3},null,1629.4561424354374,null,{"$f":"IF(B29<71,VLOOKUP(B29,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B29<71,VLOOKUP(B29,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,28),\"\")","v":4.4000000000000003E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,29),\"\")","v":4.4000000000000003E-3},4.4000000000000003E-3,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,30),\"\")","v":4.6800000000000001E-2},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AG,31),\"\")","v":4.6800000000000001E-2},4.6800000000000001E-2,{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AL,26)*(1-VLOOKUP(B29,Lookups!A:AL,37))^(A29-$A$3),\"\")","v":1.3412585878250325E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:AL,27)*(1-VLOOKUP(B29,Lookups!A:AL,38))^(A29-$A$3),\"\")","v":1.1793825513633906E-3},1.1793825513633906E-3,5.2379382551363395E-2,0.48467650986339866,0.37511680225396404,null,{"$f":"IF(BC29>=$B$3,VLOOKUP(BC29,Lookups!A:AL,26)*(1-VLOOKUP(BC29,Lookups!A:AL,37))^(BC29-$B$3),\"\")","v":1.0061239760730686E-2},{"$f":"IF(BC29>=$B$3,VLOOKUP(BC29,Lookups!A:AL,27)*(1-VLOOKUP(BC29,Lookups!A:AL,38))^(BC29-$B$3),\"\")","v":1.147579086175946E-2},1.147579086175946E-2,0.9105520577771985,0.51337324585177047,0.97731400000000002,null,73,{"$f":"IF(BC29>=$B$3,VLOOKUP(BC29,$B$3:$AD$93,29),\"\")","v":37372.11019962799},17073.389690204516,17802.429605175374,18565.78862273808,19365.516094655621,20203.961282458953,21084.080371597418,22008.066817549567,22978.86026632932,24003.238875093291,25085.720892569458,26231.810242365245,27444.824958179564,28729.819913949374,30093.133999056477,31546.716673256211]
[2040,47,null,{"$f":"VLOOKUP(B30,Lookups!A:R,17)","v":177176.81955375004},0,null,{"$f":"VLOOKUP(B30,Lookups!A:R,18)","v":95666.700120000009},0,null,1.0475000000000001,3.5007319177223506,null,null,null,null,null,null,null,null,620248.54729234625,0,620248.54729234625,{"$f":"VLOOKUP(B30,Lookups!A:T,19)","v":1.1000000000000001E-3},null,334903.47057325667,0,334903.47057325667,{"$f":"VLOOKUP(B30,Lookups!A:T,20)","v":3.4399999999999999E-3},null,1834.3413407935836,null,{"$f":"IF(B30<71,VLOOKUP(B30,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B30<71,VLOOKUP(B30,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,28),\"\")","v":3.7499999999999999E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,29),\"\")","v":3.7499999999999999E-3},3.7499999999999999E-3,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,30),\"\")","v":5.3199999999999997E-2},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AG,31),\"\")","v":5.3199999999999997E-2},5.3199999999999997E-2,{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AL,26)*(1-VLOOKUP(B30,Lookups!A:AL,37))^(A30-$A$3),\"\")","v":1.4330049444903693E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:AL,27)*(1-VLOOKUP(B30,Lookups!A:AL,38))^(A30-$A$3),\"\")","v":1.2716145361381121E-3},1.2716145361381121E-3,5.8221614536138111E-2,0.45928945353960404,0.3606892329365039,null,{"$f":"IF(BC30>=$B$3,VLOOKUP(BC30,Lookups!A:AL,26)*(1-VLOOKUP(BC30,Lookups!A:AL,37))^(BC30-$B$3),\"\")","v":1.1038632352926342E-2},{"$f":"IF(BC30>=$B$3,VLOOKUP(BC30,Lookups!A:AL,27)*(1-VLOOKUP(BC30,Lookups!A:AL,38))^(BC30-$B$3),\"\")","v":1.2517405728065208E-2},1.2517405728065208E-2,0.90010275279340268,0.49362812101131776,0.97685500000000003,null,74,46364.935217512582,20123.881143300165,20983.178146637027,21882.92602434826,22825.540284546034,23813.789929794078,24851.159325277018,25940.233829739915,27084.478313841777,28291.881983678497,29567.770360545343,30918.630750507917,32348.374018192269,33862.958188580415,35469.854716305228,37183.148063339795]
[2041,48,null,{"$f":"VLOOKUP(B31,Lookups!A:R,17)","v":176364.08184937504},0,null,{"$f":"VLOOKUP(B31,Lookups!A:R,18)","v":93673.643867500024},0,null,1.0475000000000001,3.6670166838141625,null,null,null,null,null,null,null,null,646730.03056722484,0,646730.03056722484,{"$f":"VLOOKUP(B31,Lookups!A:T,19)","v":1.2000000000000001E-3},null,343502.81489578879,0,343502.81489578879,{"$f":"VLOOKUP(B31,Lookups!A:T,20)","v":3.7099999999999998E-3},null,2050.4714799440462,null,{"$f":"IF(B31<71,VLOOKUP(B31,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B31<71,VLOOKUP(B31,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,28),\"\")","v":3.0999999999999999E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,29),\"\")","v":3.0999999999999999E-3},3.0999999999999999E-3,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,30),\"\")","v":5.9200000000000003E-2},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AG,31),\"\")","v":5.9200000000000003E-2},5.9200000000000003E-2,{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AL,26)*(1-VLOOKUP(B31,Lookups!A:AL,37))^(A31-$A$3),\"\")","v":1.5330297537283794E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:AL,27)*(1-VLOOKUP(B31,Lookups!A:AL,38))^(A31-$A$3),\"\")","v":1.3703553161931879E-3},1.3703553161931879E-3,6.3670355316193195E-2,0.43254888001510772,0.34681657013125372,null,{"$f":"IF(BC31>=$B$3,VLOOKUP(BC31,Lookups!A:AL,26)*(1-VLOOKUP(BC31,Lookups!A:AL,37))^(BC31-$B$3),\"\")","v":1.2130071814023757E-2},{"$f":"IF(BC31>=$B$3,VLOOKUP(BC31,Lookups!A:AL,27)*(1-VLOOKUP(BC31,Lookups!A:AL,38))^(BC31-$B$3),\"\")","v":1.3625653524014944E-2},1.3625653524014944E-2,0.88883580143973928,0.47464242404934398,0.97636699999999998,null,75,56307.207016894055,23193.440196018091,24183.808481121308,25220.797740031594,26307.191925930954,27446.182406076357,28641.785026862228,29896.979499956098,31215.759203665282,32607.331962885932,34077.835617470868,35634.747002737997,37282.573519827951,39028.181990062258,40880.183512610645,42854.810896847186]
[2042,49,null,{"$f":"VLOOKUP(B32,Lookups!A:R,17)","v":175551.34414500004},0,null,{"$f":"VLOOKUP(B32,Lookups!A:R,18)","v":91680.587615000011},0,null,1.0475000000000001,3.8411999762953357,null,null,null,null,null,null,null,null,674327.81896838848,0,674327.81896838848,{"$f":"VLOOKUP(B32,Lookups!A:T,19)","v":1.2999999999999999E-3},null,352163.47097348049,0,352163.47097348049,{"$f":"VLOOKUP(B32,Lookups!A:T,20)","v":3.98E-3},null,2278.2367791333572,null,{"$f":"IF(B32<71,VLOOKUP(B32,Lookups!A:AG,32),\"\")","v":0},{"$f":"IF(B32<71,VLOOKUP(B32,Lookups!A:AG,33),\"\")","v":0},0,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,28),\"\")","v":2.4499999999999999E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,29),\"\")","v":2.4499999999999999E-3},2.4499999999999999E-3,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,30),\"\")","v":6.4799999999999996E-2},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AG,31),\"\")","v":6.4799999999999996E-2},6.4799999999999996E-2,{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AL,26)*(1-VLOOKUP(B32,Lookups!A:AL,37))^(A32-$A$3),\"\")","v":1.6394931002935301E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:AL,27)*(1-VLOOKUP(B32,Lookups!A:AL,38))^(A32-$A$3),\"\")","v":1.4773066860709443E-3},1.4773066860709443E-3,6.8727306686070938E-2,0.40500833913292439,0.33347747128005162,null,{"$f":"IF(BC32>=$B$3,VLOOKUP(BC32,Lookups!A:AL,26)*(1-VLOOKUP(BC32,Lookups!A:AL,37))^(BC32-$B$3),\"\")","v":1.3334666665386378E-2},{"$f":"IF(BC32>=$B$3,VLOOKUP(BC32,Lookups!A:AL,27)*(1-VLOOKUP(BC32,Lookups!A:AL,38))^(BC32-$B$3),\"\")","v":1.482679320788256E-2},1.482679320788256E-2,0.87672483276958124,0.45638694620129228,0.97583799999999998,null,76,67277.356818918721,26268.977496466676,27390.672336676587,28565.170266960718,29795.624403151429,31085.649299792949,32439.793319597855,33861.431295194634,35355.086141856016,36931.186676650308,38596.684640052714,40360.048323832438,42226.382827454225,44203.465538543322,46301.049420368596,48537.51981380862]
[2043,50,null,{"$f":"VLOOKUP(B33,Lookups!A:R,17)","v":174738.60644062504},0,null,{"$f":"VLOOKUP(B33,Lookups!A:R,18)","v":89687.531362500013},0,null,1.0475000000000001,4.0236569751693647,null,null,null,null,null,null,null,null,703088.21263619536,0,703088.21263619536,{"$f":"VLOOKUP(B33,Lookups!A:T,19)","v":1.4E-3},null,360871.86115244433,0,360871.86115244433,{"$f":"VLOOKUP(B33,Lookups!A:T,20)","v":4.2500000000000003E-3},null,2518.0289075885621,null,{"$f":"IF(B33<71,VLOOKUP(B33,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B33<71,VLOOKUP(B33,Lookups!A:AG,33),\"\")","v":0.12},0.12,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,28),\"\")","v":1.8E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,29),\"\")","v":1.8E-3},1.8E-3,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,30),\"\")","v":7.0000000000000007E-2},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AG,31),\"\")","v":7.0000000000000007E-2},7.0000000000000007E-2,{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AL,26)*(1-VLOOKUP(B33,Lookups!A:AL,37))^(A33-$A$3),\"\")","v":1.7532131015485675E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:AL,27)*(1-VLOOKUP(B33,Lookups!A:AL,38))^(A33-$A$3),\"\")","v":1.6275441925152618E-3},1.6275441925152618E-3,0.19342754419251526,0.37717320679891964,0.32065141469235731,null,{"$f":"IF(BC33>=$B$3,VLOOKUP(BC33,Lookups!A:AL,26)*(1-VLOOKUP(BC33,Lookups!A:AL,37))^(BC33-$B$3),\"\")","v":1.4639607634230795E-2},{"$f":"IF(BC33>=$B$3,VLOOKUP(BC33,Lookups!A:AL,27)*(1-VLOOKUP(BC33,Lookups!A:AL,38))^(BC33-$B$3),\"\")","v":1.6147905912990493E-2},1.6147905912990493E-2,0.86372581497389123,0.4388336021166272,0.97525499999999998,null,77,79359.529503762722,29335.469589339511,30588.104751021114,31899.70693733486,33273.797341049845,34714.412459396503,36226.63160526604,37814.223570190406,39482.239249030521,41242.324860068045,43102.243650705015,45071.45245327161,47155.652307715747,49363.52848997539,51705.972469176719,54203.515787071097]
[2044,51,null,{"$f":"VLOOKUP(B34,Lookups!A:R,17)","v":173925.86873625003},0,null,{"$f":"VLOOKUP(B34,Lookups!A:R,18)","v":87694.475110000029},0,null,1.0475000000000001,4.21478068148991,null,null,null,null,null,null,null,null,733059.39156089653,0,733059.39156089653,{"$f":"VLOOKUP(B34,Lookups!A:T,19)","v":1.5E-3},null,369612.97956702585,0,369612.97956702585,{"$f":"VLOOKUP(B34,Lookups!A:T,20)","v":4.5199999999999997E-3},null,2770.2397549843017,null,{"$f":"IF(B34<71,VLOOKUP(B34,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B34<71,VLOOKUP(B34,Lookups!A:AG,33),\"\")","v":0.12},0.12,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,30),\"\")","v":7.4800000000000005E-2},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AG,31),\"\")","v":7.4800000000000005E-2},7.4800000000000005E-2,{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AL,26)*(1-VLOOKUP(B34,Lookups!A:AL,37))^(A34-$A$3),\"\")","v":1.8732453645501281E-3},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:AL,27)*(1-VLOOKUP(B34,Lookups!A:AL,38))^(A34-$A$3),\"\")","v":1.7681053066707941E-3},1.7681053066707941E-3,0.19656810530667079,0.30421751967258892,0.3083186679734205,null,{"$f":"IF(BC34>=$B$3,VLOOKUP(BC34,Lookups!A:AL,26)*(1-VLOOKUP(BC34,Lookups!A:AL,37))^(BC34-$B$3),\"\")","v":1.6039867062435945E-2},{"$f":"IF(BC34>=$B$3,VLOOKUP(BC34,Lookups!A:AL,27)*(1-VLOOKUP(BC34,Lookups!A:AL,38))^(BC34-$B$3),\"\")","v":1.7613835963045308E-2},1.7613835963045308E-2,0.84977845177907174,0.42195538665060306,0.97460899999999995,null,78,95296.616062111396,33302.753787717556,34724.793419579451,36213.774686615718,37773.694982339061,39409.136693713503,41125.8660521645,42928.161534846942,44821.757111944913,46819.874018550967,48931.325391814178,51166.846991656334,53532.910857979216,56039.37685020177,58698.609383135634,61533.91665294738]
[2045,52,null,{"$f":"VLOOKUP(B35,Lookups!A:R,17)","v":173113.13103187503},0,null,{"$f":"VLOOKUP(B35,Lookups!A:R,18)","v":85701.418857500015},0,null,1.0475000000000001,4.4149827638606816,null,null,null,null,null,null,null,null,764291.489703684,0,764291.489703684,{"$f":"VLOOKUP(B35,Lookups!A:T,19)","v":1.5999999999999999E-3},null,378370.28709426738,0,378370.28709426738,{"$f":"VLOOKUP(B35,Lookups!A:T,20)","v":4.79E-3},null,3035.2600587074348,null,{"$f":"IF(B35<71,VLOOKUP(B35,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B35<71,VLOOKUP(B35,Lookups!A:AG,33),\"\")","v":0.12},{"$f":"IF(B35<71,PCTMALE*AF35+(1-PCTMALE)*AG35,\"\")","v":0.12},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,29),\"\")","v":0},{"$f":"IF(B35<70,PCTMALE*AI35+(1-PCTMALE)*AJ35,\"\")","v":0},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,30),\"\")","v":7.9200000000000007E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AG,31),\"\")","v":7.9200000000000007E-2},{"$f":"IF(AH35<1,IF(B35<70,PCTMALE*AL35+(1-PCTMALE)*AM35,\"\"),\"\")","v":7.9200000000000007E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AL,26)*(1-VLOOKUP(B35,Lookups!A:AL,37))^(A35-$A$3),\"\")","v":2.1392961478437392E-3},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:AL,27)*(1-VLOOKUP(B35,Lookups!A:AL,38))^(A35-$A$3),\"\")","v":1.9278997951372528E-3},{"$f":"IF(AO35<>\"\",PCTMALE*AO35+(1-PCTMALE)*AP35,\"\")","v":1.9278997951372528E-3},0.20112789979513723,0.24441805822945326,0.29646025766675049,null,{"$f":"IF(BC35>=$B$3,VLOOKUP(BC35,Lookups!A:AL,26)*(1-VLOOKUP(BC35,Lookups!A:AL,37))^(BC35-$B$3),\"\")","v":1.755650238843471E-2},{"$f":"IF(BC35>=$B$3,VLOOKUP(BC35,Lookups!A:AL,27)*(1-VLOOKUP(BC35,Lookups!A:AL,38))^(BC35-$B$3),\"\")","v":1.9235963908513783E-2},1.9235963908513783E-2,0.8348105935245046,0.40572633331788754,0.97389400000000004,null,79,112568.67090506032,37132.173949268392,38717.731207074619,40377.927591050058,42117.220147365799,43940.718182925913,45854.850977113296,47864.38898101337,49975.725503108995,52203.602063107886,54557.845203996359,57050.425170260307,59688.558209329953,62483.237947059613,65448.250558745538,68609.584405591071]
[2046,53,null,{"$f":"VLOOKUP(B36,Lookups!A:R,17)","v":172300.39332750003},0,null,{"$f":"VLOOKUP(B36,Lookups!A:R,18)","v":83708.362605000017},0,null,1.0475000000000001,4.6246944451440646,null,null,null,null,null,null,null,null,796836.67191782687,0,796836.67191782687,{"$f":"VLOOKUP(B36,Lookups!A:T,19)","v":1.7000000000000001E-3},null,387125.59955144871,0,387125.59955144871,{"$f":"VLOOKUP(B36,Lookups!A:T,20)","v":5.0600000000000003E-3},null,3313.4778759906362,null,{"$f":"IF(B36<71,VLOOKUP(B36,Lookups!A:AG,32),\"\")","v":0.12},{"$f":"IF(B36<71,VLOOKUP(B36,Lookups!A:AG,33),\"\")","v":0.12},0.12,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,30),\"\")","v":8.3199999999999996E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AG,31),\"\")","v":8.3199999999999996E-2},8.3199999999999996E-2,{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AL,26)*(1-VLOOKUP(B36,Lookups!A:AL,37))^(A36-$A$3),\"\")","v":2.3227383902900585E-3},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:AL,27)*(1-VLOOKUP(B36,Lookups!A:AL,38))^(A36-$A$3),\"\")","v":2.111105308610087E-3},2.111105308610087E-3,0.20531110530861008,0.19525876750575777,{"$f":"IF(B36<71,AT35/(1+INTRt),\"\")","v":0.28505794006418317},null,{"$f":"IF(BC36>=$B$3,VLOOKUP(BC36,Lookups!A:AL,26)*(1-VLOOKUP(BC36,Lookups!A:AL,37))^(BC36-$B$3),\"\")","v":1.921878213355015E-2},{"$f":"IF(BC36>=$B$3,VLOOKUP(BC36,Lookups!A:AL,27)*(1-VLOOKUP(BC36,Lookups!A:AL,38))^(BC36-$B$3),\"\")","v":2.1035345589638786E-2},2.1035345589638786E-2,0.81875220707702223,0.39012147434412264,0.97310099999999999,null,80,131266.55796809925,40800.393986795076,42542.585566946043,44366.789737006089,46277.903846644163,48281.541941915595,50384.768439038824,52592.825053299515,54912.736676516208,57360.701116359931,59947.515662154976,62686.333077103707,65585.08248861623,68655.843562882117,71913.764386421317,75387.400663449196]
[2047,54,null,{"$f":"VLOOKUP(B37,Lookups!A:R,17)","v":171487.65562312506},0,null,{"$f":"VLOOKUP(B37,Lookups!A:R,18)","v":81715.306352500018},0,null,1.0475000000000001,4.8443674312884077,null,null,null,null,null,null,null,null,830749.2137686694,0,830749.2137686694,{"$f":"VLOOKUP(B37,Lookups!A:T,19)","v":1.8E-3},null,395858.9687318058,0,395858.9687318058,{"$f":"VLOOKUP(B37,Lookups!A:T,20)","v":5.3299999999999997E-3},null,3605.27688812413,null,{"$f":"IF(B37<71,VLOOKUP(B37,Lookups!A:AG,32),\"\")","v":0.16},{"$f":"IF(B37<71,VLOOKUP(B37,Lookups!A:AG,33),\"\")","v":0.16},0.16,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,30),\"\")","v":8.6800000000000002E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AG,31),\"\")","v":8.6800000000000002E-2},8.6800000000000002E-2,{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AL,26)*(1-VLOOKUP(B37,Lookups!A:AL,37))^(A37-$A$3),\"\")","v":2.5319781892191805E-3},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:AL,27)*(1-VLOOKUP(B37,Lookups!A:AL,38))^(A37-$A$3),\"\")","v":2.25049754922717E-3},2.25049754922717E-3,0.2490504975492272,0.15516997412795372,0.27409417313863765,null,{"$f":"IF(BC37>=$B$3,VLOOKUP(BC37,Lookups!A:AL,26)*(1-VLOOKUP(BC37,Lookups!A:AL,37))^(BC37-$B$3),\"\")","v":2.1035414398238653E-2},{"$f":"IF(BC37>=$B$3,VLOOKUP(BC37,Lookups!A:AL,27)*(1-VLOOKUP(BC37,Lookups!A:AL,38))^(BC37-$B$3),\"\")","v":2.3039656945404649E-2},2.3039656945404649E-2,0.80152947144887754,0.37511680225396404,0.97221800000000003,null,81,151486.76123839736,44281.7067088943,46172.551601419567,48152.406846491096,50226.587662431564,52401.187116404792,54683.87239925105,57080.332478067226,59598.191646855747,62255.029798811971,65062.565507027699,68035.07380038446,71181.160362801515,74513.935563642473,78049.840007002858,81819.865925931663]
[2048,55,null,{"$f":"VLOOKUP(B38,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B38,Lookups!A:R,18)","v":79722.250100000005},0,null,1.0475000000000001,5.0744748842746077,null,null,null,null,null,null,null,null,866085.58435432718,0,866085.58435432718,{"$f":"VLOOKUP(B38,Lookups!A:T,19)","v":1.9E-3},null,404548.55585030885,0,404548.55585030885,{"$f":"VLOOKUP(B38,Lookups!A:T,20)","v":5.5999999999999999E-3},null,3911.0345230349512,null,{"$f":"IF(B38<71,VLOOKUP(B38,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B38<71,VLOOKUP(B38,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,30),\"\")","v":0.09},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AG,31),\"\")","v":0.09},0.09,{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AL,26)*(1-VLOOKUP(B38,Lookups!A:AL,37))^(A38-$A$3),\"\")","v":2.7667783559212167E-3},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:AL,27)*(1-VLOOKUP(B38,Lookups!A:AL,38))^(A38-$A$3),\"\")","v":2.4292172433444661E-3},2.4292172433444661E-3,0.29242921724334447,0.11652481486668614,0.26355208955638237,null,{"$f":"IF(BC38>=$B$3,VLOOKUP(BC38,Lookups!A:AL,26)*(1-VLOOKUP(BC38,Lookups!A:AL,37))^(BC38-$B$3),\"\")","v":2.3189800900036642E-2},{"$f":"IF(BC38>=$B$3,VLOOKUP(BC38,Lookups!A:AL,27)*(1-VLOOKUP(BC38,Lookups!A:AL,38))^(BC38-$B$3),\"\")","v":2.5275080745107998E-2},2.5275080745107998E-2,0.78306250739506389,0.3606892329365039,0.97123300000000001,null,82,173331.71364795824,47547.870347134376,49578.181608336847,51704.068515036546,53931.238329452048,56266.233535806656,58717.286847405514,61290.506842486422,63994.0801734993,66846.883404707201,69861.499456585327,73053.25626639952,76431.394262616857,80009.990819147104,83806.699178605733,87854.797522623689]
[2049,56,null,{"$f":"VLOOKUP(B39,Lookups!A:R,17)","v":166030.70246517859},0,null,{"$f":"VLOOKUP(B39,Lookups!A:R,18)","v":79010.444295535723},0,null,1.0475000000000001,5.3155124412776518,null,null,null,null,null,null,null,null,882538.26458772493,0,882538.26458772493,{"$f":"VLOOKUP(B39,Lookups!A:T,19)","v":2.0142857142857141E-3},null,419980.99964379502,0,419980.99964379502,{"$f":"VLOOKUP(B39,Lookups!A:T,20)","v":6.1571428571428567E-3},null,4363.5672307620689,null,{"$f":"IF(B39<71,VLOOKUP(B39,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B39<71,VLOOKUP(B39,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,30),\"\")","v":9.2799999999999994E-2},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AG,31),\"\")","v":9.2799999999999994E-2},9.2799999999999994E-2,{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AL,26)*(1-VLOOKUP(B39,Lookups!A:AL,37))^(A39-$A$3),\"\")","v":3.1278862163870188E-3},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:AL,27)*(1-VLOOKUP(B39,Lookups!A:AL,38))^(A39-$A$3),\"\")","v":2.5897772599126471E-3},2.5897772599126471E-3,0.29538977725991267,8.244955446579548E-2,0.25341547072729076,null,{"$f":"IF(BC39>=$B$3,VLOOKUP(BC39,Lookups!A:AL,26)*(1-VLOOKUP(BC39,Lookups!A:AL,37))^(BC39-$B$3),\"\")","v":2.5519599957131964E-2},{"$f":"IF(BC39>=$B$3,VLOOKUP(BC39,Lookups!A:AL,27)*(1-VLOOKUP(BC39,Lookups!A:AL,38))^(BC39-$B$3),\"\")","v":2.7772745251652325E-2},2.7772745251652325E-2,0.76327053929218691,0.34681657013125372,0.97013199999999999,null,83,208683.52886339536,53591.676218555687,55880.060176425373,58276.168392194988,60786.433577712196,63418.229831829318,66180.836327359619,69081.138103415928,72128.362417164753,75343.785231393005,78741.588880557916,82339.0496347648,86146.582472579714,90180.054141747009,94459.361787092581,99022.013577164922]
[2050,57,null,{"$f":"VLOOKUP(B40,Lookups!A:R,17)","v":161386.48701160718},0,null,{"$f":"VLOOKUP(B40,Lookups!A:R,18)","v":78298.638491071426},0,null,1.0475000000000001,5.5679992822383406,null,null,null,null,null,null,null,null,898599.84384359606,0,898599.84384359606,{"$f":"VLOOKUP(B40,Lookups!A:T,19)","v":2.1285714285714285E-3},null,435966.76291852503,0,435966.76291852503,{"$f":"VLOOKUP(B40,Lookups!A:T,20)","v":6.7142857142857143E-3},null,4839.9393614914652,null,{"$f":"IF(B40<71,VLOOKUP(B40,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B40<71,VLOOKUP(B40,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,30),\"\")","v":9.5200000000000007E-2},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AG,31),\"\")","v":9.5200000000000007E-2},9.5200000000000007E-2,{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AL,26)*(1-VLOOKUP(B40,Lookups!A:AL,37))^(A40-$A$3),\"\")","v":3.4372902928396197E-3},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:AL,27)*(1-VLOOKUP(B40,Lookups!A:AL,38))^(A40-$A$3),\"\")","v":2.761091079799707E-3},2.761091079799707E-3,0.29796109107979973,5.8094798936965113E-2,0.24366872185316418,null,{"$f":"IF(BC40>=$B$3,VLOOKUP(BC40,Lookups!A:AL,26)*(1-VLOOKUP(BC40,Lookups!A:AL,37))^(BC40-$B$3),\"\")","v":2.8020077490739464E-2},{"$f":"IF(BC40>=$B$3,VLOOKUP(BC40,Lookups!A:AL,27)*(1-VLOOKUP(BC40,Lookups!A:AL,38))^(BC40-$B$3),\"\")","v":3.0569175488216593E-2},3.0569175488216593E-2,0.74207242104633375,0.33347747128005162,0.96889999999999998,null,84,246843.40677530866,59185.221679745919,61712.452051913235,64358.650229045146,67130.920326996333,70037.406104388676,73088.355232851536,76291.371366439431,79656.644842522481,83207.672268462935,86960.116237185939,90933.056201847838,95137.994187739037,99592.453009013712,104318.40654315443,109357.27781379072]
[2051,58,null,{"$f":"VLOOKUP(B41,Lookups!A:R,17)","v":156742.27155803575},0,null,{"$f":"VLOOKUP(B41,Lookups!A:R,18)","v":77586.832686607158},0,null,1.0475000000000001,5.8324792481446623,null,null,null,null,null,null,null,null,914196.04616929882,0,914196.04616929882,{"$f":"VLOOKUP(B41,Lookups!A:T,19)","v":2.2428571428571428E-3},null,452523.59157390823,0,452523.59157390823,{"$f":"VLOOKUP(B41,Lookups!A:T,20)","v":7.271428571428571E-3},null,5340.9041051385593,null,{"$f":"IF(B41<71,VLOOKUP(B41,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B41<71,VLOOKUP(B41,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,30),\"\")","v":9.7199999999999995E-2},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AG,31),\"\")","v":9.7199999999999995E-2},9.7199999999999995E-2,{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AL,26)*(1-VLOOKUP(B41,Lookups!A:AL,37))^(A41-$A$3),\"\")","v":3.6343577261715235E-3},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:AL,27)*(1-VLOOKUP(B41,Lookups!A:AL,38))^(A41-$A$3),\"\")","v":2.9483297387447645E-3},2.9483297387447645E-3,0.30014832973874478,4.0784809259645401E-2,0.23429684793573477,null,{"$f":"IF(BC41>=$B$3,VLOOKUP(BC41,Lookups!A:AL,26)*(1-VLOOKUP(BC41,Lookups!A:AL,37))^(BC41-$B$3),\"\")","v":3.0694822468950101E-2},{"$f":"IF(BC41>=$B$3,VLOOKUP(BC41,Lookups!A:AL,27)*(1-VLOOKUP(BC41,Lookups!A:AL,38))^(BC41-$B$3),\"\")","v":3.3684861513138882E-2},3.3684861513138882E-2,0.71938787898240264,0.32065141469235731,0.96752700000000003,null,85,287990.78500345524,64274.389671307195,67018.929357392961,69892.666549842863,72903.316227122123,76059.722406372064,79373.013927205626,82851.448260149351,86506.091980547819,90362.462101849625,94437.567998563463,98752.129711471207,103318.63829213168,108156.12329138748,113288.44805761884,118760.59746182161]
[2052,59,null,{"$f":"VLOOKUP(B42,Lookups!A:R,17)","v":152098.05610446434},0,null,{"$f":"VLOOKUP(B42,Lookups!A:R,18)","v":76875.026882142862},0,null,1.0475000000000001,6.1095220124315341,null,null,null,null,null,null,null,null,929246.4218182714,0,929246.4218182714,{"$f":"VLOOKUP(B42,Lookups!A:T,19)","v":2.3571428571428571E-3},null,469669.66894271772,0,469669.66894271772,{"$f":"VLOOKUP(B42,Lookups!A:T,20)","v":7.8285714285714278E-3},null,5867.2091168660581,null,{"$f":"IF(B42<71,VLOOKUP(B42,Lookups!A:AG,32),\"\")","v":0.2},{"$f":"IF(B42<71,VLOOKUP(B42,Lookups!A:AG,33),\"\")","v":0.2},0.2,{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,30),\"\")","v":9.8799999999999999E-2},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AG,31),\"\")","v":9.8799999999999999E-2},9.8799999999999999E-2,{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AL,26)*(1-VLOOKUP(B42,Lookups!A:AL,37))^(A42-$A$3),\"\")","v":3.8561130706474111E-3},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:AL,27)*(1-VLOOKUP(B42,Lookups!A:AL,38))^(A42-$A$3),\"\")","v":3.1590114000325529E-3},3.1590114000325529E-3,0.30195901140003256,2.8543316881649541E-2,0.22528543070743728,null,{"$f":"IF(BC42>=$B$3,VLOOKUP(BC42,Lookups!A:AL,26)*(1-VLOOKUP(BC42,Lookups!A:AL,37))^(BC42-$B$3),\"\")","v":3.3560884107984683E-2},{"$f":"IF(BC42>=$B$3,VLOOKUP(BC42,Lookups!A:AL,27)*(1-VLOOKUP(BC42,Lookups!A:AL,38))^(BC42-$B$3),\"\")","v":3.7118613058583008E-2},3.7118613058583008E-2,0.69515539790464975,0.3083186679734205,0.96601300000000001,null,86,332315.45267435181,68804.244080557241,71742.210188301062,74818.479231443227,78041.309915575664,81420.169556018736,84966.971317580101,88690.554631026796,92602.766008710634,96730.92082197158,101093.22721189572,105711.86550179069,110600.20707277233,115778.62261785864,121272.65729827053,127130.46637553231]
[2053,60,null,{"$f":"VLOOKUP(B43,Lookups!A:R,17)","v":147453.84065089285},0,null,{"$f":"VLOOKUP(B43,Lookups!A:R,18)","v":76163.221077678594},0,null,1.0475000000000001,6.3997243080220327,null,null,null,null,null,null,null,null,943663.92832472629,0,943663.92832472629,{"$f":"VLOOKUP(B43,Lookups!A:T,19)","v":2.4714285714285715E-3},null,487423.61730807571,0,487423.61730807571,{"$f":"VLOOKUP(B43,Lookups!A:T,20)","v":8.3857142857142863E-3},null,6419.593185143116,null,{"$f":"IF(B43<71,VLOOKUP(B43,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B43<71,VLOOKUP(B43,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,30),\"\")","v":0.1},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AG,31),\"\")","v":0.1},0.1,{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AL,26)*(1-VLOOKUP(B43,Lookups!A:AL,37))^(A43-$A$3),\"\")","v":4.0969628810158566E-3},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:AL,27)*(1-VLOOKUP(B43,Lookups!A:AL,38))^(A43-$A$3),\"\")","v":3.4130318501845325E-3},3.4130318501845325E-3,0.35341303185018452,1.9924405133988785E-2,0.21662060644945891,null,{"$f":"IF(BC43>=$B$3,VLOOKUP(BC43,Lookups!A:AL,26)*(1-VLOOKUP(BC43,Lookups!A:AL,37))^(BC43-$B$3),\"\")","v":3.9750349562509286E-2},{"$f":"IF(BC43>=$B$3,VLOOKUP(BC43,Lookups!A:AL,27)*(1-VLOOKUP(BC43,Lookups!A:AL,38))^(BC43-$B$3),\"\")","v":4.0847683388322557E-2},4.0847683388322557E-2,0.66935219367424181,0.29646025766675049,0.96436999999999995,null,87,380018.11188794416,72722.560284142557,75827.839910978015,79079.298653526232,82485.665540400179,86056.947038763654,89805.734753356621,93741.371509544362,97876.378463836576,102239.62656402863,106850.3608822159,111732.02488355691,116898.75143270665,122372.07130833759,128178.98443685967,134370.38846210274]
[2054,61,null,{"$f":"VLOOKUP(B44,Lookups!A:R,17)","v":142809.62519732144},0,null,{"$f":"VLOOKUP(B44,Lookups!A:R,18)","v":75451.415273214312},0,null,1.0475000000000001,6.7037112126530802,null,null,null,null,null,null,null,null,957354.48571006756,0,957354.48571006756,{"$f":"VLOOKUP(B44,Lookups!A:T,19)","v":2.5857142857142858E-3},null,505804.49857759068,0,505804.49857759068,{"$f":"VLOOKUP(B44,Lookups!A:T,20)","v":8.942857142857143E-3},null,6998.7825431870569,null,{"$f":"IF(B44<71,VLOOKUP(B44,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B44<71,VLOOKUP(B44,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,30),\"\")","v":0.1008},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AG,31),\"\")","v":0.1008},0.1008,{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AL,26)*(1-VLOOKUP(B44,Lookups!A:AL,37))^(A44-$A$3),\"\")","v":4.3726126461562731E-3},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:AL,27)*(1-VLOOKUP(B44,Lookups!A:AL,38))^(A44-$A$3),\"\")","v":3.6633490690769891E-3},3.6633490690769891E-3,0.35446334906907701,1.2882860707774427E-2,0.20828904466294126,null,{"$f":"IF(BC44>=$B$3,VLOOKUP(BC44,Lookups!A:AL,26)*(1-VLOOKUP(BC44,Lookups!A:AL,37))^(BC44-$B$3),\"\")","v":4.7137393761990956E-2},{"$f":"IF(BC44>=$B$3,VLOOKUP(BC44,Lookups!A:AL,27)*(1-VLOOKUP(BC44,Lookups!A:AL,38))^(BC44-$B$3),\"\")","v":4.4814766484206035E-2},{"$f":"IF(BC44>=$B$3, PCTMALE*AV44+(1-PCTMALE)*AW44, \"\")","v":4.4814766484206035E-2},0.64201070719175724,{"$f":"IF(AX43=\"\",1,AZ43/(1+INTRt))","v":0.28505794006418317},{"$f":"IF(AX44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AX44),6))","v":0.96262199999999998},null,88,442614.33675072918,77975.231636112119,81304.802229492256,84791.110296959203,88443.515355358919,92272.746628083711,96292.305197774738,100512.20871190133,104945.88271647532,109624.28347641791,114568.04611442861,119802.30739163006,125342.220974104,131210.87278522458,137437.21292668991,144075.8153237284]
[2055,62,null,{"$f":"VLOOKUP(B45,Lookups!A:R,17)","v":138165.40974375003},0,null,{"$f":"VLOOKUP(B45,Lookups!A:R,18)","v":74739.609468750015},0,null,1.0475000000000001,7.0221374952541025,null,null,null,null,null,null,null,null,970216.50430873362,0,970216.50430873362,{"$f":"VLOOKUP(B45,Lookups!A:T,19)","v":2.7000000000000001E-3},null,524831.81403115799,0,524831.81403115799,{"$f":"VLOOKUP(B45,Lookups!A:T,20)","v":9.4999999999999998E-3},null,7605.4867949295822,null,{"$f":"IF(B45<71,VLOOKUP(B45,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B45<71,VLOOKUP(B45,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,30),\"\")","v":0.1012},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AG,31),\"\")","v":0.1012},0.1012,{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AL,26)*(1-VLOOKUP(B45,Lookups!A:AL,37))^(A45-$A$3),\"\")","v":4.6685924434496174E-3},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:AL,27)*(1-VLOOKUP(B45,Lookups!A:AL,38))^(A45-$A$3),\"\")","v":3.9371306944381481E-3},3.9371306944381481E-3,0.35513713069443814,8.3163587557062851E-3,0.20027792756052043,null,{"$f":"IF(BC45>=$B$3,VLOOKUP(BC45,Lookups!A:AL,26)*(1-VLOOKUP(BC45,Lookups!A:AL,37))^(BC45-$B$3),\"\")","v":5.595843879885113E-2},{"$f":"IF(BC45>=$B$3,VLOOKUP(BC45,Lookups!A:AL,27)*(1-VLOOKUP(BC45,Lookups!A:AL,38))^(BC45-$B$3),\"\")","v":4.8932327099477486E-2},4.8932327099477486E-2,0.61323914726859863,0.27409417313863765,0.96080699999999997,null,89,508168.64778090187,82067.971655319707,85572.303727805091,89241.600062797748,93085.711436590384,97115.930224758777,101346.46615062487,105787.86266486283,110454.24998942183,115378.20921215252,120581.45854573946,126090.45412190603,131921.14498770697,138097.828793375,144650.97516465822,151638.02248621784]
[2056,63,null,{"$f":"VLOOKUP(B46,Lookups!A:R,17)","v":139790.88515250001},0,null,{"$f":"VLOOKUP(B46,Lookups!A:R,18)","v":71750.02509000001},0,null,1.0475000000000001,7.3556890262786734,null,null,null,null,null,null,null,null,1028258.2798900267,0,1028258.2798900267,{"$f":"VLOOKUP(B46,Lookups!A:T,19)","v":3.14E-3},null,527770.8721897325,0,527770.8721897325,{"$f":"VLOOKUP(B46,Lookups!A:T,20)","v":1.03E-2},null,8664.7709824089288,null,{"$f":"IF(B46<71,VLOOKUP(B46,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B46<71,VLOOKUP(B46,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,30),\"\")","v":0.1012},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AG,31),\"\")","v":0.1012},0.1012,{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AL,26)*(1-VLOOKUP(B46,Lookups!A:AL,37))^(A46-$A$3),\"\")","v":4.9879977300924796E-3},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:AL,27)*(1-VLOOKUP(B46,Lookups!A:AL,38))^(A46-$A$3),\"\")","v":4.3837499871728618E-3},4.3837499871728618E-3,0.35558374998717285,5.3629109693791865E-3,0.19257493034665427,null,{"$f":"IF(BC46>=$B$3,VLOOKUP(BC46,Lookups!A:AL,26)*(1-VLOOKUP(BC46,Lookups!A:AL,37))^(BC46-$B$3),\"\")","v":6.645041846891421E-2},{"$f":"IF(BC46>=$B$3,VLOOKUP(BC46,Lookups!A:AL,27)*(1-VLOOKUP(BC46,Lookups!A:AL,38))^(BC46-$B$3),\"\")","v":5.7739432233378608E-2},5.7739432233378608E-2,0.5832319287242469,0.26355208955638237,0.95692600000000005,null,90,576719.60131386016,84830.264666285118,88452.547649420347,92245.347361149063,96218.846141100541,100384.71645040043,104757.64629176058,109348.53399364154,114171.98538147754,119261.67817691491,124640.06159726647,130334.48225060444,136361.42600657479,142746.00834029465,149519.72444244992,156741.94599330195]
[2057,64,null,{"$f":"VLOOKUP(B47,Lookups!A:R,17)","v":141416.36056125001},0,null,{"$f":"VLOOKUP(B47,Lookups!A:R,18)","v":68760.440711250019},0,null,1.0475000000000001,7.705084255026911,null,null,null,null,null,null,null,null,1089624.973163696,0,1089624.973163696,{"$f":"VLOOKUP(B47,Lookups!A:T,19)","v":3.5799999999999998E-3},null,529804.98909296398,0,529804.98909296398,{"$f":"VLOOKUP(B47,Lookups!A:T,20)","v":1.11E-2},null,9781.6927828579319,null,{"$f":"IF(B47<71,VLOOKUP(B47,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B47<71,VLOOKUP(B47,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,30),\"\")","v":0.1008},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AG,31),\"\")","v":0.1008},0.1008,{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AL,26)*(1-VLOOKUP(B47,Lookups!A:AL,37))^(A47-$A$3),\"\")","v":5.3297821988214263E-3},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:AL,27)*(1-VLOOKUP(B47,Lookups!A:AL,38))^(A47-$A$3),\"\")","v":4.8773747821085735E-3},4.8773747821085735E-3,0.35567737478210859,3.4559469760399916E-3,0.18516820225639832,null,{"$f":"IF(BC47>=$B$3,VLOOKUP(BC47,Lookups!A:AL,26)*(1-VLOOKUP(BC47,Lookups!A:AL,37))^(BC47-$B$3),\"\")","v":7.8845084192390211E-2},{"$f":"IF(BC47>=$B$3,VLOOKUP(BC47,Lookups!A:AL,27)*(1-VLOOKUP(BC47,Lookups!A:AL,38))^(BC47-$B$3),\"\")","v":6.7758246533608998E-2},6.7758246533608998E-2,0.54955644829933048,0.25341547072729076,0.95250999999999997,null,91,648297.93397183681,85998.250056609337,89670.406438354868,93515.427308053011,97543.635200863122,101766.86329017686,106200.00181045265,110854.09914377247,115743.9622158593,120903.73244002681,126356.16812560761,132128.99240241203,138238.91812576129,144711.40657315936,151578.38657678475,158900.04727580238]
[2058,65,null,{"$f":"VLOOKUP(B48,Lookups!A:R,17)","v":143041.83597000004},0,null,{"$f":"VLOOKUP(B48,Lookups!A:R,18)","v":65770.8563325},0,null,1.0475000000000001,8.0710757571406901,null,null,null,null,null,null,null,null,1154501.4945543625,0,1154501.4945543625,{"$f":"VLOOKUP(B48,Lookups!A:T,19)","v":4.0200000000000001E-3},null,530841.56407162396,0,530841.56407162396,{"$f":"VLOOKUP(B48,Lookups!A:T,20)","v":1.1900000000000001E-2},null,10958.110620560863,null,{"$f":"IF(B48<71,VLOOKUP(B48,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B48<71,VLOOKUP(B48,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,30),\"\")","v":0.1},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AG,31),\"\")","v":0.1},0.1,{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AL,26)*(1-VLOOKUP(B48,Lookups!A:AL,37))^(A48-$A$3),\"\")","v":5.6003076542013698E-3},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:AL,27)*(1-VLOOKUP(B48,Lookups!A:AL,38))^(A48-$A$3),\"\")","v":5.4384547911455498E-3},5.4384547911455498E-3,0.35543845479114555,2.2267448282159204E-3,0.17804634832345992,null,{"$f":"IF(BC48>=$B$3,VLOOKUP(BC48,Lookups!A:AL,26)*(1-VLOOKUP(BC48,Lookups!A:AL,37))^(BC48-$B$3),\"\")","v":9.2637905411429258E-2},{"$f":"IF(BC48>=$B$3,VLOOKUP(BC48,Lookups!A:AL,27)*(1-VLOOKUP(BC48,Lookups!A:AL,38))^(BC48-$B$3),\"\")","v":7.9034065010017182E-2},7.9034065010017182E-2,0.51231946699132991,0.24366872185316418,0.94754099999999997,null,92,722925.50440021954,85513.011511944584,89164.448032329165,92987.773666022025,96993.252704067912,101192.65155208317,105600.77642751783,110228.61337280346,115090.88576671781,120221.54238226266,125643.21311675193,131383.46467435756,137458.91560939362,143894.88353605423,150723.11713052588,158003.46591936183]
[2059,66,null,{"$f":"VLOOKUP(B49,Lookups!A:R,17)","v":144667.31137875002},0,null,{"$f":"VLOOKUP(B49,Lookups!A:R,18)","v":62781.271953750009},0,null,1.0475000000000001,8.4544518556048729,null,null,null,null,null,null,null,null,1223082.8191314409,0,1223082.8191314409,{"$f":"VLOOKUP(B49,Lookups!A:T,19)","v":4.4600000000000004E-3},null,530781.24116661598,0,530781.24116661598,{"$f":"VLOOKUP(B49,Lookups!A:T,20)","v":1.2699999999999999E-2},null,12195.87113614225,null,{"$f":"IF(B49<71,VLOOKUP(B49,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B49<71,VLOOKUP(B49,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,30),\"\")","v":7.5600000000000001E-2},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AG,31),\"\")","v":7.5600000000000001E-2},7.5600000000000001E-2,{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AL,26)*(1-VLOOKUP(B49,Lookups!A:AL,37))^(A49-$A$3),\"\")","v":5.8854429778240642E-3},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:AL,27)*(1-VLOOKUP(B49,Lookups!A:AL,38))^(A49-$A$3),\"\")","v":5.9662361253612281E-3},5.9662361253612281E-3,0.33156623612536124,1.4352740872606788E-3,0.17119841184948068,null,{"$f":"IF(BC49>=$B$3,VLOOKUP(BC49,Lookups!A:AL,26)*(1-VLOOKUP(BC49,Lookups!A:AL,37))^(BC49-$B$3),\"\")","v":0.10856061193652899},{"$f":"IF(BC49>=$B$3,VLOOKUP(BC49,Lookups!A:AL,27)*(1-VLOOKUP(BC49,Lookups!A:AL,38))^(BC49-$B$3),\"\")","v":9.161732786124771E-2},9.161732786124771E-2,0.47182877693123976,0.23429684793573477,0.94199600000000006,null,93,776118.42034049111,80821.688759782453,84272.80410186584,87886.37856182344,91672.113322217847,95641.129272791324,99807.42034823625,104181.36988655476,108776.89352837314,113626.07758566673,118750.3104586922,124175.64651678268,129917.79260502124,136000.67738991565,142454.30778596818,149335.24991945591]
[2060,67,null,{"$f":"VLOOKUP(B50,Lookups!A:R,17)","v":146292.78678750002},0,null,{"$f":"VLOOKUP(B50,Lookups!A:R,18)","v":59791.687575000011},0,null,1.0475000000000001,8.8560383187461049,null,null,null,null,null,null,null,null,1295574.5255462541,0,1295574.5255462541,{"$f":"VLOOKUP(B50,Lookups!A:T,19)","v":4.8999999999999998E-3},null,529517.47630669549,0,529517.47630669549,{"$f":"VLOOKUP(B50,Lookups!A:T,20)","v":1.35E-2},null,13496.801105317034,null,{"$f":"IF(B50<71,VLOOKUP(B50,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B50<71,VLOOKUP(B50,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,30),\"\")","v":5.4399999999999997E-2},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AG,31),\"\")","v":5.4399999999999997E-2},5.4399999999999997E-2,{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AL,26)*(1-VLOOKUP(B50,Lookups!A:AL,37))^(A50-$A$3),\"\")","v":6.1837046424894314E-3},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:AL,27)*(1-VLOOKUP(B50,Lookups!A:AL,38))^(A50-$A$3),\"\")","v":6.5159460798335867E-3},6.5159460798335867E-3,0.31091594607983358,9.593856603393921E-4,0.16461385754757757,null,{"$f":"IF(BC50>=$B$3,VLOOKUP(BC50,Lookups!A:AL,26)*(1-VLOOKUP(BC50,Lookups!A:AL,37))^(BC50-$B$3),\"\")","v":0.12681560816120388},{"$f":"IF(BC50>=$B$3,VLOOKUP(BC50,Lookups!A:AL,27)*(1-VLOOKUP(BC50,Lookups!A:AL,38))^(BC50-$B$3),\"\")","v":0.10556606178080991},0.10556606178080991,0.42860108518075885,0.22528543070743728,0.93584800000000001,null,94,830151.37458196119,75015.149800003477,78218.323828362787,81572.285290772532,85086.038399769459,88769.905077881063,92636.873882057305,96696.582171620932,100961.94583440058,105462.74597910975,110218.83438160035,115254.39356575262,120584.00193687914,126229.86903464858,132219.84596216161,138606.4349190307]
[2061,68,null,{"$f":"VLOOKUP(B51,Lookups!A:R,17)","v":149543.73760500003},0,null,{"$f":"VLOOKUP(B51,Lookups!A:R,18)","v":57798.631322500012},0,null,1.0475000000000001,9.2767001388865467,null,null,null,null,null,null,null,null,1387272.4114099171,0,1387272.4114099171,{"$f":"VLOOKUP(B51,Lookups!A:T,19)","v":5.8799999999999998E-3},null,536180.57121688814,0,536180.57121688814,{"$f":"VLOOKUP(B51,Lookups!A:T,20)","v":1.4919999999999999E-2},null,16156.975901646281,null,{"$f":"IF(B51<71,VLOOKUP(B51,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B51<71,VLOOKUP(B51,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,30),\"\")","v":3.6400000000000002E-2},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AG,31),\"\")","v":3.6400000000000002E-2},3.6400000000000002E-2,{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AL,26)*(1-VLOOKUP(B51,Lookups!A:AL,37))^(A51-$A$3),\"\")","v":6.393829366066227E-3},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:AL,27)*(1-VLOOKUP(B51,Lookups!A:AL,38))^(A51-$A$3),\"\")","v":7.1152871135270494E-3},7.1152871135270494E-3,0.29351528711352703,6.6109736009954407E-4,0.15828255533420921,null,{"$f":"IF(BC51>=$B$3,VLOOKUP(BC51,Lookups!A:AL,26)*(1-VLOOKUP(BC51,Lookups!A:AL,37))^(BC51-$B$3),\"\")","v":0.1476196034879084},{"$f":"IF(BC51>=$B$3,VLOOKUP(BC51,Lookups!A:AL,27)*(1-VLOOKUP(BC51,Lookups!A:AL,38))^(BC51-$B$3),\"\")","v":0.12093662984105316},0.12093662984105316,0.38335535654324471,0.21662060644945891,0.92907399999999996,null,95,884861.50031457201,68269.529460534191,71184.663060604464,74237.024769911717,77434.809111224837,80787.409824287854,84306.647490326126,88001.292844157389,91883.100332543094,95979.173044447249,100307.57761574257,104890.32199456845,109740.67364587869,114878.84495112898,120330.18254641499,126142.46745294033]
[2062,69,null,{"$f":"VLOOKUP(B52,Lookups!A:R,17)","v":152794.68842250001},0,null,{"$f":"VLOOKUP(B52,Lookups!A:R,18)","v":55805.575070000006},0,null,1.0475000000000001,9.7173433954836579,null,null,null,null,null,null,null,null,1484758.4564073638,0,1484758.4564073638,{"$f":"VLOOKUP(B52,Lookups!A:T,19)","v":6.8599999999999998E-3},null,542281.93633763201,0,542281.93633763201,{"$f":"VLOOKUP(B52,Lookups!A:T,20)","v":1.634E-2},null,19046.329850711423,null,{"$f":"IF(B52<71,VLOOKUP(B52,Lookups!A:AG,32),\"\")","v":0.25},{"$f":"IF(B52<71,VLOOKUP(B52,Lookups!A:AG,33),\"\")","v":0.25},0.25,{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,28),\"\")","v":0},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,29),\"\")","v":0},0,{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,30),\"\")","v":2.1600000000000001E-2},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AG,31),\"\")","v":2.1600000000000001E-2},2.1600000000000001E-2,{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AL,26)*(1-VLOOKUP(B52,Lookups!A:AL,37))^(A52-$A$3),\"\")","v":7.0015653332475896E-3},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:AL,27)*(1-VLOOKUP(B52,Lookups!A:AL,38))^(A52-$A$3),\"\")","v":7.9202319793010654E-3},7.9202319793010654E-3,0.27952023197930109,4.6705517863993164E-4,0.15219476474443192,null,{"$f":"IF(BC52>=$B$3,VLOOKUP(BC52,Lookups!A:AL,26)*(1-VLOOKUP(BC52,Lookups!A:AL,37))^(BC52-$B$3),\"\")","v":0.17122349622832114},{"$f":"IF(BC52>=$B$3,VLOOKUP(BC52,Lookups!A:AL,27)*(1-VLOOKUP(BC52,Lookups!A:AL,38))^(BC52-$B$3),\"\")","v":0.13777714139236028},0.13777714139236028,0.3369936516913894,0.20828904466294126,0.92165300000000006,null,96,940062.73698311951,60815.240266853492,63412.073022244556,66131.150071694196,68979.771185319463,71966.304408777782,75101.279644545342,78392.509958707,81850.466340438288,85499.29251652844,89355.08244295005,93437.441039562036,97758.187108621816,102335.32605963347,107191.43695204413,112369.083639855]
[2063,70,null,{"$f":"VLOOKUP(B53,Lookups!A:R,17)","v":156045.63924000002},0,null,{"$f":"VLOOKUP(B53,Lookups!A:R,18)","v":53812.518817500015},0,null,1.0475000000000001,10.178917206769132,null,null,null,null,null,null,null,null,1588375.6423013245,0,1588375.6423013245,{"$f":"VLOOKUP(B53,Lookups!A:T,19)","v":7.8399999999999997E-3},null,547753.17373103858,0,547753.17373103858,{"$f":"VLOOKUP(B53,Lookups!A:T,20)","v":1.7759999999999998E-2},null,22180.961401105626,null,{"$f":"IF(B53<71,VLOOKUP(B53,Lookups!A:AG,32),\"\")","v":1},{"$f":"IF(B53<71,VLOOKUP(B53,Lookups!A:AG,33),\"\")","v":1},1,{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AL,26)*(1-VLOOKUP(B53,Lookups!A:AL,37))^(A53-$A$3),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:AL,27)*(1-VLOOKUP(B53,Lookups!A:AL,38))^(A53-$A$3),\"\")","v":""},"",1,3.3650380675936405E-4,0.14634111994656915,null,{"$f":"IF(BC53>=$B$3,VLOOKUP(BC53,Lookups!A:AL,26)*(1-VLOOKUP(BC53,Lookups!A:AL,37))^(BC53-$B$3),\"\")","v":0.19793085437616095},{"$f":"IF(BC53>=$B$3,VLOOKUP(BC53,Lookups!A:AL,27)*(1-VLOOKUP(BC53,Lookups!A:AL,38))^(BC53-$B$3),\"\")","v":0.15612976539679863},0.15612976539679863,0.29056362969397703,0.20027792756052043,0.91356499999999996,null,97,995543.71761176898,52926.616305722644,55186.601964771769,57552.975049387431,60032.0884429984,62631.224733649928,65359.547941835066,68223.85766497429,71233.266652174643,74408.786836602143,77764.424553327801,81317.241678067745,85077.523941989435,89060.941190284138,93287.143648958692,97793.174019140773]
[2064,71,null,{"$f":"VLOOKUP(B54,Lookups!A:R,17)","v":159296.59005750006},0,null,{"$f":"VLOOKUP(B54,Lookups!A:R,18)","v":51819.462565000016},0,null,1.0475000000000001,10.662415774090666,null,null,null,null,null,null,null,null,1698486.4745879429,0,1698486.4745879429,{"$f":"VLOOKUP(B54,Lookups!A:T,19)","v":8.8199999999999997E-3},null,552520.65505795693,0,552520.65505795693,{"$f":"VLOOKUP(B54,Lookups!A:T,20)","v":1.9179999999999999E-2},null,25577.996869877272,null,{"$f":"IF(B54<71,VLOOKUP(B54,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B54<71,VLOOKUP(B54,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AL,26)*(1-VLOOKUP(B54,Lookups!A:AL,37))^(A54-$A$3),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:AL,27)*(1-VLOOKUP(B54,Lookups!A:AL,38))^(A54-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC54>=$B$3,VLOOKUP(BC54,Lookups!A:AL,26)*(1-VLOOKUP(BC54,Lookups!A:AL,37))^(BC54-$B$3),\"\")","v":0.20821247493427386},{"$f":"IF(BC54>=$B$3,VLOOKUP(BC54,Lookups!A:AL,27)*(1-VLOOKUP(BC54,Lookups!A:AL,38))^(BC54-$B$3),\"\")","v":0.16067146438115076},0.16067146438115076,0.24519799835701414,0.19257493034665427,0.91156300000000001,null,98,1042832.0441983282,44886.705045917552,46803.383586252901,48810.288582109533,50912.807870922763,53117.117766320356,55430.990212054166,57860.191900672275,60412.451293011123,63105.588467365924,65951.482101706119,68964.602257340244,72153.672193250692,75531.981399080149,79116.195098498982,82937.728955603729]
[2065,72,null,{"$f":"VLOOKUP(B55,Lookups!A:R,17)","v":162547.54087500004},0,null,{"$f":"VLOOKUP(B55,Lookups!A:R,18)","v":49826.40631250001},0,null,1.0475000000000001,11.168880523359974,null,null,null,null,null,null,null,null,1815474.0633988471,0,1815474.0633988471,{"$f":"VLOOKUP(B55,Lookups!A:T,19)","v":9.7999999999999997E-3},null,556505.17901270185,0,556505.17901270185,{"$f":"VLOOKUP(B55,Lookups!A:T,20)","v":2.06E-2},null,29255.652508970361,null,{"$f":"IF(B55<71,VLOOKUP(B55,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B55<71,VLOOKUP(B55,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AL,26)*(1-VLOOKUP(B55,Lookups!A:AL,37))^(A55-$A$3),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:AL,27)*(1-VLOOKUP(B55,Lookups!A:AL,38))^(A55-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC55>=$B$3,VLOOKUP(BC55,Lookups!A:AL,26)*(1-VLOOKUP(BC55,Lookups!A:AL,37))^(BC55-$B$3),\"\")","v":0.23915145407140254},{"$f":"IF(BC55>=$B$3,VLOOKUP(BC55,Lookups!A:AL,27)*(1-VLOOKUP(BC55,Lookups!A:AL,38))^(BC55-$B$3),\"\")","v":0.18011829628023743},0.18011829628023743,0.20580167689766568,0.18516820225639832,0.90299300000000005,null,99,1092366.5662977491,37589.634449314632,39194.725435929715,40875.375086902815,42636.095358267667,44482.058502504704,46419.773006353913,48454.068091845322,50591.415831665057,52846.739357914055,55229.98627450208,57753.274296785865,60423.908574831985,63253.018173631383,66254.559111233219,69454.839919933642]
[2066,73,null,{"$f":"VLOOKUP(B56,Lookups!A:R,17)","v":164173.01628375004},0,null,{"$f":"VLOOKUP(B56,Lookups!A:R,18)","v":50822.934438750002},0,null,1.0475000000000001,11.699402348219573,null,null,null,null,null,null,null,null,1920726.1722243954,0,1920726.1722243954,{"$f":"VLOOKUP(B56,Lookups!A:T,19)","v":1.204E-2},null,594597.95851612114,0,594597.95851612114,{"$f":"VLOOKUP(B56,Lookups!A:T,20)","v":2.3960000000000002E-2},null,37372.11019962799,null,{"$f":"IF(B56<71,VLOOKUP(B56,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B56<71,VLOOKUP(B56,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AL,26)*(1-VLOOKUP(B56,Lookups!A:AL,37))^(A56-$A$3),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:AL,27)*(1-VLOOKUP(B56,Lookups!A:AL,38))^(A56-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC56>=$B$3,VLOOKUP(BC56,Lookups!A:AL,26)*(1-VLOOKUP(BC56,Lookups!A:AL,37))^(BC56-$B$3),\"\")","v":0.24971003673364692},{"$f":"IF(BC56>=$B$3,VLOOKUP(BC56,Lookups!A:AL,27)*(1-VLOOKUP(BC56,Lookups!A:AL,38))^(BC56-$B$3),\"\")","v":0.18514903419262982},0.18514903419262982,0.16873302948324223,0.17804634832345992,0.90077600000000002,null,100,1144253.9781968922,30965.094685878266,32287.315428593993,33671.778894083203,35122.201882145855,36642.845122904575,38239.070091966074,39914.854942340076,41675.531152942945,43533.391905266973,45496.631705629567,47575.232726214505,49775.212707465907,52105.739404171989,54578.309321331028,57214.594555666816]
[{"$f":"1+A56","v":2067},74,null,{"$f":"VLOOKUP(B57,Lookups!A:R,17)","v":165798.49169250001},0,null,{"$f":"VLOOKUP(B57,Lookups!A:R,18)","v":51819.462565000016},0,null,1.0475000000000001,12.255123959760004,null,null,null,null,null,null,null,null,2031881.068032827,0,2031881.068032827,{"$f":"VLOOKUP(B57,Lookups!A:T,19)","v":1.4280000000000001E-2},null,635053.93726221833,0,635053.93726221833,{"$f":"VLOOKUP(B57,Lookups!A:T,20)","v":2.7320000000000001E-2},null,46364.935217512582,null,{"$f":"IF(B57<71,VLOOKUP(B57,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B57<71,VLOOKUP(B57,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AL,26)*(1-VLOOKUP(B57,Lookups!A:AL,37))^(A57-$A$3),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:AL,27)*(1-VLOOKUP(B57,Lookups!A:AL,38))^(A57-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC57>=$B$3,VLOOKUP(BC57,Lookups!A:AL,26)*(1-VLOOKUP(BC57,Lookups!A:AL,37))^(BC57-$B$3),\"\")","v":0.28545042766617534},{"$f":"IF(BC57>=$B$3,VLOOKUP(BC57,Lookups!A:AL,27)*(1-VLOOKUP(BC57,Lookups!A:AL,38))^(BC57-$B$3),\"\")","v":0.21084109096978806},0.21084109096978806,0.13749227203802339,0.17119841184948068,0.88945300000000005,null,101,1198606.0421612447,25094.438763173308,26165.980374657855,27287.964144028138,28463.402204976061,29695.747498053941,30989.345019544155,32347.418706531538,33774.289245664731,35279.91916065933,36870.949365714441,38555.469518269514,40338.35645854094,42227.039831535862,44230.836525950916,46367.309837155342]
[2068,75,null,{"$f":"VLOOKUP(B58,Lookups!A:R,17)","v":167423.96710125005},0,null,{"$f":"VLOOKUP(B58,Lookups!A:R,18)","v":52815.990691250008},0,null,1.0475000000000001,12.837242347848605,null,null,null,null,null,null,null,null,2149262.0405169786,0,2149262.0405169786,{"$f":"VLOOKUP(B58,Lookups!A:T,19)","v":1.652E-2},null,678011.67234529229,0,678011.67234529229,{"$f":"VLOOKUP(B58,Lookups!A:T,20)","v":3.0680000000000002E-2},null,56307.207016894055,null,{"$f":"IF(B58<71,VLOOKUP(B58,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B58<71,VLOOKUP(B58,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AL,26)*(1-VLOOKUP(B58,Lookups!A:AL,37))^(A58-$A$3),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:AL,27)*(1-VLOOKUP(B58,Lookups!A:AL,38))^(A58-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC58>=$B$3,VLOOKUP(BC58,Lookups!A:AL,26)*(1-VLOOKUP(BC58,Lookups!A:AL,37))^(BC58-$B$3),\"\")","v":0.29651428197773078},{"$f":"IF(BC58>=$B$3,VLOOKUP(BC58,Lookups!A:AL,27)*(1-VLOOKUP(BC58,Lookups!A:AL,38))^(BC58-$B$3),\"\")","v":0.21996566256534181},0.21996566256534181,0.10850325140161164,0.16461385754757757,0.885432,null,102,1255539.8291639038,19856.141201124636,20704.005612092922,21591.782715228634,22521.855881304353,23496.957272446263,24520.524895796712,25595.109712968508,26724.130495944992,27915.470157728669,29174.383365749487,30507.271115140382,31917.992238085859,33412.425490501868,34997.94292239764,36688.441607786248]
[2069,76,null,{"$f":"VLOOKUP(B59,Lookups!A:R,17)","v":169049.44251000002},0,null,{"$f":"VLOOKUP(B59,Lookups!A:R,18)","v":53812.518817500015},0,null,1.0475000000000001,13.447011359371414,null,null,null,null,null,null,null,null,2273209.7737273751,0,2273209.7737273751,{"$f":"VLOOKUP(B59,Lookups!A:T,19)","v":1.8759999999999999E-2},null,723617.55181531073,0,723617.55181531073,{"$f":"VLOOKUP(B59,Lookups!A:T,20)","v":3.4040000000000001E-2},null,67277.356818918721,null,{"$f":"IF(B59<71,VLOOKUP(B59,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B59<71,VLOOKUP(B59,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AL,26)*(1-VLOOKUP(B59,Lookups!A:AL,37))^(A59-$A$3),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:AL,27)*(1-VLOOKUP(B59,Lookups!A:AL,38))^(A59-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC59>=$B$3,VLOOKUP(BC59,Lookups!A:AL,26)*(1-VLOOKUP(BC59,Lookups!A:AL,37))^(BC59-$B$3),\"\")","v":0.33764622959119367},{"$f":"IF(BC59>=$B$3,VLOOKUP(BC59,Lookups!A:AL,27)*(1-VLOOKUP(BC59,Lookups!A:AL,38))^(BC59-$B$3),\"\")","v":0.25349924962958026},0.25349924962958026,8.4636261816562294E-2,0.15828255533420921,0.87065300000000001,null,103,1315177.9710491896,15339.78077486379,15994.794962128226,16680.643536687825,17399.167761897152,18152.478358446213,18943.231344708965,19773.397455659,20645.617849626768,21565.982438851523,22538.550695191589,23568.267681289559,24658.114522186708,25812.63282675184,27037.517842105604,28343.505696008862]
[2070,77,null,{"$f":"VLOOKUP(B60,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B60,Lookups!A:R,18)","v":54809.046943750014},0,null,1.0475000000000001,14.085744398941557,null,null,null,null,null,null,null,null,2404083.2691138433,0,2404083.2691138433,{"$f":"VLOOKUP(B60,Lookups!A:T,19)","v":2.1000000000000001E-2},null,772026.22599925159,0,772026.22599925159,{"$f":"VLOOKUP(B60,Lookups!A:T,20)","v":3.7400000000000003E-2},null,79359.529503762722,null,{"$f":"IF(B60<71,VLOOKUP(B60,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B60<71,VLOOKUP(B60,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AL,26)*(1-VLOOKUP(B60,Lookups!A:AL,37))^(A60-$A$3),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:AL,27)*(1-VLOOKUP(B60,Lookups!A:AL,38))^(A60-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC60>=$B$3,VLOOKUP(BC60,Lookups!A:AL,26)*(1-VLOOKUP(BC60,Lookups!A:AL,37))^(BC60-$B$3),\"\")","v":0.34761338168295253},{"$f":"IF(BC60>=$B$3,VLOOKUP(BC60,Lookups!A:AL,27)*(1-VLOOKUP(BC60,Lookups!A:AL,38))^(BC60-$B$3),\"\")","v":0.26600627606876648},0.26600627606876648,6.3181032954611055E-2,0.15219476474443192,0.86514100000000005,null,104,1377648.924674026,11460.719606557524,11950.096478934733,12462.510464567751,12999.337215647327,13562.153702428184,14152.944300195768,14773.181392505137,15424.838252345393,16112.464799798652,16839.093964044383,17608.420320462483,18422.67113935827,19285.239566081866,20200.380656901536,21176.115631398781]
[2071,78,null,{"$f":"VLOOKUP(B61,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B61,Lookups!A:R,18)","v":54809.046943750014},0,null,1.0475000000000001,14.754817257891283,null,null,null,null,null,null,null,null,2518277.2243967508,0,2518277.2243967508,{"$f":"VLOOKUP(B61,Lookups!A:T,19)","v":2.4560000000000002E-2},null,808697.4717342162,0,808697.4717342162,{"$f":"VLOOKUP(B61,Lookups!A:T,20)","v":4.1360000000000001E-2},null,95296.616062111396,null,{"$f":"IF(B61<71,VLOOKUP(B61,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B61<71,VLOOKUP(B61,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AL,26)*(1-VLOOKUP(B61,Lookups!A:AL,37))^(A61-$A$3),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:AL,27)*(1-VLOOKUP(B61,Lookups!A:AL,38))^(A61-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC61>=$B$3,VLOOKUP(BC61,Lookups!A:AL,26)*(1-VLOOKUP(BC61,Lookups!A:AL,37))^(BC61-$B$3),\"\")","v":0.39200299999999999},{"$f":"IF(BC61>=$B$3,VLOOKUP(BC61,Lookups!A:AL,27)*(1-VLOOKUP(BC61,Lookups!A:AL,38))^(BC61-$B$3),\"\")","v":0.307811},0.307811,4.6374481660176957E-2,0.14634111994656915,0.84671799999999997,null,105,1443087.2485960424,8292.3347248522987,8646.4204168215183,9017.174473498153,9405.5922397490376,9812.8147229151,10240.277705796316,10689.046522656263,11160.548923295199,11658.076975016698,12183.825135482788,12740.466592483421,13329.612874048991,13953.71907008477,14615.863900955697,15321.851071835159]
[2072,79,null,{"$f":"VLOOKUP(B62,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B62,Lookups!A:R,18)","v":54809.046943750014},0,null,1.0475000000000001,15.455671077641121,null,null,null,null,null,null,null,null,2637895.3925555972,0,2637895.3925555972,{"$f":"VLOOKUP(B62,Lookups!A:T,19)","v":2.8119999999999999E-2},null,847110.60164159152,0,847110.60164159152,{"$f":"VLOOKUP(B62,Lookups!A:T,20)","v":4.5319999999999999E-2},null,112568.67090506032,null,{"$f":"IF(B62<71,VLOOKUP(B62,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B62<71,VLOOKUP(B62,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AL,26)*(1-VLOOKUP(B62,Lookups!A:AL,37))^(A62-$A$3),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:AL,27)*(1-VLOOKUP(B62,Lookups!A:AL,38))^(A62-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC62>=$B$3,VLOOKUP(BC62,Lookups!A:AL,26)*(1-VLOOKUP(BC62,Lookups!A:AL,37))^(BC62-$B$3),\"\")","v":0.39788600000000002},{"$f":"IF(BC62>=$B$3,VLOOKUP(BC62,Lookups!A:AL,27)*(1-VLOOKUP(BC62,Lookups!A:AL,38))^(BC62-$B$3),\"\")","v":0.32272499999999998},0.32272499999999998,3.2099906085876227E-2,0.14071261533323956,0.84014500000000003,null,106,1511633.8929043545,5736.3767219800038,5981.3220827733849,6237.7980947613578,6506.4933062616064,6788.197030316509,7083.9024963728916,7394.3466692149077,7720.5172213124706,8064.6915014309225,8428.3875664586412,8813.4546437508379,9221.0075377850335,9652.7446026497055,10110.795600398718,10599.175351991731]
[2073,80,null,{"$f":"VLOOKUP(B63,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B63,Lookups!A:R,18)","v":54809.046943750014},0,null,1.0475000000000001,16.189815453829077,null,null,null,null,null,null,null,null,2763195.4237019885,0,2763195.4237019885,{"$f":"VLOOKUP(B63,Lookups!A:T,19)","v":3.168E-2},null,887348.35521956731,0,887348.35521956731,{"$f":"VLOOKUP(B63,Lookups!A:T,20)","v":4.9280000000000004E-2},null,131266.55796809925,null,{"$f":"IF(B63<71,VLOOKUP(B63,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B63<71,VLOOKUP(B63,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AL,26)*(1-VLOOKUP(B63,Lookups!A:AL,37))^(A63-$A$3),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:AL,27)*(1-VLOOKUP(B63,Lookups!A:AL,38))^(A63-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC63>=$B$3,VLOOKUP(BC63,Lookups!A:AL,26)*(1-VLOOKUP(BC63,Lookups!A:AL,37))^(BC63-$B$3),\"\")","v":0.4},{"$f":"IF(BC63>=$B$3,VLOOKUP(BC63,Lookups!A:AL,27)*(1-VLOOKUP(BC63,Lookups!A:AL,38))^(BC63-$B$3),\"\")","v":0.33744099999999999},0.33744099999999999,2.1740463894311824E-2,0.13530059166657649,0.83365999999999996,null,107,1583436.5028173113,3882.9171046872698,4048.7190694526043,4222.3260590483533,4404.2041474737871,4594.8876157327068,4795.0487745527525,5005.1864707329778,5225.969253518515,5458.9386458781009,5705.1222109135824,5965.7716789202304,6241.6416539946622,6533.8817412725912,6843.9335632116499,7174.5147267146076]
[2074,81,null,{"$f":"VLOOKUP(B64,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B64,Lookups!A:R,18)","v":54809.046943750014},0,null,1.0475000000000001,16.958831687885958,null,null,null,null,null,null,null,null,2894447.2063278328,0,2894447.2063278328,{"$f":"VLOOKUP(B64,Lookups!A:T,19)","v":3.524E-2},null,929497.40209249675,0,929497.40209249675,{"$f":"VLOOKUP(B64,Lookups!A:T,20)","v":5.3240000000000003E-2},null,151486.76123839736,null,{"$f":"IF(B64<71,VLOOKUP(B64,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B64<71,VLOOKUP(B64,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AL,26)*(1-VLOOKUP(B64,Lookups!A:AL,37))^(A64-$A$3),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:AL,27)*(1-VLOOKUP(B64,Lookups!A:AL,38))^(A64-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC64>=$B$3,VLOOKUP(BC64,Lookups!A:AL,26)*(1-VLOOKUP(BC64,Lookups!A:AL,37))^(BC64-$B$3),\"\")","v":0.4},{"$f":"IF(BC64>=$B$3,VLOOKUP(BC64,Lookups!A:AL,27)*(1-VLOOKUP(BC64,Lookups!A:AL,38))^(BC64-$B$3),\"\")","v":0.35154400000000002},0.35154400000000002,1.4404340017351348E-2,0.13009672275632353,0.82744499999999999,null,108,1658649.7367011339,2571.8968172059549,2681.7177415186834,2796.7084178447426,2917.1775558997906,3043.4790431287865,3176.0581926234008,3315.2454215571602,3461.4835515585805,3615.7936288952128,3778.85627233894,3951.5005804967141,4134.2263744623206,4327.7951090157294,4533.1616601201458,4752.1260673734332]
[2075,82,null,{"$f":"VLOOKUP(B65,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B65,Lookups!A:R,18)","v":54809.046943750014},0,null,1.0475000000000001,17.764376193060542,null,null,null,null,null,null,null,null,3031933.4486284051,0,3031933.4486284051,{"$f":"VLOOKUP(B65,Lookups!A:T,19)","v":3.8800000000000001E-2},null,973648.52869189042,0,973648.52869189042,{"$f":"VLOOKUP(B65,Lookups!A:T,20)","v":5.7200000000000001E-2},null,173331.71364795824,null,{"$f":"IF(B65<71,VLOOKUP(B65,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B65<71,VLOOKUP(B65,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AL,26)*(1-VLOOKUP(B65,Lookups!A:AL,37))^(A65-$A$3),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:AL,27)*(1-VLOOKUP(B65,Lookups!A:AL,38))^(A65-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC65>=$B$3,VLOOKUP(BC65,Lookups!A:AL,26)*(1-VLOOKUP(BC65,Lookups!A:AL,37))^(BC65-$B$3),\"\")","v":0.4},{"$f":"IF(BC65>=$B$3,VLOOKUP(BC65,Lookups!A:AL,27)*(1-VLOOKUP(BC65,Lookups!A:AL,38))^(BC65-$B$3),\"\")","v":0.36461700000000002},0.36461700000000002,9.3405807102915836E-3,0.12509300265031109,0.82168300000000005,null,109,1737435.599194438,1668.0916645898392,1739.3197819925531,1813.9009189191236,1892.0352996165029,1973.9524498934991,2059.9411927897372,2150.2158316665768,2245.0635736399827,2345.1466531964506,2450.9065089242417,2562.8808810881001,2681.3939457571255,2806.9395704779968,2940.1370727226636,3082.1539297511131]
[2076,83,null,{"$f":"VLOOKUP(B66,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B66,Lookups!A:R,18)","v":53812.518817500015},0,null,1.0475000000000001,18.608184062230919,null,null,null,null,null,null,null,null,3175950.2874382543,0,3175950.2874382543,{"$f":"VLOOKUP(B66,Lookups!A:T,19)","v":4.6380000000000005E-2},null,1001353.2550083052,0,1001353.2550083052,{"$f":"VLOOKUP(B66,Lookups!A:T,20)","v":6.13E-2},null,208683.52886339536,null,{"$f":"IF(B66<71,VLOOKUP(B66,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B66<71,VLOOKUP(B66,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AL,26)*(1-VLOOKUP(B66,Lookups!A:AL,37))^(A66-$A$3),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:AL,27)*(1-VLOOKUP(B66,Lookups!A:AL,38))^(A66-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC66>=$B$3,VLOOKUP(BC66,Lookups!A:AL,26)*(1-VLOOKUP(BC66,Lookups!A:AL,37))^(BC66-$B$3),\"\")","v":0.4},{"$f":"IF(BC66>=$B$3,VLOOKUP(BC66,Lookups!A:AL,27)*(1-VLOOKUP(BC66,Lookups!A:AL,38))^(BC66-$B$3),\"\")","v":0.37624600000000002},0.37624600000000002,5.9348461934471972E-3,0.12028173331760682,0.81655800000000001,null,110,1819963.7901561742,1060.8620936329858,1106.1612887296531,1153.5929153872353,1203.2843109207772,1255.3814476621628,1310.0680094106756,1367.4802874250224,1427.800937819861,1491.4511241791447,1558.7115897467218,1629.9243230806535,1705.2954915701007,1785.1391818870793,1869.849263531607,1960.1682211024565]
[2077,84,null,{"$f":"VLOOKUP(B67,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B67,Lookups!A:R,18)","v":52815.990691250008},0,null,1.0475000000000001,19.49207280518689,null,null,null,null,null,null,null,null,3326807.9260915718,0,{"$f":"T67-U67","v":3326807.9260915718},{"$f":"VLOOKUP(B67,Lookups!A:T,19)","v":5.3960000000000001E-2},null,1029493.1358319182,0,1029493.1358319182,{"$f":"VLOOKUP(B67,Lookups!A:T,20)","v":6.54E-2},null,246843.40677530866,null,{"$f":"IF(B67<71,VLOOKUP(B67,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B67<71,VLOOKUP(B67,Lookups!A:AG,33),\"\")","v":""},{"$f":"IF(B67<71,PCTMALE*AF67+(1-PCTMALE)*AG67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,29),\"\")","v":""},{"$f":"IF(B67<70,PCTMALE*AI67+(1-PCTMALE)*AJ67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AG,31),\"\")","v":""},{"$f":"IF(AH67<1,IF(B67<70,PCTMALE*AL67+(1-PCTMALE)*AM67,\"\"),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AL,26)*(1-VLOOKUP(B67,Lookups!A:AL,37))^(A67-$A$3),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:AL,27)*(1-VLOOKUP(B67,Lookups!A:AL,38))^(A67-$A$3),\"\")","v":""},{"$f":"IF(AO67<>\"\",PCTMALE*AO67+(1-PCTMALE)*AP67,\"\")","v":""},"","","",null,{"$f":"IF(BC67>=$B$3,VLOOKUP(BC67,Lookups!A:AL,26)*(1-VLOOKUP(BC67,Lookups!A:AL,37))^(BC67-$B$3),\"\")","v":0.4},{"$f":"IF(BC67>=$B$3,VLOOKUP(BC67,Lookups!A:AL,27)*(1-VLOOKUP(BC67,Lookups!A:AL,38))^(BC67-$B$3),\"\")","v":0.386015},0.386015,3.7018840525474624E-3,0.11565551280539117,0.812253,null,111,1819963.7901561742,632.91184267504798,659.93740727236957,688.23518358947751,717.88114125069035,748.96236755802909,781.58844852891582,815.84069572326518,851.82808204038133,889.80187427694443,929.92956425385125,972.41518283407197,1017.3817297769125,1065.0165896402129,1115.554745531133,1169.4391648234605]
[2078,85,null,{"$f":"VLOOKUP(B68,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B68,Lookups!A:R,18)","v":51819.462565000016},0,null,1.0475000000000001,20.417946263433269,null,null,null,null,null,null,null,null,{"$f":"D68*K68","v":3484831.3025809219},0,{"$f":"T68-U68","v":3484831.3025809219},{"$f":"VLOOKUP(B68,Lookups!A:T,19)","v":6.1540000000000004E-2},null,{"$f":"G68*K68","v":1058047.0020521623},0,{"$f":"Y68-Z68","v":1058047.0020521623},{"$f":"VLOOKUP(B68,Lookups!A:T,20)","v":6.9500000000000006E-2},null,{"$f":"V68*W68+AA68*AB68","v":287990.78500345524},null,{"$f":"IF(B68<71,VLOOKUP(B68,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B68<71,VLOOKUP(B68,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AL,26)*(1-VLOOKUP(B68,Lookups!A:AL,37))^(A68-$A$3),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:AL,27)*(1-VLOOKUP(B68,Lookups!A:AL,38))^(A68-$A$3),\"\")","v":""},"",{"$f":"IF(B68<71,SUM(AH68,AK68,AN68,AQ68),\"\")","v":""},"",{"$f":"IF(B68<71,AT67/(1+INTRt),\"\")","v":""},null,{"$f":"IF(BC68>=$B$3,VLOOKUP(BC68,Lookups!A:AL,26)*(1-VLOOKUP(BC68,Lookups!A:AL,37))^(BC68-$B$3),\"\")","v":0.4},{"$f":"IF(BC68>=$B$3,VLOOKUP(BC68,Lookups!A:AL,27)*(1-VLOOKUP(BC68,Lookups!A:AL,38))^(BC68-$B$3),\"\")","v":0.393507},0.393507,2.2729012800033538E-3,0.11120722385133766,0.80895099999999998,null,112,1819963.7901561742,372.13330161112935,388.0235281851796,404.66177733632605,422.09271693963996,440.36755173335564,459.55071502986181,479.69001560316167,500.84952627046221,523.1769844200212,546.77087025097569,571.75114783027527,598.19013735078329,626.19801534812188,655.91294488639255,687.59537758017836]
[2079,86,null,{"$f":"VLOOKUP(B69,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B69,Lookups!A:R,18)","v":50822.934438750002},0,null,1.0475000000000001,{"$f":"K68*J69","v":21.387798710946353},null,null,null,null,null,null,null,null,3650360.7894535162,0,3650360.7894535162,{"$f":"VLOOKUP(B69,Lookups!A:T,19)","v":6.9120000000000001E-2},null,1086990.6916756083,0,{"$f":"Y69-Z69","v":1086990.6916756083},{"$f":"VLOOKUP(B69,Lookups!A:T,20)","v":7.3599999999999999E-2},null,332315.45267435181,null,{"$f":"IF(B69<71,VLOOKUP(B69,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B69<71,VLOOKUP(B69,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AL,26)*(1-VLOOKUP(B69,Lookups!A:AL,37))^(A69-$A$3),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:AL,27)*(1-VLOOKUP(B69,Lookups!A:AL,38))^(A69-$A$3),\"\")","v":""},"","",{"$f":"IF(B69<71,AS68*(1-AR68),\"\")","v":""},"",null,{"$f":"IF(BC69>=$B$3,VLOOKUP(BC69,Lookups!A:AL,26)*(1-VLOOKUP(BC69,Lookups!A:AL,37))^(BC69-$B$3),\"\")","v":0.4},{"$f":"IF(BC69>=$B$3,VLOOKUP(BC69,Lookups!A:AL,27)*(1-VLOOKUP(BC69,Lookups!A:AL,38))^(BC69-$B$3),\"\")","v":0.398308},0.398308,1.3784987160130738E-3,0.10693002293397852,0.80683499999999997,null,113,1819963.7901561742,216.44796282312345,225.69036912178126,235.36785597425464,245.50640404532396,256.13579610699537,267.29350921156174,279.00735089920653,291.31458854346681,304.30115225751109,318.02432215679625,332.55387425381775,347.93187293343055,364.22240137922239,381.50582088547321,399.93362077374195]
[2080,87,null,{"$f":"VLOOKUP(B70,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B70,Lookups!A:R,18)","v":49826.40631250001},0,null,{"$f":"J69","v":1.0475000000000001},22.403719149716306,null,null,null,null,null,null,null,null,3823752.9269525586,0,3823752.9269525586,{"$f":"VLOOKUP(B70,Lookups!A:T,19)","v":7.6700000000000004E-2},null,1116296.813264902,0,1116296.813264902,{"$f":"VLOOKUP(B70,Lookups!A:T,20)","v":7.7700000000000005E-2},null,380018.11188794416,null,{"$f":"IF(B70<71,VLOOKUP(B70,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B70<71,VLOOKUP(B70,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AL,26)*(1-VLOOKUP(B70,Lookups!A:AL,37))^(A70-$A$3),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:AL,27)*(1-VLOOKUP(B70,Lookups!A:AL,38))^(A70-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC70>=$B$3,VLOOKUP(BC70,Lookups!A:AL,26)*(1-VLOOKUP(BC70,Lookups!A:AL,37))^(BC70-$B$3),\"\")","v":0.4},{"$f":"IF(BC70>=$B$3,VLOOKUP(BC70,Lookups!A:AL,27)*(1-VLOOKUP(BC70,Lookups!A:AL,38))^(BC70-$B$3),\"\")","v":0.4},0.4,8.2943164943533845E-4,0.10281732974421011,0.80608999999999997,null,114,1819963.7901561742,125.11034011117836,130.45259688453362,136.04633708768722,141.90657795510324,148.0505343992555,154.49986874811236,161.2706541989661,168.38443188215345,175.89087075987706,183.82307964329388,192.22139016935284,201.11011621667441,210.52629887721227,220.51638824792278,231.16794754860351]
[2081,88,null,{"$f":"VLOOKUP(B71,Lookups!A:R,17)","v":167423.96710125005},0,null,{"$f":"VLOOKUP(B71,Lookups!A:R,18)","v":48829.878186250011},0,null,1.0475000000000001,23.467895809327832,null,null,null,null,null,null,null,null,3929088.2159164669,0,3929088.2159164669,{"$f":"VLOOKUP(B71,Lookups!A:T,19)","v":8.9120000000000005E-2},null,1145934.4936570851,0,1145934.4936570851,{"$f":"VLOOKUP(B71,Lookups!A:T,20)","v":8.0680000000000002E-2},null,442614.33675072918,null,{"$f":"IF(B71<71,VLOOKUP(B71,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B71<71,VLOOKUP(B71,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AL,26)*(1-VLOOKUP(B71,Lookups!A:AL,37))^(A71-$A$3),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:AL,27)*(1-VLOOKUP(B71,Lookups!A:AL,38))^(A71-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC71>=$B$3,VLOOKUP(BC71,Lookups!A:AL,26)*(1-VLOOKUP(BC71,Lookups!A:AL,37))^(BC71-$B$3),\"\")","v":0.4},{"$f":"IF(BC71>=$B$3,VLOOKUP(BC71,Lookups!A:AL,27)*(1-VLOOKUP(BC71,Lookups!A:AL,38))^(BC71-$B$3),\"\")","v":0.4},0.4,4.9765898966120303E-4,9.8862817061740479E-2,0.80608999999999997,null,115,1819963.7901561742,72.17904237183366,75.261113587230895,78.488271396742604,81.869179589482627,85.413769845724332,89.134539662372504,93.040762037865036,97.14486454739621,101.47550236146753,106.05177671728491,110.89695586693431,116.02506704808138,121.45748012146863,127.22099321995543,133.36612358573277]
[2082,89,null,{"$f":"VLOOKUP(B72,Lookups!A:R,17)","v":164173.01628375004},0,null,{"$f":"VLOOKUP(B72,Lookups!A:R,18)","v":47833.350060000004},0,null,1.0475000000000001,24.582620860270907,null,null,null,null,null,null,null,null,4035803.0147905089,0,4035803.0147905089,{"$f":"VLOOKUP(B72,Lookups!A:T,19)","v":0.10154000000000001},null,1175869.1090015967,0,1175869.1090015967,{"$f":"VLOOKUP(B72,Lookups!A:T,20)","v":8.3659999999999998E-2},null,508168.64778090187,null,{"$f":"IF(B72<71,VLOOKUP(B72,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B72<71,VLOOKUP(B72,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AL,26)*(1-VLOOKUP(B72,Lookups!A:AL,37))^(A72-$A$3),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:AL,27)*(1-VLOOKUP(B72,Lookups!A:AL,38))^(A72-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC72>=$B$3,VLOOKUP(BC72,Lookups!A:AL,26)*(1-VLOOKUP(BC72,Lookups!A:AL,37))^(BC72-$B$3),\"\")","v":0.4},{"$f":"IF(BC72>=$B$3,VLOOKUP(BC72,Lookups!A:AL,27)*(1-VLOOKUP(BC72,Lookups!A:AL,38))^(BC72-$B$3),\"\")","v":0.4},0.4,2.9859539379672182E-4,9.5060401020904309E-2,0.80608999999999997,null,116,1819963.7901561742,41.641755214519414,43.419873223402455,45.281695036582278,47.232218993932278,49.277174910994802,51.423772882137982,53.677362714152906,56.045114161959361,58.543559054692807,61.183717336895143,63.979013000154403,66.937538681585409,70.071623147001134,73.396726857666593,76.941994376384287,"Totals Per Person"]
[{"$f":"1+A72","v":2083},90,null,{"$f":"VLOOKUP(B73,Lookups!A:R,17)","v":160922.06546625003},0,null,{"$f":"VLOOKUP(B73,Lookups!A:R,18)","v":46836.821933750012},0,null,1.0475000000000001,25.750295351133779,null,null,null,null,null,null,null,null,4143790.7142704241,0,4143790.7142704241,{"$f":"VLOOKUP(B73,Lookups!A:T,19)","v":0.11396000000000001},null,1206061.9981025236,0,1206061.9981025236,{"$f":"VLOOKUP(B73,Lookups!A:T,20)","v":8.6640000000000009E-2},null,576719.60131386016,null,{"$f":"IF(B73<71,VLOOKUP(B73,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B73<71,VLOOKUP(B73,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AL,26)*(1-VLOOKUP(B73,Lookups!A:AL,37))^(A73-$A$3),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:AL,27)*(1-VLOOKUP(B73,Lookups!A:AL,38))^(A73-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC73>=$B$3,VLOOKUP(BC73,Lookups!A:AL,26)*(1-VLOOKUP(BC73,Lookups!A:AL,37))^(BC73-$B$3),\"\")","v":0.4},{"$f":"IF(BC73>=$B$3,VLOOKUP(BC73,Lookups!A:AL,27)*(1-VLOOKUP(BC73,Lookups!A:AL,38))^(BC73-$B$3),\"\")","v":0.4},0.4,1.7915723627803307E-4,9.1404231750869522E-2,0.80608999999999997,null,117,1819963.7901561742,{"$f":"IF($BD$12<>\"\",BD73*BA73*AZ73*AY73,\"\")","v":24.02408954683812},{"$f":"IF($BD$13<>\"\",BD73*AY73/$AY$13*BA73*AZ73/$AZ$13,\"\")","v":25.049926859655255},{"$f":"IF($BD$14<>\"\",BD73*AY73/$AY$14*BA73*AZ73/$AZ$14,\"\")","v":26.124054828797462},{"$f":"IF($BD$15<>\"\",BD73*AY73/$AY$15*BA73*AZ73/$AZ$15,\"\")","v":27.249357111884002},{"$f":"IF($BD$16<>\"\",BD73*AY73/$AY$16*BA73*AZ73/$AZ$16,\"\")","v":28.429139371727768},{"$f":"IF($BD$17<>\"\",BD73*AY73/$AY$17*BA73*AZ73/$AZ$17,\"\")","v":29.667561278156523},{"$f":"IF($BD$18<>\"\",BD73*AY73/$AY$18*BA73*AZ73/$AZ$18,\"\")","v":30.967709258165137},{"$f":"IF($BD$19<>\"\",BD73*AY73/$AY$19*BA73*AZ73/$AZ$19,\"\")","v":32.333719708822699},{"$f":"IF($BD$20<>\"\",BD73*AY73/$AY$20*BA73*AZ73/$AZ$20,\"\")","v":33.775130223861225},{"$f":"IF($BD$21<>\"\",BD73*AY73/$AY$21*BA73*AZ73/$AZ$21,\"\")","v":35.298298463593348},{"$f":"IF($BD$22<>\"\",BD73*AY73/$AY$22*BA73*AZ73/$AZ$22,\"\")","v":36.910969038550611},{"$f":"IF($BD$23<>\"\",BD73*AY73/$AY$23*BA73*AZ73/$AZ$23,\"\")","v":38.61781077783774},{"$f":"IF($BD$24<>\"\",BD73*AY73/$AY$24*BA73*AZ73/$AZ$24,\"\")","v":40.425936430962189},{"$f":"IF($BD$25<>\"\",BD73*AY73/$AY$25*BA73*AZ73/$AZ$25,\"\")","v":42.344265494807637},{"$f":"IF($BD$26<>\"\",BD73*AY73/$AY$26*BA73*AZ73/$AZ$26,\"\")","v":44.389612140221701},{"$f":"SUM(BE83:BS83)","v":35806.19947054518}]
[2084,91,null,{"$f":"VLOOKUP(B74,Lookups!A:R,17)","v":157671.11464875002},0,null,{"$f":"VLOOKUP(B74,Lookups!A:R,18)","v":45840.293807500006},0,null,1.0475000000000001,26.973434380312636,null,null,null,null,null,null,null,null,4252931.4646488093,0,4252931.4646488093,{"$f":"VLOOKUP(B74,Lookups!A:T,19)","v":0.12637999999999999},null,1236470.1569908531,0,1236470.1569908531,{"$f":"VLOOKUP(B74,Lookups!A:T,20)","v":8.9620000000000005E-2},null,648297.93397183681,null,{"$f":"IF(B74<71,VLOOKUP(B74,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B74<71,VLOOKUP(B74,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AL,26)*(1-VLOOKUP(B74,Lookups!A:AL,37))^(A74-$A$3),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:AL,27)*(1-VLOOKUP(B74,Lookups!A:AL,38))^(A74-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC74>=$B$3,VLOOKUP(BC74,Lookups!A:AL,26)*(1-VLOOKUP(BC74,Lookups!A:AL,37))^(BC74-$B$3),\"\")","v":0.4},{"$f":"IF(BC74>=$B$3,VLOOKUP(BC74,Lookups!A:AL,27)*(1-VLOOKUP(BC74,Lookups!A:AL,38))^(BC74-$B$3),\"\")","v":0.4},0.4,1.0749434176681984E-4,8.7888684375836079E-2,0.80608999999999997,null,118,1819963.7901561742,13.860051661637376,14.451880880570339,15.071570093536996,15.720782949163848,16.401426560612173,17.115900737397997,17.865986110479881,18.654069062782327,19.485652052227632,20.364402959765389,21.294789829933045,22.279506217983307,23.322655633247411,24.4293839393121,25.609391619358675,{"$f":"B1","v":0}]
[2085,92,null,{"$f":"VLOOKUP(B75,Lookups!A:R,17)","v":154420.16383125001},0,null,{"$f":"VLOOKUP(B75,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,28.254672513377489,null,null,null,null,null,null,null,null,4363091.1585140685,0,4363091.1585140685,{"$f":"VLOOKUP(B75,Lookups!A:T,19)","v":0.13880000000000001},null,1267045.9135903553,0,1267045.9135903553,{"$f":"VLOOKUP(B75,Lookups!A:T,20)","v":9.2600000000000002E-2},null,722925.50440021954,null,{"$f":"IF(B75<71,VLOOKUP(B75,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B75<71,VLOOKUP(B75,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AL,26)*(1-VLOOKUP(B75,Lookups!A:AL,37))^(A75-$A$3),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:AL,27)*(1-VLOOKUP(B75,Lookups!A:AL,38))^(A75-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC75>=$B$3,VLOOKUP(BC75,Lookups!A:AL,26)*(1-VLOOKUP(BC75,Lookups!A:AL,37))^(BC75-$B$3),\"\")","v":0.4},{"$f":"IF(BC75>=$B$3,VLOOKUP(BC75,Lookups!A:AL,27)*(1-VLOOKUP(BC75,Lookups!A:AL,38))^(BC75-$B$3),\"\")","v":1},1,6.4496605060091901E-5,8.4508350361380838E-2,0.54166700000000001,null,119,1819963.7901561742,5.373182659078056,5.6026195020234617,5.8428569422882983,6.0945399333091741,6.3584078134101611,6.6353909265171955,6.926179577083853,7.2316989038946637,7.5540820672157105,7.8947510093885587,8.2554378754307418,8.6371868868739323,9.0415888678880751,9.4706387363613018,9.9280971181041675]
[2086,93,null,{"$f":"VLOOKUP(B76,Lookups!A:R,17)","v":149543.73760500003},0,null,{"$f":"VLOOKUP(B76,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,29.596769457762921,null,null,null,null,null,null,null,null,4426011.5257473774,0,4426011.5257473774,{"$f":"VLOOKUP(B76,Lookups!A:T,19)","v":0.14734},null,1327230.5944858973,0,1327230.5944858973,{"$f":"VLOOKUP(B76,Lookups!A:T,20)","v":9.3420000000000003E-2},null,776118.42034049111,null,{"$f":"IF(B76<71,VLOOKUP(B76,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B76<71,VLOOKUP(B76,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AL,26)*(1-VLOOKUP(B76,Lookups!A:AL,37))^(A76-$A$3),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:AL,27)*(1-VLOOKUP(B76,Lookups!A:AL,38))^(A76-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC76>=$B$3,VLOOKUP(BC76,Lookups!A:AL,26)*(1-VLOOKUP(BC76,Lookups!A:AL,37))^(BC76-$B$3),\"\")","v":1},{"$f":"IF(BC76>=$B$3,VLOOKUP(BC76,Lookups!A:AL,27)*(1-VLOOKUP(BC76,Lookups!A:AL,38))^(BC76-$B$3),\"\")","v":1},{"$f":"IF(BC76>=$B$3, PCTMALE*AV76+(1-PCTMALE)*AW76, \"\")","v":1},0,{"$f":"IF(AX75=\"\",1,AZ75/(1+INTRt))","v":8.1258029193635423E-2},{"$f":"IF(AX76=\"\",1,ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AX76),6))","v":0.54166700000000001},null,120,1819963.7901561742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2087,94,null,{"$f":"VLOOKUP(B77,Lookups!A:R,17)","v":144667.31137875002},0,null,{"$f":"VLOOKUP(B77,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,31.002616007006662,null,null,null,null,null,null,null,null,4485065.1034414526,0,4485065.1034414526,{"$f":"VLOOKUP(B77,Lookups!A:T,19)","v":0.15587999999999999},null,1390274.0477239774,0,1390274.0477239774,{"$f":"VLOOKUP(B77,Lookups!A:T,20)","v":9.4240000000000004E-2},null,830151.37458196119,null,{"$f":"IF(B77<71,VLOOKUP(B77,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B77<71,VLOOKUP(B77,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AL,26)*(1-VLOOKUP(B77,Lookups!A:AL,37))^(A77-$A$3),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:AL,27)*(1-VLOOKUP(B77,Lookups!A:AL,38))^(A77-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC77>=$B$3,VLOOKUP(BC77,Lookups!A:AL,26)*(1-VLOOKUP(BC77,Lookups!A:AL,37))^(BC77-$B$3),\"\")","v":1},{"$f":"IF(BC77>=$B$3,VLOOKUP(BC77,Lookups!A:AL,27)*(1-VLOOKUP(BC77,Lookups!A:AL,38))^(BC77-$B$3),\"\")","v":1},1,0,7.8132720378495599E-2,0.54166700000000001,null,{"$f":"1+BC76","v":121},1819963.7901561742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Aggregate Totals"]
[2088,95,null,{"$f":"VLOOKUP(B78,Lookups!A:R,17)","v":139790.88515250001},0,null,{"$f":"VLOOKUP(B78,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,32.47524026733948,null,null,null,null,null,null,null,null,4539742.5825114967,0,4539742.5825114967,{"$f":"VLOOKUP(B78,Lookups!A:T,19)","v":0.16442000000000001},null,1456312.0649908665,0,1456312.0649908665,{"$f":"VLOOKUP(B78,Lookups!A:T,20)","v":9.5059999999999992E-2},null,884861.50031457201,null,{"$f":"IF(B78<71,VLOOKUP(B78,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B78<71,VLOOKUP(B78,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AL,26)*(1-VLOOKUP(B78,Lookups!A:AL,37))^(A78-$A$3),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:AL,27)*(1-VLOOKUP(B78,Lookups!A:AL,38))^(A78-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC78>=$B$3,VLOOKUP(BC78,Lookups!A:AL,26)*(1-VLOOKUP(BC78,Lookups!A:AL,37))^(BC78-$B$3),\"\")","v":1},{"$f":"IF(BC78>=$B$3,VLOOKUP(BC78,Lookups!A:AL,27)*(1-VLOOKUP(BC78,Lookups!A:AL,38))^(BC78-$B$3),\"\")","v":1},1,{"$f":"IF(AX77=\"\",1,AY77*(1-AX77))","v":0},7.5127615748553464E-2,0.54166700000000001,null,122,1819963.7901561742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT73*BT74","v":0}]
[2089,96,null,{"$f":"VLOOKUP(B79,Lookups!A:R,17)","v":134914.45892625005},0,null,{"$f":"VLOOKUP(B79,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,34.017814180038108,null,null,null,null,null,null,null,null,4589494.9939535577,0,4589494.9939535577,{"$f":"VLOOKUP(B79,Lookups!A:T,19)","v":0.17296},null,1525486.8880779326,0,1525486.8880779326,{"$f":"VLOOKUP(B79,Lookups!A:T,20)","v":9.5879999999999993E-2},null,940062.73698311951,null,{"$f":"IF(B79<71,VLOOKUP(B79,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B79<71,VLOOKUP(B79,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AL,26)*(1-VLOOKUP(B79,Lookups!A:AL,37))^(A79-$A$3),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:AL,27)*(1-VLOOKUP(B79,Lookups!A:AL,38))^(A79-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC79>=$B$3,VLOOKUP(BC79,Lookups!A:AL,26)*(1-VLOOKUP(BC79,Lookups!A:AL,37))^(BC79-$B$3),\"\")","v":1},{"$f":"IF(BC79>=$B$3,VLOOKUP(BC79,Lookups!A:AL,27)*(1-VLOOKUP(BC79,Lookups!A:AL,38))^(BC79-$B$3),\"\")","v":1},1,0,7.223809206591679E-2,0.54166700000000001,null,123,1819963.7901561742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT78*1","v":0}]
[2090,97,null,{"$f":"VLOOKUP(B80,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B80,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,35.633660353589924,null,null,null,null,null,null,null,null,4633731.0902808206,0,4633731.0902808206,{"$f":"VLOOKUP(B80,Lookups!A:T,19)","v":0.18149999999999999},null,1597947.5152616347,0,1597947.5152616347,{"$f":"VLOOKUP(B80,Lookups!A:T,20)","v":9.6699999999999994E-2},null,995543.71761176898,null,{"$f":"IF(B80<71,VLOOKUP(B80,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B80<71,VLOOKUP(B80,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AL,26)*(1-VLOOKUP(B80,Lookups!A:AL,37))^(A80-$A$3),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:AL,27)*(1-VLOOKUP(B80,Lookups!A:AL,38))^(A80-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC80>=$B$3,VLOOKUP(BC80,Lookups!A:AL,26)*(1-VLOOKUP(BC80,Lookups!A:AL,37))^(BC80-$B$3),\"\")","v":1},{"$f":"IF(BC80>=$B$3,VLOOKUP(BC80,Lookups!A:AL,27)*(1-VLOOKUP(BC80,Lookups!A:AL,38))^(BC80-$B$3),\"\")","v":1},1,0,6.9459703909535375E-2,0.54166700000000001,null,124,1819963.7901561742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2091,98,null,{"$f":"VLOOKUP(B81,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B81,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,37.326259220385452,null,null,null,null,null,null,null,null,4853833.3170691608,0,4853833.3170691608,{"$f":"VLOOKUP(B81,Lookups!A:T,19)","v":0.18149999999999999},null,1673850.0222365628,0,1673850.0222365628,{"$f":"VLOOKUP(B81,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1042832.0441983282,null,{"$f":"IF(B81<71,VLOOKUP(B81,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B81<71,VLOOKUP(B81,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AL,26)*(1-VLOOKUP(B81,Lookups!A:AL,37))^(A81-$A$3),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:AL,27)*(1-VLOOKUP(B81,Lookups!A:AL,38))^(A81-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC81>=$B$3,VLOOKUP(BC81,Lookups!A:AL,26)*(1-VLOOKUP(BC81,Lookups!A:AL,37))^(BC81-$B$3),\"\")","v":1},{"$f":"IF(BC81>=$B$3,VLOOKUP(BC81,Lookups!A:AL,27)*(1-VLOOKUP(BC81,Lookups!A:AL,38))^(BC81-$B$3),\"\")","v":1},1,0,6.6788176836091701E-2,0.54166700000000001,null,125,{"$f":"IF(BC81>=$B$3,VLOOKUP(BC81,$B$3:$AD$93,29),\"\")","v":1819963.7901561742},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2092,99,null,{"$f":"VLOOKUP(B82,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B82,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,39.099256533353767,null,null,null,null,null,null,null,null,5084390.3996299468,0,5084390.3996299468,{"$f":"VLOOKUP(B82,Lookups!A:T,19)","v":0.18149999999999999},null,1753357.8982927997,0,1753357.8982927997,{"$f":"VLOOKUP(B82,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1092366.5662977491,null,{"$f":"IF(B82<71,VLOOKUP(B82,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B82<71,VLOOKUP(B82,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AL,26)*(1-VLOOKUP(B82,Lookups!A:AL,37))^(A82-$A$3),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:AL,27)*(1-VLOOKUP(B82,Lookups!A:AL,38))^(A82-$A$3),\"\")","v":""},"","","","",null,{"$f":"IF(BC82>=$B$3,VLOOKUP(BC82,Lookups!A:AL,26)*(1-VLOOKUP(BC82,Lookups!A:AL,37))^(BC82-$B$3),\"\")","v":1},{"$f":"IF(BC82>=$B$3,VLOOKUP(BC82,Lookups!A:AL,27)*(1-VLOOKUP(BC82,Lookups!A:AL,38))^(BC82-$B$3),\"\")","v":1},1,0,6.4219400803934332E-2,0.54166700000000001,null,126,1819963.7901561742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2093,100,null,{"$f":"VLOOKUP(B83,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B83,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,40.956471218688073,null,null,null,null,null,null,null,null,5325898.9436123697,0,5325898.9436123697,{"$f":"VLOOKUP(B83,Lookups!A:T,19)","v":0.18149999999999999},null,1836642.3984617079,0,1836642.3984617079,{"$f":"VLOOKUP(B83,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1144253.9781968922,null,{"$f":"IF(B83<71,VLOOKUP(B83,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B83<71,VLOOKUP(B83,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AL,26)*(1-VLOOKUP(B83,Lookups!A:AL,37))^(A83-$A$3),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:AL,27)*(1-VLOOKUP(B83,Lookups!A:AL,38))^(A83-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BD12<>\"\",SUM(BE12:BE82)*BE84*BE85*BE86*PART,\"\")","v":10584.723596956237},{"$f":"IF(BD13<>\"\",SUM(BF12:BF82)*BF84*BF85*BF86*PART,\"\")","v":7519.509977856289},{"$f":"IF(BD14<>\"\",SUM(BG12:BG82)*BG84*BG85*BG86*PART,\"\")","v":5314.9965160663642},{"$f":"IF(BD15<>\"\",SUM(BH12:BH82)*BH84*BH85*BH86*PART,\"\")","v":3740.0129652824335},{"$f":"IF(BD16<>\"\",SUM(BI12:BI82)*BI84*BI85*BI86*PART,\"\")","v":3058.4276806866951},{"$f":"IF(BD17<>\"\",SUM(BJ12:BJ82)*BJ84*BJ85*BJ86*PART,\"\")","v":1982.5241563277491},{"$f":"IF(BD18<>\"\",SUM(BK12:BK82)*BK84*BK85*BK86*PART,\"\")","v":1281.6852938934926},{"$f":"IF(BD19<>\"\",SUM(BL12:BL82)*BL84*BL85*BL86*PART,\"\")","v":826.82532083524438},{"$f":"IF(BD20<>\"\",SUM(BM12:BM82)*BM84*BM85*BM86*PART,\"\")","v":532.4839027890323},{"$f":"IF(BD21<>\"\",SUM(BN12:BN82)*BN84*BN85*BN86*PART,\"\")","v":342.54645292879383},{"$f":"IF(BD22<>\"\",SUM(BO12:BO82)*BO84*BO85*BO86*PART,\"\")","v":205.5958760538941},{"$f":"IF(BD23<>\"\",SUM(BP12:BP82)*BP84*BP85*BP86*PART,\"\")","v":128.63214112157002},{"$f":"IF(BD24<>\"\",SUM(BQ12:BQ82)*BQ84*BQ85*BQ86*PART,\"\")","v":83.499455740089331},{"$f":"IF(BD25<>\"\",SUM(BR12:BR82)*BR84*BR85*BR86*PART,\"\")","v":56.003619760279932},{"$f":"IF(BD26<>\"\",SUM(BS12:BS82)*BS84*BS85*BS86*PART,\"\")","v":148.73251424702289}]
[2094,101,null,{"$f":"VLOOKUP(B84,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B84,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,42.901903601575761,null,null,null,null,null,null,null,null,5578879.1434339574,0,5578879.1434339574,{"$f":"VLOOKUP(B84,Lookups!A:T,19)","v":0.18149999999999999},null,1923882.9123886391,0,1923882.9123886391,{"$f":"VLOOKUP(B84,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1198606.0421612447,null,{"$f":"IF(B84<71,VLOOKUP(B84,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B84<71,VLOOKUP(B84,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AL,26)*(1-VLOOKUP(B84,Lookups!A:AL,37))^(A84-$A$3),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:AL,27)*(1-VLOOKUP(B84,Lookups!A:AL,38))^(A84-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,"Survive",{"$f":"VLOOKUP(BE2,$B$3:$AT$93,44)","v":8.244955446579548E-2},{"$f":"VLOOKUP(BF2,$B$3:$AT$93,44)","v":5.8094798936965113E-2},4.0784809259645401E-2,2.8543316881649541E-2,1.9924405133988785E-2,1.2882860707774427E-2,8.3163587557062851E-3,5.3629109693791865E-3,3.4559469760399916E-3,2.2267448282159204E-3,1.4352740872606788E-3,9.593856603393921E-4,6.6109736009954407E-4,4.6705517863993164E-4,3.3650380675936405E-4]
[2095,102,null,{"$f":"VLOOKUP(B85,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B85,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,44.939744022650615,null,null,null,null,null,null,null,null,5843875.9027470713,0,5843875.9027470713,{"$f":"VLOOKUP(B85,Lookups!A:T,19)","v":0.18149999999999999},null,2015267.3507270997,0,2015267.3507270997,{"$f":"VLOOKUP(B85,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1255539.8291639038,null,{"$f":"IF(B85<71,VLOOKUP(B85,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B85<71,VLOOKUP(B85,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AL,26)*(1-VLOOKUP(B85,Lookups!A:AL,37))^(A85-$A$3),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:AL,27)*(1-VLOOKUP(B85,Lookups!A:AL,38))^(A85-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,"Interest",{"$f":"VLOOKUP(BE2,$B$3:$AT$93,45)","v":0.25341547072729076},{"$f":"VLOOKUP(BF2,$B$3:$AT$93,45)","v":0.24366872185316418},0.23429684793573477,0.22528543070743728,0.21662060644945891,0.20828904466294126,0.20027792756052043,0.19257493034665427,0.18516820225639832,0.17804634832345992,0.17119841184948068,0.16461385754757757,0.15828255533420921,0.15219476474443192,0.14634111994656915]
[2096,103,null,{"$f":"VLOOKUP(B86,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B86,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,47.074381863726522,null,null,null,null,null,null,null,null,6121460.008127558,0,6121460.008127558,{"$f":"VLOOKUP(B86,Lookups!A:T,19)","v":0.18149999999999999},null,2110992.5498866369,0,2110992.5498866369,{"$f":"VLOOKUP(B86,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1315177.9710491896,null,{"$f":"IF(B86<71,VLOOKUP(B86,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B86<71,VLOOKUP(B86,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AL,26)*(1-VLOOKUP(B86,Lookups!A:AL,37))^(A86-$A$3),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:AL,27)*(1-VLOOKUP(B86,Lookups!A:AL,38))^(A86-$A$3),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,"Retire",{"$f":"VLOOKUP(BE2,$B$3:$AT$93,33)+ VLOOKUP(BE2,$B$3:$AT$93,39)","v":0.2928},{"$f":"VLOOKUP(BF2,$B$3:$AT$93,33)+ VLOOKUP(BF2,$B$3:$AT$93,39)","v":0.29520000000000002},0.29720000000000002,0.29880000000000001,0.35,0.3508,0.35120000000000001,0.35120000000000001,0.3508,0.35,0.3256,0.3044,0.28639999999999999,0.27160000000000001,{"$f":"VLOOKUP(BS2,$B$3:$AT$93,33)","v":1}]
[2097,104,null,{"$f":"VLOOKUP(B87,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B87,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,49.310415002253535,null,null,null,null,null,null,null,null,6412229.358513617,0,6412229.358513617,{"$f":"VLOOKUP(B87,Lookups!A:T,19)","v":0.18149999999999999},null,2211264.6960062524,0,2211264.6960062524,{"$f":"VLOOKUP(B87,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1377648.924674026,null,{"$f":"IF(B87<71,VLOOKUP(B87,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B87<71,VLOOKUP(B87,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AL,26)*(1-VLOOKUP(B87,Lookups!A:AL,37))^(A87-$A$3),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:AL,27)*(1-VLOOKUP(B87,Lookups!A:AL,38))^(A87-$A$3),\"\")","v":""},"","","",""]
[2098,105,null,{"$f":"VLOOKUP(B88,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B88,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,51.652659714860583,null,null,null,null,null,null,null,null,6716810.2530430146,0,6716810.2530430146,{"$f":"VLOOKUP(B88,Lookups!A:T,19)","v":0.18149999999999999},null,2316299.7690665498,0,2316299.7690665498,{"$f":"VLOOKUP(B88,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1443087.2485960424,null,{"$f":"IF(B88<71,VLOOKUP(B88,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B88<71,VLOOKUP(B88,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AL,26)*(1-VLOOKUP(B88,Lookups!A:AL,37))^(A88-$A$3),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:AL,27)*(1-VLOOKUP(B88,Lookups!A:AL,38))^(A88-$A$3),\"\")","v":""},"","","",""]
[2099,106,null,{"$f":"VLOOKUP(B89,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B89,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,54.106161051316462,null,null,null,null,null,null,null,null,7035858.7400625581,0,7035858.7400625581,{"$f":"VLOOKUP(B89,Lookups!A:T,19)","v":0.18149999999999999},null,2426324.0080972109,0,2426324.0080972109,{"$f":"VLOOKUP(B89,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1511633.8929043545,null,{"$f":"IF(B89<71,VLOOKUP(B89,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B89<71,VLOOKUP(B89,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AL,26)*(1-VLOOKUP(B89,Lookups!A:AL,37))^(A89-$A$3),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:AL,27)*(1-VLOOKUP(B89,Lookups!A:AL,38))^(A89-$A$3),\"\")","v":""},"","","",""]
[2100,107,null,{"$f":"VLOOKUP(B90,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B90,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,56.676203701253996,null,null,null,null,null,null,null,null,7370062.0302155297,0,7370062.0302155297,{"$f":"VLOOKUP(B90,Lookups!A:T,19)","v":0.18149999999999999},null,2541574.3984818286,0,2541574.3984818286,{"$f":"VLOOKUP(B90,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1583436.5028173113,null,{"$f":"IF(B90<71,VLOOKUP(B90,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B90<71,VLOOKUP(B90,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AL,26)*(1-VLOOKUP(B90,Lookups!A:AL,37))^(A90-$A$3),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:AL,27)*(1-VLOOKUP(B90,Lookups!A:AL,38))^(A90-$A$3),\"\")","v":""},"","","",""]
[2101,108,null,{"$f":"VLOOKUP(B91,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B91,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,59.368323377063568,null,null,null,null,null,null,null,null,7720139.976650768,0,7720139.976650768,{"$f":"VLOOKUP(B91,Lookups!A:T,19)","v":0.18149999999999999},null,2662299.1824097158,0,2662299.1824097158,{"$f":"VLOOKUP(B91,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1658649.7367011339,null,{"$f":"IF(B91<71,VLOOKUP(B91,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B91<71,VLOOKUP(B91,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AL,26)*(1-VLOOKUP(B91,Lookups!A:AL,37))^(A91-$A$3),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:AL,27)*(1-VLOOKUP(B91,Lookups!A:AL,38))^(A91-$A$3),\"\")","v":""},"","","",""]
[2102,109,null,{"$f":"VLOOKUP(B92,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B92,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,62.188318737474091,null,null,null,null,null,null,null,null,8086846.6255416805,0,8086846.6255416805,{"$f":"VLOOKUP(B92,Lookups!A:T,19)","v":0.18149999999999999},null,2788758.3935741773,0,2788758.3935741773,{"$f":"VLOOKUP(B92,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1737435.599194438,null,{"$f":"IF(B92<71,VLOOKUP(B92,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B92<71,VLOOKUP(B92,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AL,26)*(1-VLOOKUP(B92,Lookups!A:AL,37))^(A92-$A$3),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:AL,27)*(1-VLOOKUP(B92,Lookups!A:AL,38))^(A92-$A$3),\"\")","v":""},"","","",""]
[2103,110,null,{"$f":"VLOOKUP(B93,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B93,Lookups!A:R,18)","v":44843.765681250006},0,null,1.0475000000000001,65.142263877504121,null,null,null,null,null,null,null,null,8470971.8402549122,0,8470971.8402549122,{"$f":"VLOOKUP(B93,Lookups!A:T,19)","v":0.18149999999999999},null,2921224.4172689514,0,2921224.4172689514,{"$f":"VLOOKUP(B93,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1819963.7901561742,null,{"$f":"IF(B93<71,VLOOKUP(B93,Lookups!A:AG,32),\"\")","v":""},{"$f":"IF(B93<71,VLOOKUP(B93,Lookups!A:AG,33),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,28),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,29),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,30),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AG,31),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AL,26)*(1-VLOOKUP(B93,Lookups!A:AL,37))^(A93-$A$3),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:AL,27)*(1-VLOOKUP(B93,Lookups!A:AL,38))^(A93-$A$3),\"\")","v":""},"","","",""]

{"sheet":"L-Inactive","index":4,"n_rows":98,"n_cols":39,"rows_kept":98,"cut":false,"hidden":true,"merged":[]}
["Inactives",0,null,"Insured",null,null,null,null,null,"Medical","Medical",null,null,null,null,null,null,null,null,null,"Medical",null,null,null,"UMP",null,null,"Average",null,null,null,0,null,null,null,null,"Medical"]
["Year",null,null,"Gross","Prem",null,"Gross","Prem",null,"Trend","Rel Trend",null,null,null,null,null,null,null,null,"Gross","Prem","Net",null,"Gross","Prem","Net",null,"Net",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing"]
[{"$f":"'L-Active'!A3","v":2013},20,null,{"$f":"VLOOKUP(B3,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B4<65,\nVLOOKUP(A4,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A4,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1,null,null,null,null,null,null,null,null,{"$f":"D3*K3","v":13245.634860000002},{"$f":"E3*K3","v":0},{"$f":"T3-U3","v":13245.634860000002},null,{"$f":"IF(B3<65,G3*P3,G3*R3)","v":0},{"$f":"IF(B3<65,H3*P3,H3*R3)","v":0},{"$f":"X3-Y3","v":0},null,{"$f":"(1-PctUMP)*V3+PctUMP*Z3","v":13245.634860000002},null,{"$f":"IF(B3<121,VLOOKUP(B3,Lookups!A:AL,26)*(1-VLOOKUP(B3,Lookups!A:AL,37))^(A3-$A$3),\"\")","v":3.1832082508476058E-4},{"$f":"IF(B3<121,VLOOKUP(B3,Lookups!A:AL,27)*(1-VLOOKUP(B3,Lookups!A:AL,38))^(A3-$A$3),\"\")","v":1.846453124358732E-4},{"$f":"IF(B3<121,(InactMale*AD3+(1-InactMale)*AE3),\"\")","v":1.846453124358732E-4},1,1,{"$f":"IF(AF3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AF3),6))","v":0.98229},null,{"$f":"IF(AG3<>\"\",AB3*AG3*AH3*AI3,\"\")","v":13011.054666629401}]
[{"$f":"1+A3","v":2014},21,null,{"$f":"VLOOKUP(B4,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B5<65,\nVLOOKUP(A5,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A5,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0580000000000001},{"$f":"K3*J3","v":1.0620000000000001},null,null,null,null,null,null,null,null,{"$f":"D4*K4","v":14066.864221320002},{"$f":"E4*K4","v":0},14066.864221320002,null,0,0,0,null,14066.864221320002,null,{"$f":"IF(B4<121,VLOOKUP(B4,Lookups!A:AL,26)*(1-VLOOKUP(B4,Lookups!A:AL,37))^(A4-$A$3),\"\")","v":3.3078919214585999E-4},{"$f":"IF(B4<121,VLOOKUP(B4,Lookups!A:AL,27)*(1-VLOOKUP(B4,Lookups!A:AL,38))^(A4-$A$3),\"\")","v":1.8600899500375898E-4},{"$f":"IF(B4<121,(InactMale*AD4+(1-InactMale)*AE4),\"\")","v":1.8600899500375898E-4},{"$f":"IF(B4<121,AG3*(1-AF3),\"\")","v":0.99981535468756411},{"$f":"IF(B4<121,AH3/(1+INTRt),\"\")","v":0.96153846153846145},0.98229,null,{"$f":"IF(AG4<>\"\",AB4*AG4*AH4*AI4,\"\")","v":13283.835264452531}]
[2015,22,null,{"$f":"VLOOKUP(B5,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B6<65,\nVLOOKUP(A6,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A6,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0569999999999999},{"$f":"K4*J4","v":1.123596},null,null,null,null,null,null,null,null,14882.742346156563,0,14882.742346156563,null,0,0,0,null,14882.742346156563,null,{"$f":"IF(B5<121,VLOOKUP(B5,Lookups!A:AL,26)*(1-VLOOKUP(B5,Lookups!A:AL,37))^(A5-$A$3),\"\")","v":3.4126801846748935E-4},{"$f":"IF(B5<121,VLOOKUP(B5,Lookups!A:AL,27)*(1-VLOOKUP(B5,Lookups!A:AL,38))^(A5-$A$3),\"\")","v":1.883187664932644E-4},1.883187664932644E-4,{"$f":"IF(B5<121,AG4*(1-AF4),\"\")","v":0.9996293800382493},0.92455621301775137,0.98228899999999997,null,13511.220364396933]
[2016,23,null,{"$f":"VLOOKUP(B6,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B7<65,\nVLOOKUP(A7,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A7,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.2470000000000001},1.1876409720000001,null,null,null,null,null,null,null,null,15731.058659887487,0,15731.058659887487,null,0,0,0,null,15731.058659887487,null,{"$f":"IF(B6<121,VLOOKUP(B6,Lookups!A:AL,26)*(1-VLOOKUP(B6,Lookups!A:AL,37))^(A6-$A$3),\"\")","v":3.4882179964936634E-4},{"$f":"IF(B6<121,VLOOKUP(B6,Lookups!A:AL,27)*(1-VLOOKUP(B6,Lookups!A:AL,38))^(A6-$A$3),\"\")","v":1.9156607029924218E-4},1.9156607029924218E-4,0.99944113106645005,0.88899635867091475,0.98228700000000002,null,13729.462889272325]
[2017,24,null,{"$f":"VLOOKUP(B7,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B8<65,\nVLOOKUP(A8,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A8,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.4809882920840003,null,null,null,null,null,null,null,null,19616.6301488797,0,19616.6301488797,null,0,0,0,null,19616.6301488797,null,{"$f":"IF(B7<121,VLOOKUP(B7,Lookups!A:AL,26)*(1-VLOOKUP(B7,Lookups!A:AL,37))^(A7-$A$3),\"\")","v":3.5442677506941536E-4},{"$f":"IF(B7<121,VLOOKUP(B7,Lookups!A:AL,27)*(1-VLOOKUP(B7,Lookups!A:AL,38))^(A7-$A$3),\"\")","v":1.9669260707605622E-4},1.9669260707605622E-4,0.99924967205647619,0.85480419102972571,0.98228499999999996,null,16458.966958748693]
[2018,25,null,{"$f":"VLOOKUP(B8,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B9<65,\nVLOOKUP(A9,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A9,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.5728095661932084,null,null,null,null,null,null,null,null,20832.861218110243,0,20832.861218110243,null,0,0,0,null,20832.861218110243,null,{"$f":"IF(B8<121,VLOOKUP(B8,Lookups!A:AL,26)*(1-VLOOKUP(B8,Lookups!A:AL,37))^(A8-$A$3),\"\")","v":3.5620556038558143E-4},{"$f":"IF(B8<121,VLOOKUP(B8,Lookups!A:AL,27)*(1-VLOOKUP(B8,Lookups!A:AL,38))^(A8-$A$3),\"\")","v":2.0273401575136813E-4},2.0273401575136813E-4,0.99905312703335947,0.82192710675935166,0.98228199999999999,null,16803.780253330071]
[2019,26,null,{"$f":"VLOOKUP(B9,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B10<65,\nVLOOKUP(A10,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A10,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.6703237592971873,null,null,null,null,null,null,null,null,22124.498613633077,0,22124.498613633077,null,0,0,0,null,22124.498613633077,null,{"$f":"IF(B9<121,VLOOKUP(B9,Lookups!A:AL,26)*(1-VLOOKUP(B9,Lookups!A:AL,37))^(A9-$A$3),\"\")","v":3.5513694370442465E-4},{"$f":"IF(B9<121,VLOOKUP(B9,Lookups!A:AL,27)*(1-VLOOKUP(B9,Lookups!A:AL,38))^(A9-$A$3),\"\")","v":2.1062643203746464E-4},2.1062643203746464E-4,0.99885058498096713,0.79031452573014582,{"$f":"IF(AF9=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AF9),6))","v":0.98227900000000001},null,17155.713677355023]
[2020,27,null,{"$f":"VLOOKUP(B10,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B11<65,\nVLOOKUP(A11,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A11,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.773883832373613,null,null,null,null,null,null,null,null,23496.217527678327,0,23496.217527678327,null,0,0,0,null,23496.217527678327,null,{"$f":"IF(B10<121,VLOOKUP(B10,Lookups!A:AL,26)*(1-VLOOKUP(B10,Lookups!A:AL,37))^(A10-$A$3),\"\")","v":3.5595489209072265E-4},{"$f":"IF(B10<121,VLOOKUP(B10,Lookups!A:AL,27)*(1-VLOOKUP(B10,Lookups!A:AL,38))^(A10-$A$3),\"\")","v":2.2129470804581962E-4},2.2129470804581962E-4,0.99864020064611403,0.75991781320206331,0.98227399999999998,null,17514.843965513643]
[2021,28,null,{"$f":"VLOOKUP(B11,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B12<65,\nVLOOKUP(A12,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A12,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},1.8838646299807771,null,null,null,null,null,null,null,null,24952.983014394387,0,24952.983014394387,null,0,0,0,null,24952.983014394387,null,{"$f":"IF(B11<121,VLOOKUP(B11,Lookups!A:AL,26)*(1-VLOOKUP(B11,Lookups!A:AL,37))^(A11-$A$3),\"\")","v":3.5864244569396844E-4},{"$f":"IF(B11<121,VLOOKUP(B11,Lookups!A:AL,27)*(1-VLOOKUP(B11,Lookups!A:AL,38))^(A11-$A$3),\"\")","v":2.3283593333011567E-4},2.3283593333011567E-4,0.99841920685446928,0.73069020500198389,0.98226899999999995,null,17881.301326411041]
[2022,29,null,{"$f":"VLOOKUP(B12,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B13<65,\nVLOOKUP(A13,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A13,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.0006642370395853,null,null,null,null,null,null,null,null,26500.067961286837,0,26500.067961286837,null,0,0,0,null,26500.067961286837,null,{"$f":"IF(B12<121,VLOOKUP(B12,Lookups!A:AL,26)*(1-VLOOKUP(B12,Lookups!A:AL,37))^(A12-$A$3),\"\")","v":3.6786293642475506E-4},{"$f":"IF(B12<121,VLOOKUP(B12,Lookups!A:AL,27)*(1-VLOOKUP(B12,Lookups!A:AL,38))^(A12-$A$3),\"\")","v":2.4711403362884308E-4},2.4711403362884308E-4,0.99818673898658661,0.70258673557883067,0.982263,null,18255.196633078122]
[2023,30,null,{"$f":"VLOOKUP(B13,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B14<65,\nVLOOKUP(A14,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A14,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.1247054197360398,null,null,null,null,null,null,null,null,28143.072174886624,0,28143.072174886624,null,0,0,0,null,28143.072174886624,null,{"$f":"IF(B13<121,VLOOKUP(B13,Lookups!A:AL,26)*(1-VLOOKUP(B13,Lookups!A:AL,37))^(A13-$A$3),\"\")","v":3.8449071556635641E-4},{"$f":"IF(B13<121,VLOOKUP(B13,Lookups!A:AL,27)*(1-VLOOKUP(B13,Lookups!A:AL,38))^(A13-$A$3),\"\")","v":2.8650157689046458E-4},2.8650157689046458E-4,0.99794007303520083,0.67556416882579873,0.98224599999999995,null,18636.435165571958]
[2024,31,null,{"$f":"VLOOKUP(B14,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B15<65,\nVLOOKUP(A15,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A15,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.2564371557596745,null,null,null,null,null,null,null,null,29887.942649729597,0,29887.942649729597,null,0,0,0,null,29887.942649729597,null,{"$f":"IF(B14<121,VLOOKUP(B14,Lookups!A:AL,26)*(1-VLOOKUP(B14,Lookups!A:AL,37))^(A14-$A$3),\"\")","v":4.1311100989885406E-4},{"$f":"IF(B14<121,VLOOKUP(B14,Lookups!A:AL,27)*(1-VLOOKUP(B14,Lookups!A:AL,38))^(A14-$A$3),\"\")","v":3.2565057086621376E-4},3.2565057086621376E-4,0.99765416163063403,0.64958093156326802,0.98222799999999999,null,19024.866487995001]
[2025,32,null,{"$f":"VLOOKUP(B15,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B16<65,\nVLOOKUP(A16,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A16,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.3963362594167745,null,null,null,null,null,null,null,null,31740.995094012836,0,31740.995094012836,null,0,0,0,null,31740.995094012836,null,{"$f":"IF(B15<121,VLOOKUP(B15,Lookups!A:AL,26)*(1-VLOOKUP(B15,Lookups!A:AL,37))^(A15-$A$3),\"\")","v":4.628918170218684E-4},{"$f":"IF(B15<121,VLOOKUP(B15,Lookups!A:AL,27)*(1-VLOOKUP(B15,Lookups!A:AL,38))^(A15-$A$3),\"\")","v":3.6548973127578383E-4},3.6548973127578383E-4,0.99732927498337198,0.62459704958006534,0.98221099999999995,null,19420.652939842377]
[2026,33,null,{"$f":"VLOOKUP(B16,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B17<65,\nVLOOKUP(A17,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A17,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.5449091075006147,null,null,null,null,null,null,null,null,33708.936789841631,0,33708.936789841631,null,0,0,0,null,33708.936789841631,null,{"$f":"IF(B16<121,VLOOKUP(B16,Lookups!A:AL,26)*(1-VLOOKUP(B16,Lookups!A:AL,37))^(A16-$A$3),\"\")","v":5.1976906926411062E-4},{"$f":"IF(B16<121,VLOOKUP(B16,Lookups!A:AL,27)*(1-VLOOKUP(B16,Lookups!A:AL,38))^(A16-$A$3),\"\")","v":4.0231235788236311E-4},4.0231235788236311E-4,0.99696476137466483,0.60057408613467822,0.98219400000000001,null,19823.883128545298]
[2027,34,null,{"$f":"VLOOKUP(B17,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B18<65,\nVLOOKUP(A18,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A18,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.7026934721656528,null,null,null,null,null,null,null,null,35798.890870811818,0,35798.890870811818,null,0,0,0,null,35798.890870811818,null,{"$f":"IF(B17<121,VLOOKUP(B17,Lookups!A:AL,26)*(1-VLOOKUP(B17,Lookups!A:AL,37))^(A17-$A$3),\"\")","v":5.8183338052942505E-4},{"$f":"IF(B17<121,VLOOKUP(B17,Lookups!A:AL,27)*(1-VLOOKUP(B17,Lookups!A:AL,38))^(A17-$A$3),\"\")","v":4.3798867789457505E-4},4.3798867789457505E-4,0.99656367013079061,0.57747508282180593,0.98217900000000002,null,20234.781370089517]
[2028,35,null,{"$f":"VLOOKUP(B18,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B19<65,\nVLOOKUP(A19,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A19,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},2.8702604674399232,null,null,null,null,null,null,null,null,38018.42210480215,0,38018.42210480215,null,0,0,0,null,38018.42210480215,null,{"$f":"IF(B18<121,VLOOKUP(B18,Lookups!A:AL,26)*(1-VLOOKUP(B18,Lookups!A:AL,37))^(A18-$A$3),\"\")","v":6.4535925837125416E-4},{"$f":"IF(B18<121,VLOOKUP(B18,Lookups!A:AL,27)*(1-VLOOKUP(B18,Lookups!A:AL,38))^(A18-$A$3),\"\")","v":4.7252800399262768E-4},4.7252800399262768E-4,0.99612718652647225,0.55526450271327488,0.98216400000000004,null,20653.459310962688]
[2029,36,null,{"$f":"VLOOKUP(B19,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B20<65,\nVLOOKUP(A20,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A20,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.0482166164211986,null,null,null,null,null,null,null,null,40375.564275299883,0,40375.564275299883,null,0,0,0,null,40375.564275299883,null,{"$f":"IF(B19<121,VLOOKUP(B19,Lookups!A:AL,26)*(1-VLOOKUP(B19,Lookups!A:AL,37))^(A19-$A$3),\"\")","v":7.0849874444560759E-4},{"$f":"IF(B19<121,VLOOKUP(B19,Lookups!A:AL,27)*(1-VLOOKUP(B19,Lookups!A:AL,38))^(A19-$A$3),\"\")","v":5.0777270947330744E-4},5.0777270947330744E-4,0.99565648853530009,0.53390817568584126,0.98214800000000002,null,21080.050214951723]
[2030,37,null,{"$f":"VLOOKUP(B20,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B21<65,\nVLOOKUP(A21,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A21,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.2372060466393129,null,null,null,null,null,null,null,null,42878.849260368472,0,42878.849260368472,null,0,0,0,null,42878.849260368472,null,{"$f":"IF(B20<121,VLOOKUP(B20,Lookups!A:AL,26)*(1-VLOOKUP(B20,Lookups!A:AL,37))^(A20-$A$3),\"\")","v":7.6851216267337613E-4},{"$f":"IF(B20<121,VLOOKUP(B20,Lookups!A:AL,27)*(1-VLOOKUP(B20,Lookups!A:AL,38))^(A20-$A$3),\"\")","v":5.4645692423148503E-4},5.4645692423148503E-4,0.99515092134241179,0.51337324585177047,0.98213099999999998,null,21514.671647888958]
[2031,38,null,{"$f":"VLOOKUP(B21,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B22<65,\nVLOOKUP(A22,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A22,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.4379128215309507,null,null,null,null,null,null,null,null,45537.337914511329,0,45537.337914511329,null,0,0,0,null,45537.337914511329,null,{"$f":"IF(B21<121,VLOOKUP(B21,Lookups!A:AL,26)*(1-VLOOKUP(B21,Lookups!A:AL,37))^(A21-$A$3),\"\")","v":8.236037931885396E-4},{"$f":"IF(B21<121,VLOOKUP(B21,Lookups!A:AL,27)*(1-VLOOKUP(B21,Lookups!A:AL,38))^(A21-$A$3),\"\")","v":5.903708606041744E-4},5.903708606041744E-4,0.99460711423078885,0.49362812101131776,0.98211199999999999,null,21957.359369828657]
[2032,39,null,{"$f":"VLOOKUP(B22,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B23<65,\nVLOOKUP(A23,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A23,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.65106341646587,null,null,null,null,null,null,null,null,48360.652865211036,0,48360.652865211036,null,0,0,0,null,48360.652865211036,null,{"$f":"IF(B22<121,VLOOKUP(B22,Lookups!A:AL,26)*(1-VLOOKUP(B22,Lookups!A:AL,37))^(A22-$A$3),\"\")","v":8.7563295847771126E-4},{"$f":"IF(B22<121,VLOOKUP(B22,Lookups!A:AL,27)*(1-VLOOKUP(B22,Lookups!A:AL,38))^(A22-$A$3),\"\")","v":6.412830588021412E-4},6.412830588021412E-4,0.9940199271727973,0.47464242404934398,0.98208899999999999,null,22408.079984472864]
[2033,40,null,{"$f":"VLOOKUP(B23,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B24<65,\nVLOOKUP(A24,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A24,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},3.8774293482867539,null,null,null,null,null,null,null,null,51359.013342854116,0,51359.013342854116,null,0,0,0,null,51359.013342854116,null,{"$f":"IF(B23<121,VLOOKUP(B23,Lookups!A:AL,26)*(1-VLOOKUP(B23,Lookups!A:AL,37))^(A23-$A$3),\"\")","v":9.2462571250407244E-4},{"$f":"IF(B23<121,VLOOKUP(B23,Lookups!A:AL,27)*(1-VLOOKUP(B23,Lookups!A:AL,38))^(A23-$A$3),\"\")","v":7.0094054992962988E-4},7.0094054992962988E-4,0.99338247903338961,0.45638694620129228,0.98206300000000002,null,22866.817763617881]
[2034,41,null,{"$f":"VLOOKUP(B24,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B25<65,\nVLOOKUP(A25,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A25,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.1178299678805326,null,null,null,null,null,null,null,null,54543.272170111071,0,54543.272170111071,null,0,0,0,null,54543.272170111071,null,{"$f":"IF(B24<121,VLOOKUP(B24,Lookups!A:AL,26)*(1-VLOOKUP(B24,Lookups!A:AL,37))^(A24-$A$3),\"\")","v":9.7421952043145793E-4},{"$f":"IF(B24<121,VLOOKUP(B24,Lookups!A:AL,27)*(1-VLOOKUP(B24,Lookups!A:AL,38))^(A24-$A$3),\"\")","v":7.6926323578091027E-4},7.6926323578091027E-4,0.99268617697224548,0.4388336021166272,0.98203300000000004,null,23333.458758198714]
[2035,42,null,{"$f":"VLOOKUP(B25,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B26<65,\nVLOOKUP(A26,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A26,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.3731354258891262,null,null,null,null,null,null,null,null,57924.955044657967,0,57924.955044657967,null,0,0,0,null,57924.955044657967,null,{"$f":"IF(B25<121,VLOOKUP(B25,Lookups!A:AL,26)*(1-VLOOKUP(B25,Lookups!A:AL,37))^(A25-$A$3),\"\")","v":1.0280083561220823E-3},{"$f":"IF(B25<121,VLOOKUP(B25,Lookups!A:AL,27)*(1-VLOOKUP(B25,Lookups!A:AL,38))^(A25-$A$3),\"\")","v":8.4347095419123571E-4},8.4347095419123571E-4,0.99192253999163293,0.42195538665060306,0.98199999999999998,null,23807.921817990329]
[2036,43,null,{"$f":"VLOOKUP(B26,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B27<65,\nVLOOKUP(A27,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A27,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.6442698222942527,null,null,null,null,null,null,null,null,61516.302257426767,0,61516.302257426767,null,0,0,0,null,61516.302257426767,null,{"$f":"IF(B26<121,VLOOKUP(B26,Lookups!A:AL,26)*(1-VLOOKUP(B26,Lookups!A:AL,37))^(A26-$A$3),\"\")","v":1.0904405098338572E-3},{"$f":"IF(B26<121,VLOOKUP(B26,Lookups!A:AL,27)*(1-VLOOKUP(B26,Lookups!A:AL,38))^(A26-$A$3),\"\")","v":9.2350887622966182E-4},9.2350887622966182E-4,0.99108588214034243,0.40572633331788754,0.98196499999999998,null,24290.179075869761]
[2037,44,null,{"$f":"VLOOKUP(B27,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B28<65,\nVLOOKUP(A28,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A28,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},4.9322145512764966,null,null,null,null,null,null,null,null,65330.312997387227,0,65330.312997387227,null,0,0,0,null,65330.312997387227,null,{"$f":"IF(B27<121,VLOOKUP(B27,Lookups!A:AL,26)*(1-VLOOKUP(B27,Lookups!A:AL,37))^(A27-$A$3),\"\")","v":1.1623315025574964E-3},{"$f":"IF(B27<121,VLOOKUP(B27,Lookups!A:AL,27)*(1-VLOOKUP(B27,Lookups!A:AL,38))^(A27-$A$3),\"\")","v":1.0057433478634535E-3},1.0057433478634535E-3,0.99017060553107983,0.39012147434412264,0.98192900000000005,null,24780.194559295025]
[2038,45,null,{"$f":"VLOOKUP(B28,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B29<65,\nVLOOKUP(A29,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A29,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},5.2380118534556397,null,null,null,null,null,null,null,null,69380.792403225249,0,69380.792403225249,null,0,0,0,null,69380.792403225249,null,{"$f":"IF(B28<121,VLOOKUP(B28,Lookups!A:AL,26)*(1-VLOOKUP(B28,Lookups!A:AL,37))^(A28-$A$3),\"\")","v":1.2462708065786019E-3},{"$f":"IF(B28<121,VLOOKUP(B28,Lookups!A:AL,27)*(1-VLOOKUP(B28,Lookups!A:AL,38))^(A28-$A$3),\"\")","v":1.0910445214356692E-3},1.0910445214356692E-3,{"$f":"IF(B28<121,AG27*(1-AF27),\"\")","v":0.98917474803131711},0.37511680225396404,0.98189099999999996,null,25277.962981528344]
[2039,46,null,{"$f":"VLOOKUP(B29,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B30<65,\nVLOOKUP(A30,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A30,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},5.5627685883698899,null,null,null,null,null,null,null,null,73682.401532225209,0,73682.401532225209,null,0,0,0,null,73682.401532225209,null,{"$f":"IF(B29<121,VLOOKUP(B29,Lookups!A:AL,26)*(1-VLOOKUP(B29,Lookups!A:AL,37))^(A29-$A$3),\"\")","v":1.3412585878250325E-3},{"$f":"IF(B29<121,VLOOKUP(B29,Lookups!A:AL,27)*(1-VLOOKUP(B29,Lookups!A:AL,38))^(A29-$A$3),\"\")","v":1.1793825513633906E-3},1.1793825513633906E-3,0.98809551434173504,0.3606892329365039,0.98185199999999995,null,25783.502185745194]
[2040,47,null,{"$f":"VLOOKUP(B30,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B31<65,\nVLOOKUP(A31,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A31,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},5.9076602408488235,null,null,null,null,null,null,null,null,78250.710427223181,0,78250.710427223181,null,0,0,0,null,78250.710427223181,null,{"$f":"IF(B30<121,VLOOKUP(B30,Lookups!A:AL,26)*(1-VLOOKUP(B30,Lookups!A:AL,37))^(A30-$A$3),\"\")","v":1.4330049444903693E-3},{"$f":"IF(B30<121,VLOOKUP(B30,Lookups!A:AL,27)*(1-VLOOKUP(B30,Lookups!A:AL,38))^(A30-$A$3),\"\")","v":1.2716145361381121E-3},1.2716145361381121E-3,0.98693017173303998,0.34681657013125372,0.98181099999999999,null,26296.772410816913]
[2041,48,null,{"$f":"VLOOKUP(B31,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B32<65,\nVLOOKUP(A32,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A32,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},6.2739351757814505,null,null,null,null,null,null,null,null,83102.254473711015,0,83102.254473711015,null,0,0,0,null,83102.254473711015,null,{"$f":"IF(B31<121,VLOOKUP(B31,Lookups!A:AL,26)*(1-VLOOKUP(B31,Lookups!A:AL,37))^(A31-$A$3),\"\")","v":1.5330297537283794E-3},{"$f":"IF(B31<121,VLOOKUP(B31,Lookups!A:AL,27)*(1-VLOOKUP(B31,Lookups!A:AL,38))^(A31-$A$3),\"\")","v":1.3703553161931879E-3},1.3703553161931879E-3,0.98567517698051099,0.33347747128005162,0.98176799999999997,null,26817.728982412769]
[2042,49,null,{"$f":"VLOOKUP(B32,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B33<65,\nVLOOKUP(A33,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A33,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},6.6629191566799006,null,null,null,null,null,null,null,null,88254.5942510811,0,88254.5942510811,null,0,0,0,null,88254.5942510811,null,{"$f":"IF(B32<121,VLOOKUP(B32,Lookups!A:AL,26)*(1-VLOOKUP(B32,Lookups!A:AL,37))^(A32-$A$3),\"\")","v":1.6394931002935301E-3},{"$f":"IF(B32<121,VLOOKUP(B32,Lookups!A:AL,27)*(1-VLOOKUP(B32,Lookups!A:AL,38))^(A32-$A$3),\"\")","v":1.4773066860709443E-3},1.4773066860709443E-3,0.98432445176169603,0.32065141469235731,0.98172099999999995,null,27346.190676175225]
[2043,50,null,{"$f":"VLOOKUP(B33,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B34<65,\nVLOOKUP(A34,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A34,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},7.0760201443940547,null,null,null,null,null,null,null,null,93726.379094648131,0,93726.379094648131,null,0,0,0,null,93726.379094648131,null,{"$f":"IF(B33<121,VLOOKUP(B33,Lookups!A:AL,26)*(1-VLOOKUP(B33,Lookups!A:AL,37))^(A33-$A$3),\"\")","v":1.7532131015485675E-3},{"$f":"IF(B33<121,VLOOKUP(B33,Lookups!A:AL,27)*(1-VLOOKUP(B33,Lookups!A:AL,38))^(A33-$A$3),\"\")","v":1.6275441925152618E-3},1.6275441925152618E-3,0.98287030266784536,0.3083186679734205,0.98165500000000006,null,27881.539917572463]
[2044,51,null,{"$f":"VLOOKUP(B34,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B35<65,\nVLOOKUP(A35,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A35,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},7.5147333933464866,null,null,null,null,null,null,null,null,99537.414598516334,0,99537.414598516334,null,0,0,0,null,99537.414598516334,null,{"$f":"IF(B34<121,VLOOKUP(B34,Lookups!A:AL,26)*(1-VLOOKUP(B34,Lookups!A:AL,37))^(A34-$A$3),\"\")","v":1.8732453645501281E-3},{"$f":"IF(B34<121,VLOOKUP(B34,Lookups!A:AL,27)*(1-VLOOKUP(B34,Lookups!A:AL,38))^(A34-$A$3),\"\")","v":1.7681053066707941E-3},1.7681053066707941E-3,0.98127063781474266,0.29646025766675049,0.98159300000000005,null,28423.20807193984]
[2045,52,null,{"$f":"VLOOKUP(B35,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B36<65,\nVLOOKUP(A36,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A36,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},7.9806468637339689,null,null,null,null,null,null,null,null,105708.73430362434,0,105708.73430362434,null,0,0,0,null,{"$f":"(1-PctUMP)*V35+PctUMP*Z35","v":105708.73430362434},null,{"$f":"IF(B35<121,VLOOKUP(B35,Lookups!A:AL,26)*(1-VLOOKUP(B35,Lookups!A:AL,37))^(A35-$A$3),\"\")","v":2.1392961478437392E-3},{"$f":"IF(B35<121,VLOOKUP(B35,Lookups!A:AL,27)*(1-VLOOKUP(B35,Lookups!A:AL,38))^(A35-$A$3),\"\")","v":1.9278997951372528E-3},{"$f":"IF(B35<121,(InactMale*AD35+(1-InactMale)*AE35),\"\")","v":1.9278997951372528E-3},0.97953564799274218,0.28505794006418317,{"$f":"IF(AF35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AF35),6))","v":0.98152200000000001},null,28971.054257752203]
[{"$f":"1+A35","v":2046},53,null,{"$f":"VLOOKUP(B36,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B37<65,\nVLOOKUP(A37,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A37,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},8.4754469692854748,null,null,null,null,null,null,null,null,112262.67583044905,0,112262.67583044905,null,0,0,0,null,112262.67583044905,null,{"$f":"IF(B36<121,VLOOKUP(B36,Lookups!A:AL,26)*(1-VLOOKUP(B36,Lookups!A:AL,37))^(A36-$A$3),\"\")","v":2.3227383902900585E-3},{"$f":"IF(B36<121,VLOOKUP(B36,Lookups!A:AL,27)*(1-VLOOKUP(B36,Lookups!A:AL,38))^(A36-$A$3),\"\")","v":2.111105308610087E-3},2.111105308610087E-3,0.97764720141764727,{"$f":"IF(B36<121,AH35/(1+INTRt),\"\")","v":0.27409417313863765},0.98144100000000001,null,29524.431979234403]
[2047,54,null,{"$f":"VLOOKUP(B37,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B38<65,\nVLOOKUP(A38,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A38,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},9.000924681381175,null,null,null,null,null,null,null,null,119222.9617319369,0,119222.9617319369,null,0,0,0,null,119222.9617319369,null,{"$f":"IF(B37<121,VLOOKUP(B37,Lookups!A:AL,26)*(1-VLOOKUP(B37,Lookups!A:AL,37))^(A37-$A$3),\"\")","v":2.5319781892191805E-3},{"$f":"IF(B37<121,VLOOKUP(B37,Lookups!A:AL,27)*(1-VLOOKUP(B37,Lookups!A:AL,38))^(A37-$A$3),\"\")","v":2.25049754922717E-3},2.25049754922717E-3,0.97558328522078663,0.26355208955638237,0.98138000000000003,null,30083.469674663094]
[2048,55,null,{"$f":"VLOOKUP(B38,Lookups!A:P,16)","v":13245.634860000002},0,null,0,0,null,{"$f":"IF($B39<65,\nVLOOKUP(A39,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A39,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},9.5589820116268083,null,null,null,null,null,null,null,null,126614.785359317,0,126614.785359317,null,0,0,0,null,126614.785359317,null,{"$f":"IF(B38<121,VLOOKUP(B38,Lookups!A:AL,26)*(1-VLOOKUP(B38,Lookups!A:AL,37))^(A38-$A$3),\"\")","v":2.7667783559212167E-3},{"$f":"IF(B38<121,VLOOKUP(B38,Lookups!A:AL,27)*(1-VLOOKUP(B38,Lookups!A:AL,38))^(A38-$A$3),\"\")","v":2.4292172433444661E-3},2.4292172433444661E-3,0.97338773742833029,0.25341547072729076,0.98130099999999998,null,30648.248466498011]
[2049,56,null,{"$f":"VLOOKUP(B39,Lookups!A:P,16)","v":13951.934370000001},0,null,0,0,null,{"$f":"IF($B40<65,\nVLOOKUP(A40,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A40,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},10.15163889634767,null,null,null,null,null,null,null,null,141634.99962978193,0,141634.99962978193,null,0,0,0,null,141634.99962978193,null,{"$f":"IF(B39<121,VLOOKUP(B39,Lookups!A:AL,26)*(1-VLOOKUP(B39,Lookups!A:AL,37))^(A39-$A$3),\"\")","v":3.1278862163870188E-3},{"$f":"IF(B39<121,VLOOKUP(B39,Lookups!A:AL,27)*(1-VLOOKUP(B39,Lookups!A:AL,38))^(A39-$A$3),\"\")","v":2.5897772599126471E-3},2.5897772599126471E-3,0.97102316715210935,0.24366872185316418,0.98123000000000005,null,32882.950631313513]
[2050,57,null,{"$f":"VLOOKUP(B40,Lookups!A:P,16)","v":14695.778039999999},0,null,0,0,null,{"$f":"IF($B41<65,\nVLOOKUP(A41,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A41,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},10.781040507921226,null,null,null,null,null,null,null,null,158435.77834465919,0,158435.77834465919,null,0,0,0,null,158435.77834465919,null,{"$f":"IF(B40<121,VLOOKUP(B40,Lookups!A:AL,26)*(1-VLOOKUP(B40,Lookups!A:AL,37))^(A40-$A$3),\"\")","v":3.4372902928396197E-3},{"$f":"IF(B40<121,VLOOKUP(B40,Lookups!A:AL,27)*(1-VLOOKUP(B40,Lookups!A:AL,38))^(A40-$A$3),\"\")","v":2.761091079799707E-3},2.761091079799707E-3,0.96850843343497051,0.23429684793573477,0.981155,null,35274.489382156673]
[2051,58,null,{"$f":"VLOOKUP(B41,Lookups!A:P,16)","v":15448.45563},0,null,0,0,null,{"$f":"IF($B42<65,\nVLOOKUP(A42,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A42,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},11.449465019412342,null,null,null,null,null,null,null,null,176876.55233962866,0,176876.55233962866,null,0,0,0,null,176876.55233962866,null,{"$f":"IF(B41<121,VLOOKUP(B41,Lookups!A:AL,26)*(1-VLOOKUP(B41,Lookups!A:AL,37))^(A41-$A$3),\"\")","v":3.6343577261715235E-3},{"$f":"IF(B41<121,VLOOKUP(B41,Lookups!A:AL,27)*(1-VLOOKUP(B41,Lookups!A:AL,38))^(A41-$A$3),\"\")","v":2.9483297387447645E-3},2.9483297387447645E-3,0.96583429343870242,0.22528543070743728,0.98107200000000006,null,37757.816695092035]
[2052,59,null,{"$f":"VLOOKUP(B42,Lookups!A:P,16)","v":16239.78162},0,null,0,0,null,{"$f":"IF($B43<65,\nVLOOKUP(A43,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A43,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},12.159331850615908,null,null,null,null,null,null,null,null,197464.89389911282,0,197464.89389911282,null,0,0,0,null,197464.89389911282,null,{"$f":"IF(B42<121,VLOOKUP(B42,Lookups!A:AL,26)*(1-VLOOKUP(B42,Lookups!A:AL,37))^(A42-$A$3),\"\")","v":3.8561130706474111E-3},{"$f":"IF(B42<121,VLOOKUP(B42,Lookups!A:AL,27)*(1-VLOOKUP(B42,Lookups!A:AL,38))^(A42-$A$3),\"\")","v":3.1590114000325529E-3},3.1590114000325529E-3,{"$f":"IF(B42<121,AG41*(1-AF41),\"\")","v":0.96298669546865756},0.21662060644945891,0.98097999999999996,null,{"$f":"IF(AG42<>\"\",AB42*AG42*AH42*AI42,\"\")","v":40408.255703096467}]
[2053,60,null,{"$f":"VLOOKUP(B43,Lookups!A:P,16)","v":17071.688429999998},0,null,0,0,null,{"$f":"IF($B44<65,\nVLOOKUP(A44,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A44,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},12.913210425354094,null,null,null,null,null,null,null,null,220450.30501267285,0,220450.30501267285,null,0,0,0,null,220450.30501267285,null,{"$f":"IF(B43<121,VLOOKUP(B43,Lookups!A:AL,26)*(1-VLOOKUP(B43,Lookups!A:AL,37))^(A43-$A$3),\"\")","v":4.0969628810158566E-3},{"$f":"IF(B43<121,VLOOKUP(B43,Lookups!A:AL,27)*(1-VLOOKUP(B43,Lookups!A:AL,38))^(A43-$A$3),\"\")","v":3.4130318501845325E-3},3.4130318501845325E-3,0.95994460951959237,0.20828904466294126,0.98086799999999996,null,43234.841639274739]
[2054,61,null,{"$f":"VLOOKUP(B44,Lookups!A:P,16)","v":17946.108480000003},0,null,0,0,null,{"$f":"IF($B45<65,\nVLOOKUP(A45,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A45,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},13.713829471726049,null,null,null,null,null,null,null,null,246109.87137581682,0,246109.87137581682,null,0,0,0,null,246109.87137581682,null,{"$f":"IF(B44<121,VLOOKUP(B44,Lookups!A:AL,26)*(1-VLOOKUP(B44,Lookups!A:AL,37))^(A44-$A$3),\"\")","v":4.3726126461562731E-3},{"$f":"IF(B44<121,VLOOKUP(B44,Lookups!A:AL,27)*(1-VLOOKUP(B44,Lookups!A:AL,38))^(A44-$A$3),\"\")","v":3.6633490690769891E-3},3.6633490690769891E-3,0.95666828799288905,0.20027792756052043,0.98075699999999999,null,46247.143870101776]
[2055,62,null,{"$f":"VLOOKUP(B45,Lookups!A:P,16)","v":18865.388279999999},0,null,0,0,null,{"$f":"IF($B46<65,\nVLOOKUP(A46,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A46,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},14.564086898973065,null,null,null,null,null,null,null,null,274757.15429278801,0,274757.15429278801,null,0,0,0,null,274757.15429278801,null,{"$f":"IF(B45<121,VLOOKUP(B45,Lookups!A:AL,26)*(1-VLOOKUP(B45,Lookups!A:AL,37))^(A45-$A$3),\"\")","v":4.6685924434496174E-3},{"$f":"IF(B45<121,VLOOKUP(B45,Lookups!A:AL,27)*(1-VLOOKUP(B45,Lookups!A:AL,38))^(A45-$A$3),\"\")","v":3.9371306944381481E-3},3.9371306944381481E-3,0.95316367811065483,0.19257493034665427,0.98063699999999998,null,49456.629886825423]
[2056,63,null,{"$f":"VLOOKUP(B46,Lookups!A:P,16)","v":20078.671980000003},0,null,0,0,null,{"$f":"IF($B47<65,\nVLOOKUP(A47,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A47,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0620000000000001},15.467060286709396,null,null,null,null,null,null,null,null,310558.02999172278,0,310558.02999172278,null,0,0,0,null,310558.02999172278,null,{"$f":"IF(B46<121,VLOOKUP(B46,Lookups!A:AL,26)*(1-VLOOKUP(B46,Lookups!A:AL,37))^(A46-$A$3),\"\")","v":4.9879977300924796E-3},{"$f":"IF(B46<121,VLOOKUP(B46,Lookups!A:AL,27)*(1-VLOOKUP(B46,Lookups!A:AL,38))^(A46-$A$3),\"\")","v":4.3837499871728618E-3},4.3837499871728618E-3,0.94941094813674187,0.18516820225639832,0.98043999999999998,null,53528.420685803409]
[2057,64,null,{"$f":"VLOOKUP(B47,Lookups!A:P,16)","v":21369.942630000001},0,null,0,0,null,{"$f":"IF($B48<65,\nVLOOKUP(A48,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A48,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},16.42601802448538,null,null,null,null,null,null,null,null,351023.0628225985,0,351023.0628225985,null,0,0,0,null,351023.0628225985,null,{"$f":"IF(B47<121,VLOOKUP(B47,Lookups!A:AL,26)*(1-VLOOKUP(B47,Lookups!A:AL,37))^(A47-$A$3),\"\")","v":5.3297821988214263E-3},{"$f":"IF(B47<121,VLOOKUP(B47,Lookups!A:AL,27)*(1-VLOOKUP(B47,Lookups!A:AL,38))^(A47-$A$3),\"\")","v":4.8773747821085735E-3},4.8773747821085735E-3,0.94524896790502566,0.17804634832345992,0.98022200000000004,null,57908.108512289771]
[2058,65,null,{"$f":"VLOOKUP(B48,Lookups!A:P,16)","v":12088.25331},0,null,0,0,null,{"$f":"IF($B49<65,\nVLOOKUP(A49,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A49,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},17.296596979783104,null,null,null,null,null,null,null,null,209085.64569259909,0,209085.64569259909,null,0,0,0,null,209085.64569259909,null,{"$f":"IF(B48<121,VLOOKUP(B48,Lookups!A:AL,26)*(1-VLOOKUP(B48,Lookups!A:AL,37))^(A48-$A$3),\"\")","v":5.6003076542013698E-3},{"$f":"IF(B48<121,VLOOKUP(B48,Lookups!A:AL,27)*(1-VLOOKUP(B48,Lookups!A:AL,38))^(A48-$A$3),\"\")","v":5.4384547911455498E-3},5.4384547911455498E-3,0.94063863442615148,0.17119841184948068,0.97997500000000004,null,32996.03524652456]
[2059,66,null,{"$f":"VLOOKUP(B49,Lookups!A:P,16)","v":12337.259429999998},0,null,0,0,null,{"$f":"IF($B50<65,\nVLOOKUP(A50,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A50,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},18.213316619711605,null,null,null,null,null,null,null,null,224702.4122181127,0,224702.4122181127,null,0,0,0,null,224702.4122181127,null,{"$f":"IF(B49<121,VLOOKUP(B49,Lookups!A:AL,26)*(1-VLOOKUP(B49,Lookups!A:AL,37))^(A49-$A$3),\"\")","v":5.8854429778240642E-3},{"$f":"IF(B49<121,VLOOKUP(B49,Lookups!A:AL,27)*(1-VLOOKUP(B49,Lookups!A:AL,38))^(A49-$A$3),\"\")","v":5.9662361253612281E-3},5.9662361253612281E-3,0.93552301373801994,0.16461385754757757,0.979742,null,33903.171649062264]
[2060,67,null,{"$f":"VLOOKUP(B50,Lookups!A:P,16)","v":12591.924779999999},0,null,0,0,null,{"$f":"IF($B51<65,\nVLOOKUP(A51,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A51,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},19.178622400556318,null,null,null,null,null,null,null,null,241495.77065182818,0,241495.77065182818,null,0,0,0,null,241495.77065182818,null,{"$f":"IF(B50<121,VLOOKUP(B50,Lookups!A:AL,26)*(1-VLOOKUP(B50,Lookups!A:AL,37))^(A50-$A$3),\"\")","v":6.1837046424894314E-3},{"$f":"IF(B50<121,VLOOKUP(B50,Lookups!A:AL,27)*(1-VLOOKUP(B50,Lookups!A:AL,38))^(A50-$A$3),\"\")","v":6.5159460798335867E-3},6.5159460798335867E-3,0.92994146253734944,0.15828255533420921,0.97950000000000004,null,34817.904861617288]
[2061,68,null,{"$f":"VLOOKUP(B51,Lookups!A:P,16)","v":12852.52542},0,null,0,0,null,{"$f":"IF($B52<65,\nVLOOKUP(A52,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A52,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},20.195089387785803,null,null,null,null,null,null,null,null,259557.89971568927,0,259557.89971568927,null,0,0,0,null,259557.89971568927,null,{"$f":"IF(B51<121,VLOOKUP(B51,Lookups!A:AL,26)*(1-VLOOKUP(B51,Lookups!A:AL,37))^(A51-$A$3),\"\")","v":6.393829366066227E-3},{"$f":"IF(B51<121,VLOOKUP(B51,Lookups!A:AL,27)*(1-VLOOKUP(B51,Lookups!A:AL,38))^(A51-$A$3),\"\")","v":7.1152871135270494E-3},7.1152871135270494E-3,0.92388201411005444,0.15219476474443192,0.979236,null,35738.625747529833]
[2062,69,null,{"$f":"VLOOKUP(B52,Lookups!A:P,16)","v":13119.199380000002},0,null,0,0,null,{"$f":"IF($B53<65,\nVLOOKUP(A53,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A53,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},21.26542912533845,null,null,null,null,null,null,null,null,278985.4045965742,0,278985.4045965742,null,0,0,0,null,278985.4045965742,null,{"$f":"IF(B52<121,VLOOKUP(B52,Lookups!A:AL,26)*(1-VLOOKUP(B52,Lookups!A:AL,37))^(A52-$A$3),\"\")","v":7.0015653332475896E-3},{"$f":"IF(B52<121,VLOOKUP(B52,Lookups!A:AL,27)*(1-VLOOKUP(B52,Lookups!A:AL,38))^(A52-$A$3),\"\")","v":7.9202319793010654E-3},7.9202319793010654E-3,0.9173083283206378,0.14634111994656915,0.978881,null,36660.05339431484]
[2063,70,null,{"$f":"VLOOKUP(B53,Lookups!A:P,16)","v":13392.08469},0,null,0,0,null,{"$f":"IF($B54<65,\nVLOOKUP(A54,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A54,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},22.392496868981386,null,null,null,null,null,null,null,null,299882.21448995854,0,299882.21448995854,null,0,0,0,null,299882.21448995854,null,{"$f":"IF(B53<121,VLOOKUP(B53,Lookups!A:AL,26)*(1-VLOOKUP(B53,Lookups!A:AL,37))^(A53-$A$3),\"\")","v":7.6417280386119535E-3},{"$f":"IF(B53<121,VLOOKUP(B53,Lookups!A:AL,27)*(1-VLOOKUP(B53,Lookups!A:AL,38))^(A53-$A$3),\"\")","v":8.6838006250216978E-3},8.6838006250216978E-3,0.91004303356379357,0.14071261533323956,0.978545,null,37577.378215328092]
[2064,71,null,{"$f":"VLOOKUP(B54,Lookups!A:P,16)","v":13671.319380000001},0,null,0,0,null,{"$f":"IF($B55<65,\nVLOOKUP(A55,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A55,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0529999999999999},23.579299203037397,null,null,null,null,null,null,null,null,322360.13016130374,0,322360.13016130374,null,0,0,0,null,322360.13016130374,null,{"$f":"IF(B54<121,VLOOKUP(B54,Lookups!A:AL,26)*(1-VLOOKUP(B54,Lookups!A:AL,37))^(A54-$A$3),\"\")","v":8.4409064555618536E-3},{"$f":"IF(B54<121,VLOOKUP(B54,Lookups!A:AL,27)*(1-VLOOKUP(B54,Lookups!A:AL,38))^(A54-$A$3),\"\")","v":9.5428888011777017E-3},9.5428888011777017E-3,0.90214040130013562,0.13530059166657649,0.97816599999999998,null,38488.210042273204]
[2065,72,null,{"$f":"VLOOKUP(B55,Lookups!A:P,16)","v":13957.04148},0,null,0,0,null,{"$f":"IF($B56<65,\nVLOOKUP(A56,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A56,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},24.829002060798377,null,null,null,null,null,null,null,null,346539.41166956845,0,346539.41166956845,null,0,0,0,null,346539.41166956845,null,{"$f":"IF(B55<121,VLOOKUP(B55,Lookups!A:AL,26)*(1-VLOOKUP(B55,Lookups!A:AL,37))^(A55-$A$3),\"\")","v":9.1994134710869768E-3},{"$f":"IF(B55<121,VLOOKUP(B55,Lookups!A:AL,27)*(1-VLOOKUP(B55,Lookups!A:AL,38))^(A55-$A$3),\"\")","v":1.048002680347908E-2},1.048002680347908E-2,0.89353137576747854,0.13009672275632353,0.97775299999999998,null,39387.458123028773]
[2066,73,null,{"$f":"VLOOKUP(B56,Lookups!A:P,16)","v":14178.85569},0,null,0,0,null,{"$f":"IF($B57<65,\nVLOOKUP(A57,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A57,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},26.120110167959893,null,null,null,null,null,null,null,null,370353.27267840499,0,370353.27267840499,null,0,0,0,null,370353.27267840499,null,{"$f":"IF(B56<121,VLOOKUP(B56,Lookups!A:AL,26)*(1-VLOOKUP(B56,Lookups!A:AL,37))^(A56-$A$3),\"\")","v":1.0061239760730686E-2},{"$f":"IF(B56<121,VLOOKUP(B56,Lookups!A:AL,27)*(1-VLOOKUP(B56,Lookups!A:AL,38))^(A56-$A$3),\"\")","v":1.147579086175946E-2},1.147579086175946E-2,0.88416714299968591,0.12509300265031109,0.97731400000000002,null,40032.959368193726]
[2067,74,null,{"$f":"VLOOKUP(B57,Lookups!A:P,16)","v":14404.534739999999},0,null,0,0,null,{"$f":"IF($B58<65,\nVLOOKUP(A58,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A58,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},27.47835589669381,null,null,null,null,null,null,null,null,395812.93211200979,0,395812.93211200979,null,0,0,0,null,395812.93211200979,null,{"$f":"IF(B57<121,VLOOKUP(B57,Lookups!A:AL,26)*(1-VLOOKUP(B57,Lookups!A:AL,37))^(A57-$A$3),\"\")","v":1.1038632352926342E-2},{"$f":"IF(B57<121,VLOOKUP(B57,Lookups!A:AL,27)*(1-VLOOKUP(B57,Lookups!A:AL,38))^(A57-$A$3),\"\")","v":1.2517405728065208E-2},1.2517405728065208E-2,0.87402062577978212,0.12028173331760682,0.97685500000000003,null,40648.211599288174]
[2068,75,null,{"$f":"VLOOKUP(B58,Lookups!A:P,16)","v":14634.21666},0,null,0,0,null,{"$f":"IF($B59<65,\nVLOOKUP(A59,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A59,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},28.90723040332189,null,null,null,null,null,null,null,null,423034.6727627517,0,423034.6727627517,null,0,0,0,null,423034.6727627517,null,{"$f":"IF(B58<121,VLOOKUP(B58,Lookups!A:AL,26)*(1-VLOOKUP(B58,Lookups!A:AL,37))^(A58-$A$3),\"\")","v":1.2130071814023757E-2},{"$f":"IF(B58<121,VLOOKUP(B58,Lookups!A:AL,27)*(1-VLOOKUP(B58,Lookups!A:AL,38))^(A58-$A$3),\"\")","v":1.3625653524014944E-2},1.3625653524014944E-2,0.86308015499219914,0.11565551280539117,0.97636699999999998,null,41229.353636377236]
[2069,76,null,{"$f":"VLOOKUP(B59,Lookups!A:P,16)","v":14867.901450000001},0,null,0,0,null,{"$f":"IF($B60<65,\nVLOOKUP(A60,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A60,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},30.410406384294628,null,null,null,null,null,null,null,null,452138.92517614341,0,452138.92517614341,null,0,0,0,null,452138.92517614341,null,{"$f":"IF(B59<121,VLOOKUP(B59,Lookups!A:AL,26)*(1-VLOOKUP(B59,Lookups!A:AL,37))^(A59-$A$3),\"\")","v":1.3334666665386378E-2},{"$f":"IF(B59<121,VLOOKUP(B59,Lookups!A:AL,27)*(1-VLOOKUP(B59,Lookups!A:AL,38))^(A59-$A$3),\"\")","v":1.482679320788256E-2},1.482679320788256E-2,0.85132012383682232,0.11120722385133766,0.97583799999999998,null,41771.062505472837]
[2070,77,null,{"$f":"VLOOKUP(B60,Lookups!A:P,16)","v":15105.865170000001},0,null,0,0,null,{"$f":"IF($B61<65,\nVLOOKUP(A61,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A61,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},31.99174751627795,null,null,null,null,null,null,null,null,483263.02453357715,0,483263.02453357715,null,0,0,0,null,483263.02453357715,null,{"$f":"IF(B60<121,VLOOKUP(B60,Lookups!A:AL,26)*(1-VLOOKUP(B60,Lookups!A:AL,37))^(A60-$A$3),\"\")","v":1.4639607634230795E-2},{"$f":"IF(B60<121,VLOOKUP(B60,Lookups!A:AL,27)*(1-VLOOKUP(B60,Lookups!A:AL,38))^(A60-$A$3),\"\")","v":1.6147905912990493E-2},1.6147905912990493E-2,0.83869777640698473,0.10693002293397852,0.97525499999999998,null,42267.533423717454]
[2071,78,null,{"$f":"VLOOKUP(B61,Lookups!A:P,16)","v":15253.97136},0,null,0,0,null,{"$f":"IF($B62<65,\nVLOOKUP(A62,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A62,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},33.655318387124403,null,null,null,null,null,null,null,null,513377.26278887701,0,513377.26278887701,null,0,0,0,null,513377.26278887701,null,{"$f":"IF(B61<121,VLOOKUP(B61,Lookups!A:AL,26)*(1-VLOOKUP(B61,Lookups!A:AL,37))^(A61-$A$3),\"\")","v":1.6039867062435945E-2},{"$f":"IF(B61<121,VLOOKUP(B61,Lookups!A:AL,27)*(1-VLOOKUP(B61,Lookups!A:AL,38))^(A61-$A$3),\"\")","v":1.7613835963045308E-2},1.7613835963045308E-2,0.82515456362413042,0.10281732974421011,0.97460899999999995,null,42449.118317835382]
[2072,79,null,{"$f":"VLOOKUP(B62,Lookups!A:P,16)","v":15403.871940000001},0,null,0,0,null,{"$f":"IF($B63<65,\nVLOOKUP(A63,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A63,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.052},35.405394943254876,null,null,null,null,null,null,null,null,545380.16969102167,0,545380.16969102167,null,0,0,0,null,545380.16969102167,null,{"$f":"IF(B62<121,VLOOKUP(B62,Lookups!A:AL,26)*(1-VLOOKUP(B62,Lookups!A:AL,37))^(A62-$A$3),\"\")","v":1.755650238843471E-2},{"$f":"IF(B62<121,VLOOKUP(B62,Lookups!A:AL,27)*(1-VLOOKUP(B62,Lookups!A:AL,38))^(A62-$A$3),\"\")","v":1.9235963908513783E-2},1.9235963908513783E-2,0.81062042649629673,9.8862817061740479E-2,0.97389400000000004,null,42565.874228649329]
[2073,80,null,{"$f":"VLOOKUP(B63,Lookups!A:P,16)","v":15555.152820000001},0,null,0,0,null,{"$f":"IF($B64<65,\nVLOOKUP(A64,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A64,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0509999999999999},37.246475480304134,null,null,null,null,null,null,null,null,579374.61810251372,0,579374.61810251372,null,0,0,0,null,579374.61810251372,null,{"$f":"IF(B63<121,VLOOKUP(B63,Lookups!A:AL,26)*(1-VLOOKUP(B63,Lookups!A:AL,37))^(A63-$A$3),\"\")","v":1.921878213355015E-2},{"$f":"IF(B63<121,VLOOKUP(B63,Lookups!A:AL,27)*(1-VLOOKUP(B63,Lookups!A:AL,38))^(A63-$A$3),\"\")","v":2.1035345589638786E-2},2.1035345589638786E-2,0.79502736122870987,9.5060401020904309E-2,0.97310099999999999,null,42608.780206745236]
[2074,81,null,{"$f":"VLOOKUP(B64,Lookups!A:P,16)","v":15708.228090000001},0,null,0,0,null,{"$f":"IF($B65<65,\nVLOOKUP(A65,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A65,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.05},39.146045729799646,null,null,null,null,null,null,null,null,614915.0151452634,0,614915.0151452634,null,0,0,0,null,614915.0151452634,null,{"$f":"IF(B64<121,VLOOKUP(B64,Lookups!A:AL,26)*(1-VLOOKUP(B64,Lookups!A:AL,37))^(A64-$A$3),\"\")","v":2.1035414398238653E-2},{"$f":"IF(B64<121,VLOOKUP(B64,Lookups!A:AL,27)*(1-VLOOKUP(B64,Lookups!A:AL,38))^(A64-$A$3),\"\")","v":2.3039656945404649E-2},2.3039656945404649E-2,0.77830368593204535,9.1404231750869522E-2,0.97221800000000003,null,42529.878827987166]
[2075,82,null,{"$f":"VLOOKUP(B65,Lookups!A:P,16)","v":15862.959720000001},0,null,0,0,null,{"$f":"IF($B66<65,\nVLOOKUP(A66,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A66,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.05},41.10334801628963,null,null,null,null,null,null,null,null,652020.75393954432,0,652020.75393954432,null,0,0,0,null,652020.75393954432,null,{"$f":"IF(B65<121,VLOOKUP(B65,Lookups!A:AL,26)*(1-VLOOKUP(B65,Lookups!A:AL,37))^(A65-$A$3),\"\")","v":2.3189800900036642E-2},{"$f":"IF(B65<121,VLOOKUP(B65,Lookups!A:AL,27)*(1-VLOOKUP(B65,Lookups!A:AL,38))^(A65-$A$3),\"\")","v":2.5275080745107998E-2},2.5275080745107998E-2,0.76037183600882707,8.7888684375836079E-2,0.97123300000000001,null,42319.822317660197]
[2076,83,null,{"$f":"VLOOKUP(B66,Lookups!A:P,16)","v":15937.771980000003},0,null,0,0,null,{"$f":"IF($B67<65,\nVLOOKUP(A67,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A67,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0489999999999999},43.158515417104113,null,null,null,null,null,null,null,null,687850.57771312003,0,687850.57771312003,null,0,0,0,null,687850.57771312003,null,{"$f":"IF(B66<121,VLOOKUP(B66,Lookups!A:AL,26)*(1-VLOOKUP(B66,Lookups!A:AL,37))^(A66-$A$3),\"\")","v":2.5519599957131964E-2},{"$f":"IF(B66<121,VLOOKUP(B66,Lookups!A:AL,27)*(1-VLOOKUP(B66,Lookups!A:AL,38))^(A66-$A$3),\"\")","v":2.7772745251652325E-2},2.7772745251652325E-2,0.74115337645739798,8.4508350361380838E-2,0.97013199999999999,null,41795.800941149013]
[2077,84,null,{"$f":"VLOOKUP(B67,Lookups!A:P,16)","v":16012.99833},0,null,0,0,null,{"$f":"IF($B68<65,\nVLOOKUP(A68,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A68,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0489999999999999},45.273282672542209,null,null,null,null,null,null,null,null,724960.9998290363,0,{"$f":"T67-U67","v":724960.9998290363},null,{"$f":"IF(B67<65,G67*P67,G67*R67)","v":0},{"$f":"IF(B67<65,H67*P67,H67*R67)","v":0},{"$f":"X67-Y67","v":0},null,{"$f":"(1-PctUMP)*V67+PctUMP*Z67","v":724960.9998290363},null,{"$f":"IF(B67<121,VLOOKUP(B67,Lookups!A:AL,26)*(1-VLOOKUP(B67,Lookups!A:AL,37))^(A67-$A$3),\"\")","v":2.8020077490739464E-2},{"$f":"IF(B67<121,VLOOKUP(B67,Lookups!A:AL,27)*(1-VLOOKUP(B67,Lookups!A:AL,38))^(A67-$A$3),\"\")","v":3.0569175488216593E-2},{"$f":"IF(B67<121,(InactMale*AD67+(1-InactMale)*AE67),\"\")","v":3.0569175488216593E-2},0.72056951254064472,8.1258029193635423E-2,{"$f":"IF(AF67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AF67),6))","v":0.96889999999999998},null,41127.827341498865]
[{"$f":"1+A67","v":2078},85,null,{"$f":"VLOOKUP(B68,Lookups!A:P,16)","v":16088.500739999998},0,null,0,0,null,{"$f":"IF($B69<65,\nVLOOKUP(A69,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A69,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.048},47.491673523496772,null,null,null,null,null,null,null,null,{"$f":"D68*K68","v":764069.82462661609},{"$f":"E68*K68","v":0},764069.82462661609,null,0,0,0,null,764069.82462661609,null,{"$f":"IF(B68<121,VLOOKUP(B68,Lookups!A:AL,26)*(1-VLOOKUP(B68,Lookups!A:AL,37))^(A68-$A$3),\"\")","v":3.0694822468950101E-2},{"$f":"IF(B68<121,VLOOKUP(B68,Lookups!A:AL,27)*(1-VLOOKUP(B68,Lookups!A:AL,38))^(A68-$A$3),\"\")","v":3.3684861513138882E-2},3.3684861513138882E-2,0.69854229666033107,{"$f":"IF(B68<121,AH67/(1+INTRt),\"\")","v":7.8132720378495599E-2},0.96752700000000003,null,{"$f":"IF(AG68<>\"\",AB68*AG68*AH68*AI68,\"\")","v":40347.979837047722}]
[2079,86,null,{"$f":"VLOOKUP(B69,Lookups!A:P,16)","v":16164.555269999999},0,null,0,0,null,{"$f":"IF($B70<65,\nVLOOKUP(A70,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A70,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.048},{"$f":"K68*J68","v":49.771273852624617},null,null,null,null,null,null,null,null,804530.50704905635,0,804530.50704905635,null,0,0,0,null,804530.50704905635,null,{"$f":"IF(B69<121,VLOOKUP(B69,Lookups!A:AL,26)*(1-VLOOKUP(B69,Lookups!A:AL,37))^(A69-$A$3),\"\")","v":3.3560884107984683E-2},{"$f":"IF(B69<121,VLOOKUP(B69,Lookups!A:AL,27)*(1-VLOOKUP(B69,Lookups!A:AL,38))^(A69-$A$3),\"\")","v":3.7118613058583008E-2},3.7118613058583008E-2,{"$f":"IF(B69<121,AG68*(1-AF68),\"\")","v":0.67501199613625784},7.5127615748553464E-2,0.96601300000000001,null,39412.736070433748]
[2080,87,null,{"$f":"VLOOKUP(B70,Lookups!A:P,16)","v":16240.885859999999},0,null,0,0,null,{"$f":"IF($B71<65,\nVLOOKUP(A71,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A71,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},52.160294997550601,null,null,null,null,null,null,null,null,847129.39747914823,0,847129.39747914823,null,0,0,0,null,847129.39747914823,null,{"$f":"IF(B70<121,VLOOKUP(B70,Lookups!A:AL,26)*(1-VLOOKUP(B70,Lookups!A:AL,37))^(A70-$A$3),\"\")","v":3.9750349562509286E-2},{"$f":"IF(B70<121,VLOOKUP(B70,Lookups!A:AL,27)*(1-VLOOKUP(B70,Lookups!A:AL,38))^(A70-$A$3),\"\")","v":4.0847683388322557E-2},4.0847683388322557E-2,0.64995648704177433,7.223809206591679E-2,0.96436999999999995,null,38356.943646504398]
[2081,88,null,{"$f":"VLOOKUP(B71,Lookups!A:P,16)","v":16317.63054},0,null,0,0,null,{"$f":"IF($B72<65,\nVLOOKUP(A72,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A72,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},54.611828862435473,null,null,null,null,null,null,null,null,891135.64649093058,0,891135.64649093058,null,0,0,0,null,891135.64649093058,null,{"$f":"IF(B71<121,VLOOKUP(B71,Lookups!A:AL,26)*(1-VLOOKUP(B71,Lookups!A:AL,37))^(A71-$A$3),\"\")","v":4.7137393761990956E-2},{"$f":"IF(B71<121,VLOOKUP(B71,Lookups!A:AL,27)*(1-VLOOKUP(B71,Lookups!A:AL,38))^(A71-$A$3),\"\")","v":4.4814766484206035E-2},4.4814766484206035E-2,0.62340727024290554,6.9459703909535375E-2,0.96262199999999998,null,37145.344428912424]
[2082,89,null,{"$f":"VLOOKUP(B72,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B73<65,\nVLOOKUP(A73,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A73,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},57.178584818969938,null,null,null,null,null,null,null,null,937430.85115097661,0,937430.85115097661,null,0,0,0,null,937430.85115097661,null,{"$f":"IF(B72<121,VLOOKUP(B72,Lookups!A:AL,26)*(1-VLOOKUP(B72,Lookups!A:AL,37))^(A72-$A$3),\"\")","v":5.595843879885113E-2},{"$f":"IF(B72<121,VLOOKUP(B72,Lookups!A:AL,27)*(1-VLOOKUP(B72,Lookups!A:AL,38))^(A72-$A$3),\"\")","v":4.8932327099477486E-2},4.8932327099477486E-2,0.59546941900241346,6.6788176836091701E-2,0.96080699999999997,null,35820.731613404845]
[2083,90,null,{"$f":"VLOOKUP(B73,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B74<65,\nVLOOKUP(A74,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A74,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},59.865978305461518,null,null,null,null,null,null,null,null,981490.10115507245,0,981490.10115507245,null,0,0,0,null,981490.10115507245,null,{"$f":"IF(B73<121,VLOOKUP(B73,Lookups!A:AL,26)*(1-VLOOKUP(B73,Lookups!A:AL,37))^(A73-$A$3),\"\")","v":6.645041846891421E-2},{"$f":"IF(B73<121,VLOOKUP(B73,Lookups!A:AL,27)*(1-VLOOKUP(B73,Lookups!A:AL,38))^(A73-$A$3),\"\")","v":5.7739432233378608E-2},5.7739432233378608E-2,0.56633171461405152,6.4219400803934332E-2,0.95692600000000005,null,34158.706005120395]
[2084,91,null,{"$f":"VLOOKUP(B74,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B75<65,\nVLOOKUP(A75,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A75,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},62.679679285818203,null,null,null,null,null,null,null,null,1027620.1359093607,0,1027620.1359093607,null,0,0,0,null,1027620.1359093607,null,{"$f":"IF(B74<121,VLOOKUP(B74,Lookups!A:AL,26)*(1-VLOOKUP(B74,Lookups!A:AL,37))^(A74-$A$3),\"\")","v":7.8845084192390211E-2},{"$f":"IF(B74<121,VLOOKUP(B74,Lookups!A:AL,27)*(1-VLOOKUP(B74,Lookups!A:AL,38))^(A74-$A$3),\"\")","v":6.7758246533608998E-2},6.7758246533608998E-2,0.53363204295648037,6.1749423849936855E-2,0.95250999999999997,null,32253.508151963404]
[2085,92,null,{"$f":"VLOOKUP(B75,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B76<65,\nVLOOKUP(A76,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A76,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},65.625624212251651,null,null,null,null,null,null,null,null,1075918.2822971006,0,1075918.2822971006,null,0,0,0,null,1075918.2822971006,null,{"$f":"IF(B75<121,VLOOKUP(B75,Lookups!A:AL,26)*(1-VLOOKUP(B75,Lookups!A:AL,37))^(A75-$A$3),\"\")","v":9.2637905411429258E-2},{"$f":"IF(B75<121,VLOOKUP(B75,Lookups!A:AL,27)*(1-VLOOKUP(B75,Lookups!A:AL,38))^(A75-$A$3),\"\")","v":7.9034065010017182E-2},7.9034065010017182E-2,0.49747407143160177,5.9374446009554667E-2,0.94754099999999997,null,30112.535062379622]
[2086,93,null,{"$f":"VLOOKUP(B76,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B77<65,\nVLOOKUP(A77,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A77,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},68.710028550227477,null,null,null,null,null,null,null,null,1126486.4415650642,0,1126486.4415650642,null,0,0,0,null,1126486.4415650642,null,{"$f":"IF(B76<121,VLOOKUP(B76,Lookups!A:AL,26)*(1-VLOOKUP(B76,Lookups!A:AL,37))^(A76-$A$3),\"\")","v":0.10856061193652899},{"$f":"IF(B76<121,VLOOKUP(B76,Lookups!A:AL,27)*(1-VLOOKUP(B76,Lookups!A:AL,38))^(A76-$A$3),\"\")","v":9.161732786124771E-2},9.161732786124771E-2,0.45815667332927862,5.7090813470725636E-2,0.94199600000000006,null,27755.897528365571]
[2087,94,null,{"$f":"VLOOKUP(B77,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B78<65,\nVLOOKUP(A78,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A78,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.0469999999999999},71.939399892088161,null,null,null,null,null,null,null,null,1179431.3043186222,0,1179431.3043186222,null,0,0,0,null,1179431.3043186222,null,{"$f":"IF(B77<121,VLOOKUP(B77,Lookups!A:AL,26)*(1-VLOOKUP(B77,Lookups!A:AL,37))^(A77-$A$3),\"\")","v":0.12681560816120388},{"$f":"IF(B77<121,VLOOKUP(B77,Lookups!A:AL,27)*(1-VLOOKUP(B77,Lookups!A:AL,38))^(A77-$A$3),\"\")","v":0.10556606178080991},0.10556606178080991,0.41618158317705151,5.4895012952620802E-2,0.93584800000000001,null,25217.017334444139]
[2088,95,null,{"$f":"VLOOKUP(B78,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B79<65,\nVLOOKUP(A79,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A79,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},75.320551687016305,null,null,null,null,null,null,null,null,1234864.5756215975,0,1234864.5756215975,null,0,0,0,null,1234864.5756215975,null,{"$f":"IF(B78<121,VLOOKUP(B78,Lookups!A:AL,26)*(1-VLOOKUP(B78,Lookups!A:AL,37))^(A78-$A$3),\"\")","v":0.1476196034879084},{"$f":"IF(B78<121,VLOOKUP(B78,Lookups!A:AL,27)*(1-VLOOKUP(B78,Lookups!A:AL,38))^(A78-$A$3),\"\")","v":0.12093662984105316},0.12093662984105316,0.37224693245534762,5.2783666300596922E-2,0.92907399999999996,null,22542.40868041728]
[2089,96,null,{"$f":"VLOOKUP(B79,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B80<65,\nVLOOKUP(A80,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A80,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},78.785297064619058,null,null,null,null,null,null,null,null,1291668.3461001909,0,1291668.3461001909,null,0,0,0,null,1291668.3461001909,null,{"$f":"IF(B79<121,VLOOKUP(B79,Lookups!A:AL,26)*(1-VLOOKUP(B79,Lookups!A:AL,37))^(A79-$A$3),\"\")","v":0.17122349622832114},{"$f":"IF(B79<121,VLOOKUP(B79,Lookups!A:AL,27)*(1-VLOOKUP(B79,Lookups!A:AL,38))^(A79-$A$3),\"\")","v":0.13777714139236028},0.13777714139236028,0.32722864297552773,5.0753525289035498E-2,0.92165300000000006,null,19771.334441962776]
[2090,97,null,{"$f":"VLOOKUP(B80,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B81<65,\nVLOOKUP(A81,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A81,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},82.409420729591545,null,null,null,null,null,null,null,null,1351085.0900207998,0,1351085.0900207998,null,0,0,0,null,1351085.0900207998,null,{"$f":"IF(B80<121,VLOOKUP(B80,Lookups!A:AL,26)*(1-VLOOKUP(B80,Lookups!A:AL,37))^(A80-$A$3),\"\")","v":0.19793085437616095},{"$f":"IF(B80<121,VLOOKUP(B80,Lookups!A:AL,27)*(1-VLOOKUP(B80,Lookups!A:AL,38))^(A80-$A$3),\"\")","v":0.15612976539679863},0.15612976539679863,0.28214401596465827,4.8801466624072594E-2,0.91356499999999996,null,16995.18403519829]
[2091,98,null,{"$f":"VLOOKUP(B81,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B82<65,\nVLOOKUP(A82,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A82,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},86.200254083152757,null,null,null,null,null,null,null,null,1413235.0041617567,0,1413235.0041617567,null,0,0,0,null,1413235.0041617567,null,{"$f":"IF(B81<121,VLOOKUP(B81,Lookups!A:AL,26)*(1-VLOOKUP(B81,Lookups!A:AL,37))^(A81-$A$3),\"\")","v":0.20821247493427386},{"$f":"IF(B81<121,VLOOKUP(B81,Lookups!A:AL,27)*(1-VLOOKUP(B81,Lookups!A:AL,38))^(A81-$A$3),\"\")","v":0.16067146438115076},0.16067146438115076,0.23809293694398559,4.692448713853134E-2,0.91156300000000001,null,14392.860687823175]
[2092,99,null,{"$f":"VLOOKUP(B82,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B83<65,\nVLOOKUP(A83,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A83,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},90.165465770977789,null,null,null,null,null,null,null,null,1478243.8143531976,0,1478243.8143531976,null,0,0,0,null,1478243.8143531976,null,{"$f":"IF(B82<121,VLOOKUP(B82,Lookups!A:AL,26)*(1-VLOOKUP(B82,Lookups!A:AL,37))^(A82-$A$3),\"\")","v":0.23915145407140254},{"$f":"IF(B82<121,VLOOKUP(B82,Lookups!A:AL,27)*(1-VLOOKUP(B82,Lookups!A:AL,38))^(A82-$A$3),\"\")","v":0.18011829628023743},0.18011829628023743,0.19983819610638642,4.5119699171664751E-2,0.90299300000000005,null,12035.805205031224]
[2093,100,null,{"$f":"VLOOKUP(B83,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B84<65,\nVLOOKUP(A84,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A84,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},94.313077196442777,null,null,null,null,null,null,null,null,1546243.0298134447,0,1546243.0298134447,null,0,0,0,null,1546243.0298134447,null,{"$f":"IF(B83<121,VLOOKUP(B83,Lookups!A:AL,26)*(1-VLOOKUP(B83,Lookups!A:AL,37))^(A83-$A$3),\"\")","v":0.24971003673364692},{"$f":"IF(B83<121,VLOOKUP(B83,Lookups!A:AL,27)*(1-VLOOKUP(B83,Lookups!A:AL,38))^(A83-$A$3),\"\")","v":0.18514903419262982},0.18514903419262982,0.16384368069198813,4.3384326126600724E-2,0.90077600000000002,null,9900.4996590255123]
[2094,101,null,{"$f":"VLOOKUP(B84,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B85<65,\nVLOOKUP(A85,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A85,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},98.651478747479146,null,null,null,null,null,null,null,null,1617370.2091848634,0,1617370.2091848634,null,0,0,0,null,1617370.2091848634,null,{"$f":"IF(B84<121,VLOOKUP(B84,Lookups!A:AL,26)*(1-VLOOKUP(B84,Lookups!A:AL,37))^(A84-$A$3),\"\")","v":0.28545042766617534},{"$f":"IF(B84<121,VLOOKUP(B84,Lookups!A:AL,27)*(1-VLOOKUP(B84,Lookups!A:AL,38))^(A84-$A$3),\"\")","v":0.21084109096978806},0.21084109096978806,0.1335081814533009,4.171569819865454E-2,0.88945300000000005,null,8011.9797108252187]
[2095,102,null,{"$f":"VLOOKUP(B85,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B86<65,\nVLOOKUP(A86,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A86,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},103.1894467698632,null,null,null,null,null,null,null,null,1691769.2388073672,0,1691769.2388073672,null,0,0,0,null,1691769.2388073672,null,{"$f":"IF(B85<121,VLOOKUP(B85,Lookups!A:AL,26)*(1-VLOOKUP(B85,Lookups!A:AL,37))^(A85-$A$3),\"\")","v":0.29651428197773078},{"$f":"IF(B85<121,VLOOKUP(B85,Lookups!A:AL,27)*(1-VLOOKUP(B85,Lookups!A:AL,38))^(A85-$A$3),\"\")","v":0.21996566256534181},0.21996566256534181,0.10535917082229451,4.0111248267937057E-2,0.885432,null,6330.4540257203662]
[2096,103,null,{"$f":"VLOOKUP(B86,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B87<65,\nVLOOKUP(A87,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A87,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},107.93616132127691,null,null,null,null,null,null,null,null,1769590.6237925063,0,1769590.6237925063,null,0,0,0,null,1769590.6237925063,null,{"$f":"IF(B86<121,VLOOKUP(B86,Lookups!A:AL,26)*(1-VLOOKUP(B86,Lookups!A:AL,37))^(A86-$A$3),\"\")","v":0.33764622959119367},{"$f":"IF(B86<121,VLOOKUP(B86,Lookups!A:AL,27)*(1-VLOOKUP(B86,Lookups!A:AL,38))^(A86-$A$3),\"\")","v":0.25349924962958026},0.25349924962958026,8.2183771005033476E-2,3.8568507949939476E-2,0.87065300000000001,null,4883.5632006833212]
[2097,104,null,{"$f":"VLOOKUP(B87,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B88<65,\nVLOOKUP(A88,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A88,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},112.90122474205566,null,null,null,null,null,null,null,null,1850991.7924869617,0,1850991.7924869617,null,0,0,0,null,1850991.7924869617,null,{"$f":"IF(B87<121,VLOOKUP(B87,Lookups!A:AL,26)*(1-VLOOKUP(B87,Lookups!A:AL,37))^(A87-$A$3),\"\")","v":0.34761338168295253},{"$f":"IF(B87<121,VLOOKUP(B87,Lookups!A:AL,27)*(1-VLOOKUP(B87,Lookups!A:AL,38))^(A87-$A$3),\"\")","v":0.26600627606876648},0.26600627606876648,6.1350246723528234E-2,3.7085103798018729E-2,0.86514100000000005,null,3643.4029007410977]
[2098,105,null,{"$f":"VLOOKUP(B88,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B89<65,\nVLOOKUP(A89,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A89,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},118.09468108019023,null,null,null,null,null,null,null,null,1936137.4149413621,0,1936137.4149413621,null,0,0,0,null,1936137.4149413621,null,{"$f":"IF(B88<121,VLOOKUP(B88,Lookups!A:AL,26)*(1-VLOOKUP(B88,Lookups!A:AL,37))^(A88-$A$3),\"\")","v":0.39200299999999999},{"$f":"IF(B88<121,VLOOKUP(B88,Lookups!A:AL,27)*(1-VLOOKUP(B88,Lookups!A:AL,38))^(A88-$A$3),\"\")","v":0.307811},0.307811,4.503069605670245E-2,3.5658753651941086E-2,0.84671799999999997,null,2632.3873164959095]
[2099,106,null,{"$f":"VLOOKUP(B89,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B90<65,\nVLOOKUP(A90,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A90,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},123.52703640987899,null,null,null,null,null,null,null,null,2025199.7360286647,0,2025199.7360286647,null,0,0,0,null,2025199.7360286647,null,{"$f":"IF(B89<121,VLOOKUP(B89,Lookups!A:AL,26)*(1-VLOOKUP(B89,Lookups!A:AL,37))^(A89-$A$3),\"\")","v":0.39788600000000002},{"$f":"IF(B89<121,VLOOKUP(B89,Lookups!A:AL,27)*(1-VLOOKUP(B89,Lookups!A:AL,38))^(A89-$A$3),\"\")","v":0.32272499999999998},0.32272499999999998,3.116975247279281E-2,3.4287263126866425E-2,0.84014500000000003,null,1818.3952277707115]
[2100,107,null,{"$f":"VLOOKUP(B90,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B91<65,\nVLOOKUP(A91,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A91,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},129.20928008473342,null,null,null,null,null,null,null,null,2118358.9238859834,0,2118358.9238859834,null,0,0,0,null,2118358.9238859834,null,{"$f":"IF(B90<121,VLOOKUP(B90,Lookups!A:AL,26)*(1-VLOOKUP(B90,Lookups!A:AL,37))^(A90-$A$3),\"\")","v":0.4},{"$f":"IF(B90<121,VLOOKUP(B90,Lookups!A:AL,27)*(1-VLOOKUP(B90,Lookups!A:AL,38))^(A90-$A$3),\"\")","v":0.33744099999999999},0.33744099999999999,2.1110494106010753E-2,3.296852223737156E-2,0.83365999999999996,null,1229.0976549686952]
[2101,108,null,{"$f":"VLOOKUP(B91,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B92<65,\nVLOOKUP(A92,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A92,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},135.15290696863116,null,null,null,null,null,null,null,null,2215803.4343847386,0,2215803.4343847386,null,0,0,0,null,2215803.4343847386,null,{"$f":"IF(B91<121,VLOOKUP(B91,Lookups!A:AL,26)*(1-VLOOKUP(B91,Lookups!A:AL,37))^(A91-$A$3),\"\")","v":0.4},{"$f":"IF(B91<121,VLOOKUP(B91,Lookups!A:AL,27)*(1-VLOOKUP(B91,Lookups!A:AL,38))^(A91-$A$3),\"\")","v":0.35154400000000002},0.35154400000000002,1.3986947864384378E-2,3.1700502151318803E-2,0.82744499999999999,null,812.94181905492951]
[2102,109,null,{"$f":"VLOOKUP(B92,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,{"$f":"IF($B93<65,\nVLOOKUP(A93,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,3),FALSE),\nVLOOKUP(A93,'L-Trends'!$A$3:$D$98,IF(ExFlg=0,2,4),FALSE))+Sens","v":1.046},{"$f":"K91*J91","v":141.36994068918818},null,null,null,null,null,null,null,null,2317730.3923664363,0,2317730.3923664363,null,0,0,0,null,2317730.3923664363,null,{"$f":"IF(B92<121,VLOOKUP(B92,Lookups!A:AL,26)*(1-VLOOKUP(B92,Lookups!A:AL,37))^(A92-$A$3),\"\")","v":0.4},{"$f":"IF(B92<121,VLOOKUP(B92,Lookups!A:AL,27)*(1-VLOOKUP(B92,Lookups!A:AL,38))^(A92-$A$3),\"\")","v":0.36461700000000002},0.36461700000000002,9.0699202643472355E-3,3.048125206857577E-2,0.82168300000000005,null,526.50619922472742]
[2103,110,null,{"$f":"VLOOKUP(B93,Lookups!A:P,16)","v":16394.78931},0,null,0,0,null,null,{"$f":"K92*J92","v":147.87295796089086},null,null,null,null,null,null,null,null,2424345.9904152928,0,2424345.9904152928,null,0,0,0,null,2424345.9904152928,null,{"$f":"IF(B93<121,VLOOKUP(B93,Lookups!A:AL,26)*(1-VLOOKUP(B93,Lookups!A:AL,37))^(A93-$A$3),\"\")","v":0.4},{"$f":"IF(B93<121,VLOOKUP(B93,Lookups!A:AL,27)*(1-VLOOKUP(B93,Lookups!A:AL,38))^(A93-$A$3),\"\")","v":0.37624600000000002},0.37624600000000002,5.7628731473217398E-3,2.9308896219784393E-2,0.81655800000000001,null,334.36449989727089]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK3:AK93)*PART","v":2442548.5991422706},null,"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},null,"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK95*AK96","v":0},null,"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK97*1","v":0},null,"w/ Spouses"]

{"sheet":"L-Inactive LTC","index":5,"n_rows":98,"n_cols":41,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,19,0,22],[0,24,0,27]]}
["Inactives",{"$f":"'L-Inactive'!B1","v":0},null,"Inst. LTC",null,null,"Non Inst. LTC",null,null,"Medical","Medical",null,null,null,null,null,null,null,null,"Institutional LTC",null,null,null,null,"Non Institutional LTC",null,null,null,null,"Average",null,null,null,null,null,null,null,null,"Medical"]
["Year",null,null,"Gross",null,null,"Gross",null,null,"Trend","Rel Trend",null,null,null,null,null,null,null,null,"Gross","Prem","Net","Rate",null,"Gross","Prem","Net","Rate",null,"Net",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing"]
[{"$f":"'L-Active'!A3","v":2013},{"$f":"'L-Inactive'!B3","v":20},null,{"$f":"VLOOKUP(B3,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B3,Lookups!A:R,18)","v":99652.81262500002},null,null,{"$f":"'L-Active LTC'!J3","v":1.0475000000000001},1,null,null,null,null,null,null,null,null,{"$f":"D3*K3","v":178802.29496250002},0,{"$f":"T3-U3","v":178802.29496250002},{"$f":"VLOOKUP(B3,Lookups!A:T,19)","v":0},null,{"$f":"G3*K3","v":99652.81262500002},0,{"$f":"Y3-Z3","v":99652.81262500002},{"$f":"VLOOKUP(B3,Lookups!A:T,20)","v":0},null,{"$f":"V3*W3+AA3*AB3","v":0},null,{"$f":"IF(B3<121,VLOOKUP(B3,Lookups!A:AL,26)*(1-VLOOKUP(B3,Lookups!A:AL,37))^(A3-$A$3),\"\")","v":3.1832082508476058E-4},{"$f":"IF(B3<121,VLOOKUP(B3,Lookups!A:AL,27)*(1-VLOOKUP(B3,Lookups!A:AL,38))^(A3-$A$3),\"\")","v":1.846453124358732E-4},{"$f":"IF(B3<121,(InactMale*AF3+(1-InactMale)*AG3),\"\")","v":1.846453124358732E-4},1,1,{"$f":"IF(AH3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AH3),6))","v":0.98229},null,{"$f":"IF(AI3<>\"\",AD3*AI3*AJ3*AK3,\"\")","v":0}]
[{"$f":"1+A3","v":2014},21,null,{"$f":"VLOOKUP(B4,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B4,Lookups!A:R,18)","v":99652.81262500002},null,null,{"$f":"J3","v":1.0475000000000001},{"$f":"K3*J3","v":1.0475000000000001},null,null,null,null,null,null,null,null,{"$f":"D4*K4","v":187295.40397321878},0,187295.40397321878,{"$f":"VLOOKUP(B4,Lookups!A:T,19)","v":3.6000000000000001E-5},null,{"$f":"G4*K4","v":104386.32122468753},0,{"$f":"Y4-Z4","v":104386.32122468753},{"$f":"VLOOKUP(B4,Lookups!A:T,20)","v":1.1599999999999999E-4},null,{"$f":"V4*W4+AA4*AB4","v":18.851447805099632},null,{"$f":"IF(B4<121,VLOOKUP(B4,Lookups!A:AL,26)*(1-VLOOKUP(B4,Lookups!A:AL,37))^(A4-$A$3),\"\")","v":3.3078919214585999E-4},{"$f":"IF(B4<121,VLOOKUP(B4,Lookups!A:AL,27)*(1-VLOOKUP(B4,Lookups!A:AL,38))^(A4-$A$3),\"\")","v":1.8600899500375898E-4},1.8600899500375898E-4,{"$f":"IF(B4<121,AI3*(1-AH3),\"\")","v":0.99981535468756411},{"$f":"IF(B4<121,AJ3/(1+INTRt),\"\")","v":0.96153846153846145},0.98229,null,{"$f":"IF(AI4<>\"\",AD4*AI4*AJ4*AK4,\"\")","v":17.802086037045004}]
[2015,22,null,{"$f":"VLOOKUP(B5,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B5,Lookups!A:R,18)","v":99652.81262500002},null,null,{"$f":"J4","v":1.0475000000000001},1.0972562500000003,null,null,null,null,null,null,null,null,196191.93566194671,0,196191.93566194671,{"$f":"VLOOKUP(B5,Lookups!A:T,19)","v":7.2000000000000002E-5},null,109344.6714828602,0,109344.6714828602,{"$f":"VLOOKUP(B5,Lookups!A:T,20)","v":2.3199999999999997E-4},null,39.493783151683729,null,{"$f":"IF(B5<121,VLOOKUP(B5,Lookups!A:AL,26)*(1-VLOOKUP(B5,Lookups!A:AL,37))^(A5-$A$3),\"\")","v":3.4126801846748935E-4},{"$f":"IF(B5<121,VLOOKUP(B5,Lookups!A:AL,27)*(1-VLOOKUP(B5,Lookups!A:AL,38))^(A5-$A$3),\"\")","v":1.883187664932644E-4},1.883187664932644E-4,{"$f":"IF(B5<121,AI4*(1-AH4),\"\")","v":0.9996293800382493},0.92455621301775137,0.98228899999999997,null,35.854225973609573]
[2016,23,null,{"$f":"VLOOKUP(B6,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B6,Lookups!A:R,18)","v":99652.81262500002},null,null,{"$f":"J5","v":1.0475000000000001},1.1493759218750004,null,null,null,null,null,null,null,null,205511.05260588918,0,205511.05260588918,{"$f":"VLOOKUP(B6,Lookups!A:T,19)","v":1.0800000000000001E-4},null,114538.54337829608,0,114538.54337829608,{"$f":"VLOOKUP(B6,Lookups!A:T,20)","v":3.48E-4},null,62.054606777083066,null,{"$f":"IF(B6<121,VLOOKUP(B6,Lookups!A:AL,26)*(1-VLOOKUP(B6,Lookups!A:AL,37))^(A6-$A$3),\"\")","v":3.4882179964936634E-4},{"$f":"IF(B6<121,VLOOKUP(B6,Lookups!A:AL,27)*(1-VLOOKUP(B6,Lookups!A:AL,38))^(A6-$A$3),\"\")","v":1.9156607029924218E-4},1.9156607029924218E-4,0.99944113106645005,0.88899635867091475,0.98228700000000002,null,54.158873809732675]
[2017,24,null,{"$f":"VLOOKUP(B7,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B7,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.203971278164063,null,null,null,null,null,null,null,null,215272.82760466894,0,215272.82760466894,{"$f":"VLOOKUP(B7,Lookups!A:T,19)","v":1.44E-4},null,119979.12418876516,0,119979.12418876516,{"$f":"VLOOKUP(B7,Lookups!A:T,20)","v":4.6399999999999995E-4},null,86.66960079865936,null,{"$f":"IF(B7<121,VLOOKUP(B7,Lookups!A:AL,26)*(1-VLOOKUP(B7,Lookups!A:AL,37))^(A7-$A$3),\"\")","v":3.5442677506941536E-4},{"$f":"IF(B7<121,VLOOKUP(B7,Lookups!A:AL,27)*(1-VLOOKUP(B7,Lookups!A:AL,38))^(A7-$A$3),\"\")","v":1.9669260707605622E-4},1.9669260707605622E-4,0.99924967205647619,0.85480419102972571,0.98228499999999996,null,72.718508991950401]
[2018,25,null,{"$f":"VLOOKUP(B8,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B8,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.2611599138768561,null,null,null,null,null,null,null,null,225498.28691589076,0,225498.28691589076,{"$f":"VLOOKUP(B8,Lookups!A:T,19)","v":1.7999999999999998E-4},null,125678.13258773151,0,125678.13258773151,{"$f":"VLOOKUP(B8,Lookups!A:T,20)","v":5.8E-4},null,113.48300854574461,null,{"$f":"IF(B8<121,VLOOKUP(B8,Lookups!A:AL,26)*(1-VLOOKUP(B8,Lookups!A:AL,37))^(A8-$A$3),\"\")","v":3.5620556038558143E-4},{"$f":"IF(B8<121,VLOOKUP(B8,Lookups!A:AL,27)*(1-VLOOKUP(B8,Lookups!A:AL,38))^(A8-$A$3),\"\")","v":2.0273401575136813E-4},2.0273401575136813E-4,0.99905312703335947,0.82192710675935166,0.98228199999999999,null,91.535364159760405]
[2019,26,null,{"$f":"VLOOKUP(B9,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B9,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.3210650097860068,null,null,null,null,null,null,null,null,236209.45554439558,0,236209.45554439558,{"$f":"VLOOKUP(B9,Lookups!A:T,19)","v":2.1600000000000002E-4},null,131647.84388564876,0,131647.84388564876,{"$f":"VLOOKUP(B9,Lookups!A:T,20)","v":6.96E-4},null,142.64814174200097,null,{"$f":"IF(B9<121,VLOOKUP(B9,Lookups!A:AL,26)*(1-VLOOKUP(B9,Lookups!A:AL,37))^(A9-$A$3),\"\")","v":3.5513694370442465E-4},{"$f":"IF(B9<121,VLOOKUP(B9,Lookups!A:AL,27)*(1-VLOOKUP(B9,Lookups!A:AL,38))^(A9-$A$3),\"\")","v":2.1062643203746464E-4},2.1062643203746464E-4,0.99885058498096713,0.79031452573014582,0.98227900000000001,null,110.6118027381893]
[2020,27,null,{"$f":"VLOOKUP(B10,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B10,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.3838155977508422,null,null,null,null,null,null,null,null,247429.40468275436,0,247429.40468275436,{"$f":"VLOOKUP(B10,Lookups!A:T,19)","v":2.52E-4},null,137901.11647021706,0,137901.11647021706,{"$f":"VLOOKUP(B10,Lookups!A:T,20)","v":8.119999999999999E-4},null,174.32791655387035,null,{"$f":"IF(B10<121,VLOOKUP(B10,Lookups!A:AL,26)*(1-VLOOKUP(B10,Lookups!A:AL,37))^(A10-$A$3),\"\")","v":3.5595489209072265E-4},{"$f":"IF(B10<121,VLOOKUP(B10,Lookups!A:AL,27)*(1-VLOOKUP(B10,Lookups!A:AL,38))^(A10-$A$3),\"\")","v":2.2129470804581962E-4},2.2129470804581962E-4,0.99864020064611403,0.75991781320206331,0.98227399999999998,null,129.94969312304551]
[2021,28,null,{"$f":"VLOOKUP(B11,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B11,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.4495468386440074,null,null,null,null,null,null,null,null,259182.30140518522,0,259182.30140518522,{"$f":"VLOOKUP(B11,Lookups!A:T,19)","v":2.8800000000000001E-4},null,144451.41950255239,0,144451.41950255239,{"$f":"VLOOKUP(B11,Lookups!A:T,20)","v":9.279999999999999E-4},null,208.69542010306196,null,{"$f":"IF(B11<121,VLOOKUP(B11,Lookups!A:AL,26)*(1-VLOOKUP(B11,Lookups!A:AL,37))^(A11-$A$3),\"\")","v":3.5864244569396844E-4},{"$f":"IF(B11<121,VLOOKUP(B11,Lookups!A:AL,27)*(1-VLOOKUP(B11,Lookups!A:AL,38))^(A11-$A$3),\"\")","v":2.3283593333011567E-4},2.3283593333011567E-4,0.99841920685446928,0.73069020500198389,0.98226899999999995,null,149.55108534126339]
[2022,29,null,{"$f":"VLOOKUP(B12,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B12,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.5184003134795978,null,null,null,null,null,null,null,null,271493.46072193154,0,271493.46072193154,{"$f":"VLOOKUP(B12,Lookups!A:T,19)","v":3.2399999999999996E-4},null,151312.86192892367,0,151312.86192892367,{"$f":"VLOOKUP(B12,Lookups!A:T,20)","v":1.044E-3},null,245.93450912770214,null,{"$f":"IF(B12<121,VLOOKUP(B12,Lookups!A:AL,26)*(1-VLOOKUP(B12,Lookups!A:AL,37))^(A12-$A$3),\"\")","v":3.6786293642475506E-4},{"$f":"IF(B12<121,VLOOKUP(B12,Lookups!A:AL,27)*(1-VLOOKUP(B12,Lookups!A:AL,38))^(A12-$A$3),\"\")","v":2.4711403362884308E-4},2.4711403362884308E-4,0.99818673898658661,0.70258673557883067,0.982263,null,169.41778525037924]
[2023,30,null,{"$f":"VLOOKUP(B13,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B13,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.5905243283698789,null,null,null,null,null,null,null,null,284389.4001062233,0,284389.4001062233,{"$f":"VLOOKUP(B13,Lookups!A:T,19)","v":3.5999999999999997E-4},null,158500.22287054756,0,158500.22287054756,{"$f":"VLOOKUP(B13,Lookups!A:T,20)","v":1.16E-3},null,286.24044256807554,null,{"$f":"IF(B13<121,VLOOKUP(B13,Lookups!A:AL,26)*(1-VLOOKUP(B13,Lookups!A:AL,37))^(A13-$A$3),\"\")","v":3.8449071556635641E-4},{"$f":"IF(B13<121,VLOOKUP(B13,Lookups!A:AL,27)*(1-VLOOKUP(B13,Lookups!A:AL,38))^(A13-$A$3),\"\")","v":2.8650157689046458E-4},2.8650157689046458E-4,0.99794007303520083,0.67556416882579873,0.98224599999999995,null,189.54936463705576]
[2024,31,null,{"$f":"VLOOKUP(B14,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B14,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.6660742339674484,null,null,null,null,null,null,null,null,297897.89661126898,0,297897.89661126898,{"$f":"VLOOKUP(B14,Lookups!A:T,19)","v":3.9599999999999998E-4},null,166028.98345689857,0,166028.98345689857,{"$f":"VLOOKUP(B14,Lookups!A:T,20)","v":1.276E-3},null,329.82054994906508,null,{"$f":"IF(B14<121,VLOOKUP(B14,Lookups!A:AL,26)*(1-VLOOKUP(B14,Lookups!A:AL,37))^(A14-$A$3),\"\")","v":4.1311100989885406E-4},{"$f":"IF(B14<121,VLOOKUP(B14,Lookups!A:AL,27)*(1-VLOOKUP(B14,Lookups!A:AL,38))^(A14-$A$3),\"\")","v":3.2565057086621376E-4},3.2565057086621376E-4,0.99765416163063403,0.64958093156326802,0.98222799999999999,null,209.94392291618036]
[2025,32,null,{"$f":"VLOOKUP(B15,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B15,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.7452127600809024,null,null,null,null,null,null,null,null,312048.04670030432,0,312048.04670030432,{"$f":"VLOOKUP(B15,Lookups!A:T,19)","v":4.3200000000000004E-4},null,173915.36017110129,0,173915.36017110129,{"$f":"VLOOKUP(B15,Lookups!A:T,20)","v":1.392E-3},null,376.89493753270449,null,{"$f":"IF(B15<121,VLOOKUP(B15,Lookups!A:AL,26)*(1-VLOOKUP(B15,Lookups!A:AL,37))^(A15-$A$3),\"\")","v":4.628918170218684E-4},{"$f":"IF(B15<121,VLOOKUP(B15,Lookups!A:AL,27)*(1-VLOOKUP(B15,Lookups!A:AL,38))^(A15-$A$3),\"\")","v":3.6548973127578383E-4},3.6548973127578383E-4,0.99732927498337198,0.62459704958006534,0.98221099999999995,null,230.60227806112104]
[2026,33,null,{"$f":"VLOOKUP(B16,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B16,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.8281103661847455,null,null,null,null,null,null,null,null,326870.32891856879,0,326870.32891856879,{"$f":"VLOOKUP(B16,Lookups!A:T,19)","v":4.6799999999999999E-4},null,182176.33977922861,0,182176.33977922861,{"$f":"VLOOKUP(B16,Lookups!A:T,20)","v":1.5079999999999998E-3},null,427.69723432096691,null,{"$f":"IF(B16<121,VLOOKUP(B16,Lookups!A:AL,26)*(1-VLOOKUP(B16,Lookups!A:AL,37))^(A16-$A$3),\"\")","v":5.1976906926411062E-4},{"$f":"IF(B16<121,VLOOKUP(B16,Lookups!A:AL,27)*(1-VLOOKUP(B16,Lookups!A:AL,38))^(A16-$A$3),\"\")","v":4.0231235788236311E-4},4.0231235788236311E-4,0.99696476137466483,0.60057408613467822,0.98219400000000001,null,251.52439664415576]
[2027,34,null,{"$f":"VLOOKUP(B17,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B17,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,1.914945608578521,null,null,null,null,null,null,null,null,342396.66954220081,0,342396.66954220081,{"$f":"VLOOKUP(B17,Lookups!A:T,19)","v":5.04E-4},null,190829.71591874197,0,190829.71591874197,{"$f":"VLOOKUP(B17,Lookups!A:T,20)","v":1.6239999999999998E-3},null,482.47538010130614,null,{"$f":"IF(B17<121,VLOOKUP(B17,Lookups!A:AL,26)*(1-VLOOKUP(B17,Lookups!A:AL,37))^(A17-$A$3),\"\")","v":5.8183338052942505E-4},{"$f":"IF(B17<121,VLOOKUP(B17,Lookups!A:AL,27)*(1-VLOOKUP(B17,Lookups!A:AL,38))^(A17-$A$3),\"\")","v":4.3798867789457505E-4},4.3798867789457505E-4,0.99656367013079061,0.57747508282180593,0.98217900000000002,null,{"$f":"IF(AI17<>\"\",AD17*AI17*AJ17*AK17,\"\")","v":272.71190797591811}]
[2028,35,null,{"$f":"VLOOKUP(B18,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B18,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.0059055249860012,null,null,null,null,null,null,null,null,358660.51134545542,0,358660.51134545542,{"$f":"VLOOKUP(B18,Lookups!A:T,19)","v":5.4000000000000001E-4},null,199894.12742488226,0,199894.12742488226,{"$f":"VLOOKUP(B18,Lookups!A:T,20)","v":1.7399999999999998E-3},null,541.49245784584105,null,{"$f":"IF(B18<121,VLOOKUP(B18,Lookups!A:AL,26)*(1-VLOOKUP(B18,Lookups!A:AL,37))^(A18-$A$3),\"\")","v":6.4535925837125416E-4},{"$f":"IF(B18<121,VLOOKUP(B18,Lookups!A:AL,27)*(1-VLOOKUP(B18,Lookups!A:AL,38))^(A18-$A$3),\"\")","v":4.7252800399262768E-4},4.7252800399262768E-4,0.99612718652647225,0.55526450271327488,0.98216400000000004,null,294.16508698028349]
[2029,36,null,{"$f":"VLOOKUP(B19,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B19,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.1011860374228366,null,null,null,null,null,null,null,null,375696.88563436462,0,375696.88563436462,{"$f":"VLOOKUP(B19,Lookups!A:T,19)","v":5.7600000000000001E-4},null,209389.09847756423,0,209389.09847756423,{"$f":"VLOOKUP(B19,Lookups!A:T,20)","v":1.8559999999999998E-3},null,605.02757289975318,null,{"$f":"IF(B19<121,VLOOKUP(B19,Lookups!A:AL,26)*(1-VLOOKUP(B19,Lookups!A:AL,37))^(A19-$A$3),\"\")","v":7.0849874444560759E-4},{"$f":"IF(B19<121,VLOOKUP(B19,Lookups!A:AL,27)*(1-VLOOKUP(B19,Lookups!A:AL,38))^(A19-$A$3),\"\")","v":5.0777270947330744E-4},5.0777270947330744E-4,0.99565648853530009,0.53390817568584126,0.98214800000000002,null,315.88441789182735]
[2030,37,null,{"$f":"VLOOKUP(B20,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B20,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.2009923742004216,null,null,null,null,null,null,null,null,393542.48770199699,0,393542.48770199699,{"$f":"VLOOKUP(B20,Lookups!A:T,19)","v":6.1200000000000002E-4},null,219335.08065524854,0,219335.08065524854,{"$f":"VLOOKUP(B20,Lookups!A:T,20)","v":1.9719999999999998E-3},null,673.37678152577223,null,{"$f":"IF(B20<121,VLOOKUP(B20,Lookups!A:AL,26)*(1-VLOOKUP(B20,Lookups!A:AL,37))^(A20-$A$3),\"\")","v":7.6851216267337613E-4},{"$f":"IF(B20<121,VLOOKUP(B20,Lookups!A:AL,27)*(1-VLOOKUP(B20,Lookups!A:AL,38))^(A20-$A$3),\"\")","v":5.4645692423148503E-4},5.4645692423148503E-4,0.99515092134241179,0.51337324585177047,0.98213099999999998,null,337.87008279696431]
[2031,38,null,{"$f":"VLOOKUP(B21,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B21,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.305539511974942,null,null,null,null,null,null,null,null,412235.75586784194,0,412235.75586784194,{"$f":"VLOOKUP(B21,Lookups!A:T,19)","v":6.4799999999999992E-4},null,229753.49698637289,0,229753.49698637289,{"$f":"VLOOKUP(B21,Lookups!A:T,20)","v":2.088E-3},null,746.85407150990818,null,{"$f":"IF(B21<121,VLOOKUP(B21,Lookups!A:AL,26)*(1-VLOOKUP(B21,Lookups!A:AL,37))^(A21-$A$3),\"\")","v":8.236037931885396E-4},{"$f":"IF(B21<121,VLOOKUP(B21,Lookups!A:AL,27)*(1-VLOOKUP(B21,Lookups!A:AL,38))^(A21-$A$3),\"\")","v":5.903708606041744E-4},5.903708606041744E-4,0.99460711423078885,0.49362812101131776,0.98211199999999999,null,360.12081504959764]
[2032,39,null,{"$f":"VLOOKUP(B22,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B22,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.4150526387937519,null,null,null,null,null,null,null,null,431816.95427156443,0,431816.95427156443,{"$f":"VLOOKUP(B22,Lookups!A:T,19)","v":6.8400000000000004E-4},null,240666.78809322562,0,240666.78809322562,{"$f":"VLOOKUP(B22,Lookups!A:T,20)","v":2.2039999999999998E-3},null,825.79239767921933,null,{"$f":"IF(B22<121,VLOOKUP(B22,Lookups!A:AL,26)*(1-VLOOKUP(B22,Lookups!A:AL,37))^(A22-$A$3),\"\")","v":8.7563295847771126E-4},{"$f":"IF(B22<121,VLOOKUP(B22,Lookups!A:AL,27)*(1-VLOOKUP(B22,Lookups!A:AL,38))^(A22-$A$3),\"\")","v":6.412830588021412E-4},6.412830588021412E-4,0.9940199271727973,0.47464242404934398,0.98208899999999999,null,382.6338355964794]
[2033,40,null,{"$f":"VLOOKUP(B23,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B23,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.5297676391364554,null,null,null,null,null,null,null,null,452328.25959946378,0,452328.25959946378,{"$f":"VLOOKUP(B23,Lookups!A:T,19)","v":7.1999999999999994E-4},null,252098.46052765386,0,252098.46052765386,{"$f":"VLOOKUP(B23,Lookups!A:T,20)","v":2.32E-3},null,910.54477533577085,null,{"$f":"IF(B23<121,VLOOKUP(B23,Lookups!A:AL,26)*(1-VLOOKUP(B23,Lookups!A:AL,37))^(A23-$A$3),\"\")","v":9.2462571250407244E-4},{"$f":"IF(B23<121,VLOOKUP(B23,Lookups!A:AL,27)*(1-VLOOKUP(B23,Lookups!A:AL,38))^(A23-$A$3),\"\")","v":7.0094054992962988E-4},7.0094054992962988E-4,0.99338247903338961,0.45638694620129228,0.98206300000000002,null,405.40618068774569]
[2034,41,null,{"$f":"VLOOKUP(B24,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B24,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.6499316019954371,null,null,null,null,null,null,null,null,473813.85193043837,0,473813.85193043837,{"$f":"VLOOKUP(B24,Lookups!A:T,19)","v":7.5600000000000005E-4},null,264073.13740271743,0,264073.13740271743,{"$f":"VLOOKUP(B24,Lookups!A:T,20)","v":2.4359999999999998E-3},null,1001.4854347724311,null,{"$f":"IF(B24<121,VLOOKUP(B24,Lookups!A:AL,26)*(1-VLOOKUP(B24,Lookups!A:AL,37))^(A24-$A$3),\"\")","v":9.7421952043145793E-4},{"$f":"IF(B24<121,VLOOKUP(B24,Lookups!A:AL,27)*(1-VLOOKUP(B24,Lookups!A:AL,38))^(A24-$A$3),\"\")","v":7.6926323578091027E-4},7.6926323578091027E-4,0.99268617697224548,0.4388336021166272,0.98203300000000004,null,428.43265831793309]
[2035,42,null,{"$f":"VLOOKUP(B25,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B25,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.7758033530902204,null,null,null,null,null,null,null,null,496320.00989713415,0,496320.00989713415,{"$f":"VLOOKUP(B25,Lookups!A:T,19)","v":7.9199999999999995E-4},null,276616.61142934649,0,276616.61142934649,{"$f":"VLOOKUP(B25,Lookups!A:T,20)","v":2.552E-3},null,1099.0110402062226,null,{"$f":"IF(B25<121,VLOOKUP(B25,Lookups!A:AL,26)*(1-VLOOKUP(B25,Lookups!A:AL,37))^(A25-$A$3),\"\")","v":1.0280083561220823E-3},{"$f":"IF(B25<121,VLOOKUP(B25,Lookups!A:AL,27)*(1-VLOOKUP(B25,Lookups!A:AL,38))^(A25-$A$3),\"\")","v":8.4347095419123571E-4},8.4347095419123571E-4,0.99192253999163293,0.42195538665060306,0.98199999999999998,null,451.70805747135432]
[2036,43,null,{"$f":"VLOOKUP(B26,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B26,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,2.907654012362006,null,null,null,null,null,null,null,null,519895.2103672481,0,519895.2103672481,{"$f":"VLOOKUP(B26,Lookups!A:T,19)","v":8.2799999999999996E-4},null,289755.90047224046,0,289755.90047224046,{"$f":"VLOOKUP(B26,Lookups!A:T,20)","v":2.6679999999999998E-3},null,1203.5419766440191,null,{"$f":"IF(B26<121,VLOOKUP(B26,Lookups!A:AL,26)*(1-VLOOKUP(B26,Lookups!A:AL,37))^(A26-$A$3),\"\")","v":1.0904405098338572E-3},{"$f":"IF(B26<121,VLOOKUP(B26,Lookups!A:AL,27)*(1-VLOOKUP(B26,Lookups!A:AL,38))^(A26-$A$3),\"\")","v":9.2350887622966182E-4},9.2350887622966182E-4,0.99108588214034243,0.40572633331788754,0.98196499999999998,null,475.22768868117527]
[2037,44,null,{"$f":"VLOOKUP(B27,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B27,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,3.0457675779492015,null,null,null,null,null,null,null,null,544590.23285969242,0,544590.23285969242,{"$f":"VLOOKUP(B27,Lookups!A:T,19)","v":8.6400000000000008E-4},null,303519.3057446719,0,303519.3057446719,{"$f":"VLOOKUP(B27,Lookups!A:T,20)","v":2.784E-3},null,1315.5237083839409,null,{"$f":"IF(B27<121,VLOOKUP(B27,Lookups!A:AL,26)*(1-VLOOKUP(B27,Lookups!A:AL,37))^(A27-$A$3),\"\")","v":1.1623315025574964E-3},{"$f":"IF(B27<121,VLOOKUP(B27,Lookups!A:AL,27)*(1-VLOOKUP(B27,Lookups!A:AL,38))^(A27-$A$3),\"\")","v":1.0057433478634535E-3},1.0057433478634535E-3,0.99017060553107983,0.39012147434412264,0.98192900000000005,null,498.9863349104586]
[2038,45,null,{"$f":"VLOOKUP(B28,Lookups!A:R,17)","v":178802.29496250002},0,null,{"$f":"VLOOKUP(B28,Lookups!A:R,18)","v":99652.81262500002},null,null,1.0475000000000001,3.1904415379017887,null,null,null,null,null,null,null,null,570458.26892052777,0,570458.26892052777,{"$f":"VLOOKUP(B28,Lookups!A:T,19)","v":8.9999999999999998E-4},null,317936.47276754386,0,317936.47276754386,{"$f":"VLOOKUP(B28,Lookups!A:T,20)","v":2.8999999999999998E-3},null,1435.428213054352,null,{"$f":"IF(B28<121,VLOOKUP(B28,Lookups!A:AL,26)*(1-VLOOKUP(B28,Lookups!A:AL,37))^(A28-$A$3),\"\")","v":1.2462708065786019E-3},{"$f":"IF(B28<121,VLOOKUP(B28,Lookups!A:AL,27)*(1-VLOOKUP(B28,Lookups!A:AL,38))^(A28-$A$3),\"\")","v":1.0910445214356692E-3},1.0910445214356692E-3,0.98917474803131711,0.37511680225396404,0.98189099999999996,null,522.97905479878261]
[2039,46,null,{"$f":"VLOOKUP(B29,Lookups!A:R,17)","v":177989.55725812505},0,null,{"$f":"VLOOKUP(B29,Lookups!A:R,18)","v":97659.756372500022},null,null,1.0475000000000001,3.3419875109521242,null,null,null,null,null,null,null,null,594838.87743655196,0,594838.87743655196,{"$f":"VLOOKUP(B29,Lookups!A:T,19)","v":1E-3},null,326377.6861195222,0,326377.6861195222,{"$f":"VLOOKUP(B29,Lookups!A:T,20)","v":3.1699999999999996E-3},null,1629.4561424354374,null,{"$f":"IF(B29<121,VLOOKUP(B29,Lookups!A:AL,26)*(1-VLOOKUP(B29,Lookups!A:AL,37))^(A29-$A$3),\"\")","v":1.3412585878250325E-3},{"$f":"IF(B29<121,VLOOKUP(B29,Lookups!A:AL,27)*(1-VLOOKUP(B29,Lookups!A:AL,38))^(A29-$A$3),\"\")","v":1.1793825513633906E-3},1.1793825513633906E-3,0.98809551434173504,0.3606892329365039,0.98185199999999995,null,570.19159441600834]
[2040,47,null,{"$f":"VLOOKUP(B30,Lookups!A:R,17)","v":177176.81955375004},0,null,{"$f":"VLOOKUP(B30,Lookups!A:R,18)","v":95666.700120000009},null,null,1.0475000000000001,3.5007319177223506,null,null,null,null,null,null,null,null,620248.54729234625,0,620248.54729234625,{"$f":"VLOOKUP(B30,Lookups!A:T,19)","v":1.1000000000000001E-3},null,334903.47057325667,0,334903.47057325667,{"$f":"VLOOKUP(B30,Lookups!A:T,20)","v":3.4399999999999999E-3},null,1834.3413407935836,null,{"$f":"IF(B30<121,VLOOKUP(B30,Lookups!A:AL,26)*(1-VLOOKUP(B30,Lookups!A:AL,37))^(A30-$A$3),\"\")","v":1.4330049444903693E-3},{"$f":"IF(B30<121,VLOOKUP(B30,Lookups!A:AL,27)*(1-VLOOKUP(B30,Lookups!A:AL,38))^(A30-$A$3),\"\")","v":1.2716145361381121E-3},1.2716145361381121E-3,0.98693017173303998,0.34681657013125372,0.98181099999999999,null,616.44496898803902]
[2041,48,null,{"$f":"VLOOKUP(B31,Lookups!A:R,17)","v":176364.08184937504},0,null,{"$f":"VLOOKUP(B31,Lookups!A:R,18)","v":93673.643867500024},null,null,1.0475000000000001,3.6670166838141625,null,null,null,null,null,null,null,null,646730.03056722484,0,646730.03056722484,{"$f":"VLOOKUP(B31,Lookups!A:T,19)","v":1.2000000000000001E-3},null,343502.81489578879,0,343502.81489578879,{"$f":"VLOOKUP(B31,Lookups!A:T,20)","v":3.7099999999999998E-3},null,2050.4714799440462,null,{"$f":"IF(B31<121,VLOOKUP(B31,Lookups!A:AL,26)*(1-VLOOKUP(B31,Lookups!A:AL,37))^(A31-$A$3),\"\")","v":1.5330297537283794E-3},{"$f":"IF(B31<121,VLOOKUP(B31,Lookups!A:AL,27)*(1-VLOOKUP(B31,Lookups!A:AL,38))^(A31-$A$3),\"\")","v":1.3703553161931879E-3},1.3703553161931879E-3,0.98567517698051099,0.33347747128005162,0.98176799999999997,null,661.7027273634526]
[2042,49,null,{"$f":"VLOOKUP(B32,Lookups!A:R,17)","v":175551.34414500004},0,null,{"$f":"VLOOKUP(B32,Lookups!A:R,18)","v":91680.587615000011},null,null,1.0475000000000001,3.8411999762953357,null,null,null,null,null,null,null,null,674327.81896838848,0,674327.81896838848,{"$f":"VLOOKUP(B32,Lookups!A:T,19)","v":1.2999999999999999E-3},null,352163.47097348049,0,352163.47097348049,{"$f":"VLOOKUP(B32,Lookups!A:T,20)","v":3.98E-3},null,2278.2367791333572,null,{"$f":"IF(B32<121,VLOOKUP(B32,Lookups!A:AL,26)*(1-VLOOKUP(B32,Lookups!A:AL,37))^(A32-$A$3),\"\")","v":1.6394931002935301E-3},{"$f":"IF(B32<121,VLOOKUP(B32,Lookups!A:AL,27)*(1-VLOOKUP(B32,Lookups!A:AL,38))^(A32-$A$3),\"\")","v":1.4773066860709443E-3},1.4773066860709443E-3,0.98432445176169603,0.32065141469235731,0.98172099999999995,null,705.92469317134623]
[2043,50,null,{"$f":"VLOOKUP(B33,Lookups!A:R,17)","v":174738.60644062504},0,null,{"$f":"VLOOKUP(B33,Lookups!A:R,18)","v":89687.531362500013},null,null,1.0475000000000001,4.0236569751693647,null,null,null,null,null,null,null,null,703088.21263619536,0,703088.21263619536,{"$f":"VLOOKUP(B33,Lookups!A:T,19)","v":1.4E-3},null,360871.86115244433,0,360871.86115244433,{"$f":"VLOOKUP(B33,Lookups!A:T,20)","v":4.2500000000000003E-3},null,2518.0289075885621,null,{"$f":"IF(B33<121,VLOOKUP(B33,Lookups!A:AL,26)*(1-VLOOKUP(B33,Lookups!A:AL,37))^(A33-$A$3),\"\")","v":1.7532131015485675E-3},{"$f":"IF(B33<121,VLOOKUP(B33,Lookups!A:AL,27)*(1-VLOOKUP(B33,Lookups!A:AL,38))^(A33-$A$3),\"\")","v":1.6275441925152618E-3},1.6275441925152618E-3,0.98287030266784536,0.3083186679734205,0.98165500000000006,null,749.05831398474174]
[2044,51,null,{"$f":"VLOOKUP(B34,Lookups!A:R,17)","v":173925.86873625003},0,null,{"$f":"VLOOKUP(B34,Lookups!A:R,18)","v":87694.475110000029},null,null,1.0475000000000001,4.21478068148991,null,null,null,null,null,null,null,null,733059.39156089653,0,733059.39156089653,{"$f":"VLOOKUP(B34,Lookups!A:T,19)","v":1.5E-3},null,369612.97956702585,0,369612.97956702585,{"$f":"VLOOKUP(B34,Lookups!A:T,20)","v":4.5199999999999997E-3},null,2770.2397549843017,null,{"$f":"IF(B34<121,VLOOKUP(B34,Lookups!A:AL,26)*(1-VLOOKUP(B34,Lookups!A:AL,37))^(A34-$A$3),\"\")","v":1.8732453645501281E-3},{"$f":"IF(B34<121,VLOOKUP(B34,Lookups!A:AL,27)*(1-VLOOKUP(B34,Lookups!A:AL,38))^(A34-$A$3),\"\")","v":1.7681053066707941E-3},1.7681053066707941E-3,0.98127063781474266,0.29646025766675049,0.98159300000000005,null,791.05029282378098]
[2045,52,null,{"$f":"VLOOKUP(B35,Lookups!A:R,17)","v":173113.13103187503},0,null,{"$f":"VLOOKUP(B35,Lookups!A:R,18)","v":85701.418857500015},null,null,1.0475000000000001,4.4149827638606816,null,null,null,null,null,null,null,null,764291.489703684,0,764291.489703684,{"$f":"VLOOKUP(B35,Lookups!A:T,19)","v":1.5999999999999999E-3},null,378370.28709426738,0,378370.28709426738,{"$f":"VLOOKUP(B35,Lookups!A:T,20)","v":4.79E-3},null,3035.2600587074348,null,{"$f":"IF(B35<121,VLOOKUP(B35,Lookups!A:AL,26)*(1-VLOOKUP(B35,Lookups!A:AL,37))^(A35-$A$3),\"\")","v":2.1392961478437392E-3},{"$f":"IF(B35<121,VLOOKUP(B35,Lookups!A:AL,27)*(1-VLOOKUP(B35,Lookups!A:AL,38))^(A35-$A$3),\"\")","v":1.9278997951372528E-3},{"$f":"IF(B35<121,(InactMale*AF35+(1-InactMale)*AG35),\"\")","v":1.9278997951372528E-3},0.97953564799274218,0.28505794006418317,{"$f":"IF(AH35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AH35),6))","v":0.98152200000000001},null,831.85826059206067]
[{"$f":"1+A35","v":2046},53,null,{"$f":"VLOOKUP(B36,Lookups!A:R,17)","v":172300.39332750003},0,null,{"$f":"VLOOKUP(B36,Lookups!A:R,18)","v":83708.362605000017},null,null,1.0475000000000001,4.6246944451440646,null,null,null,null,null,null,null,null,796836.67191782687,0,796836.67191782687,{"$f":"VLOOKUP(B36,Lookups!A:T,19)","v":1.7000000000000001E-3},null,387125.59955144871,0,387125.59955144871,{"$f":"VLOOKUP(B36,Lookups!A:T,20)","v":5.0600000000000003E-3},null,3313.4778759906362,null,{"$f":"IF(B36<121,VLOOKUP(B36,Lookups!A:AL,26)*(1-VLOOKUP(B36,Lookups!A:AL,37))^(A36-$A$3),\"\")","v":2.3227383902900585E-3},{"$f":"IF(B36<121,VLOOKUP(B36,Lookups!A:AL,27)*(1-VLOOKUP(B36,Lookups!A:AL,38))^(A36-$A$3),\"\")","v":2.111105308610087E-3},2.111105308610087E-3,0.97764720141764727,{"$f":"IF(B36<121,AJ35/(1+INTRt),\"\")","v":0.27409417313863765},0.98144100000000001,null,871.42544430470036]
[2047,54,null,{"$f":"VLOOKUP(B37,Lookups!A:R,17)","v":171487.65562312506},0,null,{"$f":"VLOOKUP(B37,Lookups!A:R,18)","v":81715.306352500018},null,null,1.0475000000000001,4.8443674312884077,null,null,null,null,null,null,null,null,830749.2137686694,0,830749.2137686694,{"$f":"VLOOKUP(B37,Lookups!A:T,19)","v":1.8E-3},null,395858.9687318058,0,395858.9687318058,{"$f":"VLOOKUP(B37,Lookups!A:T,20)","v":5.3299999999999997E-3},null,3605.27688812413,null,{"$f":"IF(B37<121,VLOOKUP(B37,Lookups!A:AL,26)*(1-VLOOKUP(B37,Lookups!A:AL,37))^(A37-$A$3),\"\")","v":2.5319781892191805E-3},{"$f":"IF(B37<121,VLOOKUP(B37,Lookups!A:AL,27)*(1-VLOOKUP(B37,Lookups!A:AL,38))^(A37-$A$3),\"\")","v":2.25049754922717E-3},2.25049754922717E-3,0.97558328522078663,0.26355208955638237,0.98138000000000003,null,909.71769495634373]
[2048,55,null,{"$f":"VLOOKUP(B38,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B38,Lookups!A:R,18)","v":79722.250100000005},null,null,1.0475000000000001,5.0744748842746077,null,null,null,null,null,null,null,null,866085.58435432718,0,866085.58435432718,{"$f":"VLOOKUP(B38,Lookups!A:T,19)","v":1.9E-3},null,404548.55585030885,0,404548.55585030885,{"$f":"VLOOKUP(B38,Lookups!A:T,20)","v":5.5999999999999999E-3},null,3911.0345230349512,null,{"$f":"IF(B38<121,VLOOKUP(B38,Lookups!A:AL,26)*(1-VLOOKUP(B38,Lookups!A:AL,37))^(A38-$A$3),\"\")","v":2.7667783559212167E-3},{"$f":"IF(B38<121,VLOOKUP(B38,Lookups!A:AL,27)*(1-VLOOKUP(B38,Lookups!A:AL,38))^(A38-$A$3),\"\")","v":2.4292172433444661E-3},2.4292172433444661E-3,0.97338773742833029,0.25341547072729076,0.98130099999999998,null,946.70110984954033]
[2049,56,null,{"$f":"VLOOKUP(B39,Lookups!A:R,17)","v":166030.70246517859},0,null,{"$f":"VLOOKUP(B39,Lookups!A:R,18)","v":79010.444295535723},null,null,1.0475000000000001,5.3155124412776518,null,null,null,null,null,null,null,null,882538.26458772493,0,882538.26458772493,{"$f":"VLOOKUP(B39,Lookups!A:T,19)","v":2.0142857142857141E-3},null,419980.99964379502,0,419980.99964379502,{"$f":"VLOOKUP(B39,Lookups!A:T,20)","v":6.1571428571428567E-3},null,4363.5672307620689,null,{"$f":"IF(B39<121,VLOOKUP(B39,Lookups!A:AL,26)*(1-VLOOKUP(B39,Lookups!A:AL,37))^(A39-$A$3),\"\")","v":3.1278862163870188E-3},{"$f":"IF(B39<121,VLOOKUP(B39,Lookups!A:AL,27)*(1-VLOOKUP(B39,Lookups!A:AL,38))^(A39-$A$3),\"\")","v":2.5897772599126471E-3},2.5897772599126471E-3,0.97102316715210935,0.24366872185316418,0.98123000000000005,null,1013.0756253794997]
[2050,57,null,{"$f":"VLOOKUP(B40,Lookups!A:R,17)","v":161386.48701160718},0,null,{"$f":"VLOOKUP(B40,Lookups!A:R,18)","v":78298.638491071426},null,null,1.0475000000000001,5.5679992822383406,null,null,null,null,null,null,null,null,898599.84384359606,0,898599.84384359606,{"$f":"VLOOKUP(B40,Lookups!A:T,19)","v":2.1285714285714285E-3},null,435966.76291852503,0,435966.76291852503,{"$f":"VLOOKUP(B40,Lookups!A:T,20)","v":6.7142857142857143E-3},null,4839.9393614914652,null,{"$f":"IF(B40<121,VLOOKUP(B40,Lookups!A:AL,26)*(1-VLOOKUP(B40,Lookups!A:AL,37))^(A40-$A$3),\"\")","v":3.4372902928396197E-3},{"$f":"IF(B40<121,VLOOKUP(B40,Lookups!A:AL,27)*(1-VLOOKUP(B40,Lookups!A:AL,38))^(A40-$A$3),\"\")","v":2.761091079799707E-3},2.761091079799707E-3,0.96850843343497051,0.23429684793573477,0.981155,null,1077.5747208172688]
[2051,58,null,{"$f":"VLOOKUP(B41,Lookups!A:R,17)","v":156742.27155803575},0,null,{"$f":"VLOOKUP(B41,Lookups!A:R,18)","v":77586.832686607158},null,null,1.0475000000000001,5.8324792481446623,null,null,null,null,null,null,null,null,914196.04616929882,0,914196.04616929882,{"$f":"VLOOKUP(B41,Lookups!A:T,19)","v":2.2428571428571428E-3},null,452523.59157390823,0,452523.59157390823,{"$f":"VLOOKUP(B41,Lookups!A:T,20)","v":7.271428571428571E-3},null,5340.9041051385593,null,{"$f":"IF(B41<121,VLOOKUP(B41,Lookups!A:AL,26)*(1-VLOOKUP(B41,Lookups!A:AL,37))^(A41-$A$3),\"\")","v":3.6343577261715235E-3},{"$f":"IF(B41<121,VLOOKUP(B41,Lookups!A:AL,27)*(1-VLOOKUP(B41,Lookups!A:AL,38))^(A41-$A$3),\"\")","v":2.9483297387447645E-3},{"$f":"IF(B41<121,(InactMale*AF41+(1-InactMale)*AG41),\"\")","v":2.9483297387447645E-3},{"$f":"IF(B41<121,AI40*(1-AH40),\"\")","v":0.96583429343870242},0.22528543070743728,0.98107200000000006,null,1140.1221672427675]
[2052,59,null,{"$f":"VLOOKUP(B42,Lookups!A:R,17)","v":152098.05610446434},0,null,{"$f":"VLOOKUP(B42,Lookups!A:R,18)","v":76875.026882142862},null,null,1.0475000000000001,6.1095220124315341,null,null,null,null,null,null,null,null,929246.4218182714,0,929246.4218182714,{"$f":"VLOOKUP(B42,Lookups!A:T,19)","v":2.3571428571428571E-3},null,469669.66894271772,0,469669.66894271772,{"$f":"VLOOKUP(B42,Lookups!A:T,20)","v":7.8285714285714278E-3},null,5867.2091168660581,null,{"$f":"IF(B42<121,VLOOKUP(B42,Lookups!A:AL,26)*(1-VLOOKUP(B42,Lookups!A:AL,37))^(A42-$A$3),\"\")","v":3.8561130706474111E-3},{"$f":"IF(B42<121,VLOOKUP(B42,Lookups!A:AL,27)*(1-VLOOKUP(B42,Lookups!A:AL,38))^(A42-$A$3),\"\")","v":3.1590114000325529E-3},3.1590114000325529E-3,{"$f":"IF(B42<121,AI41*(1-AH41),\"\")","v":0.96298669546865756},0.21662060644945891,0.98097999999999996,null,{"$f":"IF(AI42<>\"\",AD42*AI42*AJ42*AK42,\"\")","v":1200.6371440332648}]
[2053,60,null,{"$f":"VLOOKUP(B43,Lookups!A:R,17)","v":147453.84065089285},0,null,{"$f":"VLOOKUP(B43,Lookups!A:R,18)","v":76163.221077678594},null,null,1.0475000000000001,6.3997243080220327,null,null,null,null,null,null,null,null,943663.92832472629,0,943663.92832472629,{"$f":"VLOOKUP(B43,Lookups!A:T,19)","v":2.4714285714285715E-3},null,487423.61730807571,0,487423.61730807571,{"$f":"VLOOKUP(B43,Lookups!A:T,20)","v":8.3857142857142863E-3},null,6419.593185143116,null,{"$f":"IF(B43<121,VLOOKUP(B43,Lookups!A:AL,26)*(1-VLOOKUP(B43,Lookups!A:AL,37))^(A43-$A$3),\"\")","v":4.0969628810158566E-3},{"$f":"IF(B43<121,VLOOKUP(B43,Lookups!A:AL,27)*(1-VLOOKUP(B43,Lookups!A:AL,38))^(A43-$A$3),\"\")","v":3.4130318501845325E-3},3.4130318501845325E-3,{"$f":"IF(B43<121,AI42*(1-AH42),\"\")","v":0.95994460951959237},0.20828904466294126,0.98086799999999996,null,1259.0143376407425]
[2054,61,null,{"$f":"VLOOKUP(B44,Lookups!A:R,17)","v":142809.62519732144},0,null,{"$f":"VLOOKUP(B44,Lookups!A:R,18)","v":75451.415273214312},null,null,1.0475000000000001,6.7037112126530802,null,null,null,null,null,null,null,null,957354.48571006756,0,957354.48571006756,{"$f":"VLOOKUP(B44,Lookups!A:T,19)","v":2.5857142857142858E-3},null,505804.49857759068,0,505804.49857759068,{"$f":"VLOOKUP(B44,Lookups!A:T,20)","v":8.942857142857143E-3},null,6998.7825431870569,null,{"$f":"IF(B44<121,VLOOKUP(B44,Lookups!A:AL,26)*(1-VLOOKUP(B44,Lookups!A:AL,37))^(A44-$A$3),\"\")","v":4.3726126461562731E-3},{"$f":"IF(B44<121,VLOOKUP(B44,Lookups!A:AL,27)*(1-VLOOKUP(B44,Lookups!A:AL,38))^(A44-$A$3),\"\")","v":3.6633490690769891E-3},3.6633490690769891E-3,0.95666828799288905,0.20027792756052043,0.98075699999999999,null,1315.1593691911271]
[2055,62,null,{"$f":"VLOOKUP(B45,Lookups!A:R,17)","v":138165.40974375003},0,null,{"$f":"VLOOKUP(B45,Lookups!A:R,18)","v":74739.609468750015},null,null,1.0475000000000001,7.0221374952541025,null,null,null,null,null,null,null,null,970216.50430873362,0,970216.50430873362,{"$f":"VLOOKUP(B45,Lookups!A:T,19)","v":2.7000000000000001E-3},null,524831.81403115799,0,524831.81403115799,{"$f":"VLOOKUP(B45,Lookups!A:T,20)","v":9.4999999999999998E-3},null,7605.4867949295822,null,{"$f":"IF(B45<121,VLOOKUP(B45,Lookups!A:AL,26)*(1-VLOOKUP(B45,Lookups!A:AL,37))^(A45-$A$3),\"\")","v":4.6685924434496174E-3},{"$f":"IF(B45<121,VLOOKUP(B45,Lookups!A:AL,27)*(1-VLOOKUP(B45,Lookups!A:AL,38))^(A45-$A$3),\"\")","v":3.9371306944381481E-3},3.9371306944381481E-3,0.95316367811065483,0.19257493034665427,0.98063699999999998,null,1368.9970930662082]
[2056,63,null,{"$f":"VLOOKUP(B46,Lookups!A:R,17)","v":139790.88515250001},0,null,{"$f":"VLOOKUP(B46,Lookups!A:R,18)","v":71750.02509000001},null,null,1.0475000000000001,7.3556890262786734,null,null,null,null,null,null,null,null,1028258.2798900267,0,1028258.2798900267,{"$f":"VLOOKUP(B46,Lookups!A:T,19)","v":3.14E-3},null,527770.8721897325,0,527770.8721897325,{"$f":"VLOOKUP(B46,Lookups!A:T,20)","v":1.03E-2},null,8664.7709824089288,null,{"$f":"IF(B46<121,VLOOKUP(B46,Lookups!A:AL,26)*(1-VLOOKUP(B46,Lookups!A:AL,37))^(A46-$A$3),\"\")","v":4.9879977300924796E-3},{"$f":"IF(B46<121,VLOOKUP(B46,Lookups!A:AL,27)*(1-VLOOKUP(B46,Lookups!A:AL,38))^(A46-$A$3),\"\")","v":4.3837499871728618E-3},4.3837499871728618E-3,0.94941094813674187,0.18516820225639832,0.98043999999999998,null,1493.4777448996861]
[2057,64,null,{"$f":"VLOOKUP(B47,Lookups!A:R,17)","v":141416.36056125001},0,null,{"$f":"VLOOKUP(B47,Lookups!A:R,18)","v":68760.440711250019},null,null,1.0475000000000001,7.705084255026911,null,null,null,null,null,null,null,null,1089624.973163696,0,1089624.973163696,{"$f":"VLOOKUP(B47,Lookups!A:T,19)","v":3.5799999999999998E-3},null,529804.98909296398,0,529804.98909296398,{"$f":"VLOOKUP(B47,Lookups!A:T,20)","v":1.11E-2},null,9781.6927828579319,null,{"$f":"IF(B47<121,VLOOKUP(B47,Lookups!A:AL,26)*(1-VLOOKUP(B47,Lookups!A:AL,37))^(A47-$A$3),\"\")","v":5.3297821988214263E-3},{"$f":"IF(B47<121,VLOOKUP(B47,Lookups!A:AL,27)*(1-VLOOKUP(B47,Lookups!A:AL,38))^(A47-$A$3),\"\")","v":4.8773747821085735E-3},4.8773747821085735E-3,0.94524896790502566,0.17804634832345992,0.98022200000000004,null,1613.6812280903841]
[2058,65,null,{"$f":"VLOOKUP(B48,Lookups!A:R,17)","v":143041.83597000004},0,null,{"$f":"VLOOKUP(B48,Lookups!A:R,18)","v":65770.8563325},null,null,1.0475000000000001,8.0710757571406901,null,null,null,null,null,null,null,null,1154501.4945543625,0,1154501.4945543625,{"$f":"VLOOKUP(B48,Lookups!A:T,19)","v":4.0200000000000001E-3},null,530841.56407162396,0,530841.56407162396,{"$f":"VLOOKUP(B48,Lookups!A:T,20)","v":1.1900000000000001E-2},null,10958.110620560863,null,{"$f":"IF(B48<121,VLOOKUP(B48,Lookups!A:AL,26)*(1-VLOOKUP(B48,Lookups!A:AL,37))^(A48-$A$3),\"\")","v":5.6003076542013698E-3},{"$f":"IF(B48<121,VLOOKUP(B48,Lookups!A:AL,27)*(1-VLOOKUP(B48,Lookups!A:AL,38))^(A48-$A$3),\"\")","v":5.4384547911455498E-3},5.4384547911455498E-3,0.94063863442615148,0.17119841184948068,0.97997500000000004,null,1729.3114650392276]
[2059,66,null,{"$f":"VLOOKUP(B49,Lookups!A:R,17)","v":144667.31137875002},0,null,{"$f":"VLOOKUP(B49,Lookups!A:R,18)","v":62781.271953750009},null,null,1.0475000000000001,8.4544518556048729,null,null,null,null,null,null,null,null,1223082.8191314409,0,1223082.8191314409,{"$f":"VLOOKUP(B49,Lookups!A:T,19)","v":4.4600000000000004E-3},null,530781.24116661598,0,530781.24116661598,{"$f":"VLOOKUP(B49,Lookups!A:T,20)","v":1.2699999999999999E-2},null,12195.87113614225,null,{"$f":"IF(B49<121,VLOOKUP(B49,Lookups!A:AL,26)*(1-VLOOKUP(B49,Lookups!A:AL,37))^(A49-$A$3),\"\")","v":5.8854429778240642E-3},{"$f":"IF(B49<121,VLOOKUP(B49,Lookups!A:AL,27)*(1-VLOOKUP(B49,Lookups!A:AL,38))^(A49-$A$3),\"\")","v":5.9662361253612281E-3},5.9662361253612281E-3,0.93552301373801994,0.16461385754757757,0.979742,null,1840.1169282380549]
[2060,67,null,{"$f":"VLOOKUP(B50,Lookups!A:R,17)","v":146292.78678750002},0,null,{"$f":"VLOOKUP(B50,Lookups!A:R,18)","v":59791.687575000011},null,null,1.0475000000000001,8.8560383187461049,null,null,null,null,null,null,null,null,1295574.5255462541,0,1295574.5255462541,{"$f":"VLOOKUP(B50,Lookups!A:T,19)","v":4.8999999999999998E-3},null,529517.47630669549,0,529517.47630669549,{"$f":"VLOOKUP(B50,Lookups!A:T,20)","v":1.35E-2},null,13496.801105317034,null,{"$f":"IF(B50<121,VLOOKUP(B50,Lookups!A:AL,26)*(1-VLOOKUP(B50,Lookups!A:AL,37))^(A50-$A$3),\"\")","v":6.1837046424894314E-3},{"$f":"IF(B50<121,VLOOKUP(B50,Lookups!A:AL,27)*(1-VLOOKUP(B50,Lookups!A:AL,38))^(A50-$A$3),\"\")","v":6.5159460798335867E-3},6.5159460798335867E-3,0.92994146253734944,0.15828255533420921,0.97950000000000004,null,1945.9153903718357]
[2061,68,null,{"$f":"VLOOKUP(B51,Lookups!A:R,17)","v":149543.73760500003},0,null,{"$f":"VLOOKUP(B51,Lookups!A:R,18)","v":57798.631322500012},null,null,1.0475000000000001,9.2767001388865467,null,null,null,null,null,null,null,null,1387272.4114099171,0,1387272.4114099171,{"$f":"VLOOKUP(B51,Lookups!A:T,19)","v":5.8799999999999998E-3},null,536180.57121688814,0,536180.57121688814,{"$f":"VLOOKUP(B51,Lookups!A:T,20)","v":1.4919999999999999E-2},null,16156.975901646281,null,{"$f":"IF(B51<121,VLOOKUP(B51,Lookups!A:AL,26)*(1-VLOOKUP(B51,Lookups!A:AL,37))^(A51-$A$3),\"\")","v":6.393829366066227E-3},{"$f":"IF(B51<121,VLOOKUP(B51,Lookups!A:AL,27)*(1-VLOOKUP(B51,Lookups!A:AL,38))^(A51-$A$3),\"\")","v":7.1152871135270494E-3},7.1152871135270494E-3,0.92388201411005444,0.15219476474443192,0.979236,null,2224.6601455524547]
[2062,69,null,{"$f":"VLOOKUP(B52,Lookups!A:R,17)","v":152794.68842250001},0,null,{"$f":"VLOOKUP(B52,Lookups!A:R,18)","v":55805.575070000006},null,null,1.0475000000000001,9.7173433954836579,null,null,null,null,null,null,null,null,1484758.4564073638,0,1484758.4564073638,{"$f":"VLOOKUP(B52,Lookups!A:T,19)","v":6.8599999999999998E-3},null,542281.93633763201,0,542281.93633763201,{"$f":"VLOOKUP(B52,Lookups!A:T,20)","v":1.634E-2},null,19046.329850711423,null,{"$f":"IF(B52<121,VLOOKUP(B52,Lookups!A:AL,26)*(1-VLOOKUP(B52,Lookups!A:AL,37))^(A52-$A$3),\"\")","v":7.0015653332475896E-3},{"$f":"IF(B52<121,VLOOKUP(B52,Lookups!A:AL,27)*(1-VLOOKUP(B52,Lookups!A:AL,38))^(A52-$A$3),\"\")","v":7.9202319793010654E-3},7.9202319793010654E-3,0.9173083283206378,0.14634111994656915,0.978881,null,2502.7813562594788]
[2063,70,null,{"$f":"VLOOKUP(B53,Lookups!A:R,17)","v":156045.63924000002},0,null,{"$f":"VLOOKUP(B53,Lookups!A:R,18)","v":53812.518817500015},null,null,1.0475000000000001,10.178917206769132,null,null,null,null,null,null,null,null,1588375.6423013245,0,1588375.6423013245,{"$f":"VLOOKUP(B53,Lookups!A:T,19)","v":7.8399999999999997E-3},null,547753.17373103858,0,547753.17373103858,{"$f":"VLOOKUP(B53,Lookups!A:T,20)","v":1.7759999999999998E-2},null,22180.961401105626,null,{"$f":"IF(B53<121,VLOOKUP(B53,Lookups!A:AL,26)*(1-VLOOKUP(B53,Lookups!A:AL,37))^(A53-$A$3),\"\")","v":7.6417280386119535E-3},{"$f":"IF(B53<121,VLOOKUP(B53,Lookups!A:AL,27)*(1-VLOOKUP(B53,Lookups!A:AL,38))^(A53-$A$3),\"\")","v":8.6838006250216978E-3},8.6838006250216978E-3,0.91004303356379357,0.14071261533323956,0.978545,null,2779.4325087486955]
[2064,71,null,{"$f":"VLOOKUP(B54,Lookups!A:R,17)","v":159296.59005750006},0,null,{"$f":"VLOOKUP(B54,Lookups!A:R,18)","v":51819.462565000016},null,null,1.0475000000000001,10.662415774090666,null,null,null,null,null,null,null,null,1698486.4745879429,0,1698486.4745879429,{"$f":"VLOOKUP(B54,Lookups!A:T,19)","v":8.8199999999999997E-3},null,552520.65505795693,0,552520.65505795693,{"$f":"VLOOKUP(B54,Lookups!A:T,20)","v":1.9179999999999999E-2},null,25577.996869877272,null,{"$f":"IF(B54<121,VLOOKUP(B54,Lookups!A:AL,26)*(1-VLOOKUP(B54,Lookups!A:AL,37))^(A54-$A$3),\"\")","v":8.4409064555618536E-3},{"$f":"IF(B54<121,VLOOKUP(B54,Lookups!A:AL,27)*(1-VLOOKUP(B54,Lookups!A:AL,38))^(A54-$A$3),\"\")","v":9.5428888011777017E-3},9.5428888011777017E-3,0.90214040130013562,0.13530059166657649,0.97816599999999998,null,3053.8867058275464]
[2065,72,null,{"$f":"VLOOKUP(B55,Lookups!A:R,17)","v":162547.54087500004},0,null,{"$f":"VLOOKUP(B55,Lookups!A:R,18)","v":49826.40631250001},null,null,1.0475000000000001,11.168880523359974,null,null,null,null,null,null,null,null,1815474.0633988471,0,1815474.0633988471,{"$f":"VLOOKUP(B55,Lookups!A:T,19)","v":9.7999999999999997E-3},null,556505.17901270185,0,556505.17901270185,{"$f":"VLOOKUP(B55,Lookups!A:T,20)","v":2.06E-2},null,29255.652508970361,null,{"$f":"IF(B55<121,VLOOKUP(B55,Lookups!A:AL,26)*(1-VLOOKUP(B55,Lookups!A:AL,37))^(A55-$A$3),\"\")","v":9.1994134710869768E-3},{"$f":"IF(B55<121,VLOOKUP(B55,Lookups!A:AL,27)*(1-VLOOKUP(B55,Lookups!A:AL,38))^(A55-$A$3),\"\")","v":1.048002680347908E-2},1.048002680347908E-2,0.89353137576747854,0.13009672275632353,0.97775299999999998,null,3325.1796166771824]
[2066,73,null,{"$f":"VLOOKUP(B56,Lookups!A:R,17)","v":164173.01628375004},0,null,{"$f":"VLOOKUP(B56,Lookups!A:R,18)","v":50822.934438750002},null,null,1.0475000000000001,11.699402348219573,null,null,null,null,null,null,null,null,1920726.1722243954,0,1920726.1722243954,{"$f":"VLOOKUP(B56,Lookups!A:T,19)","v":1.204E-2},null,594597.95851612114,0,594597.95851612114,{"$f":"VLOOKUP(B56,Lookups!A:T,20)","v":2.3960000000000002E-2},null,37372.11019962799,null,{"$f":"IF(B56<121,VLOOKUP(B56,Lookups!A:AL,26)*(1-VLOOKUP(B56,Lookups!A:AL,37))^(A56-$A$3),\"\")","v":1.0061239760730686E-2},{"$f":"IF(B56<121,VLOOKUP(B56,Lookups!A:AL,27)*(1-VLOOKUP(B56,Lookups!A:AL,38))^(A56-$A$3),\"\")","v":1.147579086175946E-2},1.147579086175946E-2,0.88416714299968591,0.12509300265031109,0.97731400000000002,null,4039.7001444199823]
[2067,74,null,{"$f":"VLOOKUP(B57,Lookups!A:R,17)","v":165798.49169250001},0,null,{"$f":"VLOOKUP(B57,Lookups!A:R,18)","v":51819.462565000016},null,null,1.0475000000000001,12.255123959760004,null,null,null,null,null,null,null,null,2031881.068032827,0,2031881.068032827,{"$f":"VLOOKUP(B57,Lookups!A:T,19)","v":1.4280000000000001E-2},null,635053.93726221833,0,635053.93726221833,{"$f":"VLOOKUP(B57,Lookups!A:T,20)","v":2.7320000000000001E-2},null,46364.935217512582,null,{"$f":"IF(B57<121,VLOOKUP(B57,Lookups!A:AL,26)*(1-VLOOKUP(B57,Lookups!A:AL,37))^(A57-$A$3),\"\")","v":1.1038632352926342E-2},{"$f":"IF(B57<121,VLOOKUP(B57,Lookups!A:AL,27)*(1-VLOOKUP(B57,Lookups!A:AL,38))^(A57-$A$3),\"\")","v":1.2517405728065208E-2},1.2517405728065208E-2,0.87402062577978212,0.12028173331760682,0.97685500000000003,null,4761.4707469320601]
[2068,75,null,{"$f":"VLOOKUP(B58,Lookups!A:R,17)","v":167423.96710125005},0,null,{"$f":"VLOOKUP(B58,Lookups!A:R,18)","v":52815.990691250008},null,null,1.0475000000000001,12.837242347848605,null,null,null,null,null,null,null,null,2149262.0405169786,0,2149262.0405169786,{"$f":"VLOOKUP(B58,Lookups!A:T,19)","v":1.652E-2},null,678011.67234529229,0,678011.67234529229,{"$f":"VLOOKUP(B58,Lookups!A:T,20)","v":3.0680000000000002E-2},null,56307.207016894055,null,{"$f":"IF(B58<121,VLOOKUP(B58,Lookups!A:AL,26)*(1-VLOOKUP(B58,Lookups!A:AL,37))^(A58-$A$3),\"\")","v":1.2130071814023757E-2},{"$f":"IF(B58<121,VLOOKUP(B58,Lookups!A:AL,27)*(1-VLOOKUP(B58,Lookups!A:AL,38))^(A58-$A$3),\"\")","v":1.3625653524014944E-2},1.3625653524014944E-2,0.86308015499219914,0.11565551280539117,0.97636699999999998,null,5487.7528955603757]
[2069,76,null,{"$f":"VLOOKUP(B59,Lookups!A:R,17)","v":169049.44251000002},0,null,{"$f":"VLOOKUP(B59,Lookups!A:R,18)","v":53812.518817500015},null,null,1.0475000000000001,13.447011359371414,null,null,null,null,null,null,null,null,2273209.7737273751,0,2273209.7737273751,{"$f":"VLOOKUP(B59,Lookups!A:T,19)","v":1.8759999999999999E-2},null,723617.55181531073,0,723617.55181531073,{"$f":"VLOOKUP(B59,Lookups!A:T,20)","v":3.4040000000000001E-2},null,67277.356818918721,null,{"$f":"IF(B59<121,VLOOKUP(B59,Lookups!A:AL,26)*(1-VLOOKUP(B59,Lookups!A:AL,37))^(A59-$A$3),\"\")","v":1.3334666665386378E-2},{"$f":"IF(B59<121,VLOOKUP(B59,Lookups!A:AL,27)*(1-VLOOKUP(B59,Lookups!A:AL,38))^(A59-$A$3),\"\")","v":1.482679320788256E-2},1.482679320788256E-2,0.85132012383682232,0.11120722385133766,0.97583799999999998,null,6215.4495452724905]
[2070,77,null,{"$f":"VLOOKUP(B60,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B60,Lookups!A:R,18)","v":54809.046943750014},null,null,1.0475000000000001,14.085744398941557,null,null,null,null,null,null,null,null,2404083.2691138433,0,2404083.2691138433,{"$f":"VLOOKUP(B60,Lookups!A:T,19)","v":2.1000000000000001E-2},null,772026.22599925159,0,772026.22599925159,{"$f":"VLOOKUP(B60,Lookups!A:T,20)","v":3.7400000000000003E-2},null,79359.529503762722,null,{"$f":"IF(B60<121,VLOOKUP(B60,Lookups!A:AL,26)*(1-VLOOKUP(B60,Lookups!A:AL,37))^(A60-$A$3),\"\")","v":1.4639607634230795E-2},{"$f":"IF(B60<121,VLOOKUP(B60,Lookups!A:AL,27)*(1-VLOOKUP(B60,Lookups!A:AL,38))^(A60-$A$3),\"\")","v":1.6147905912990493E-2},1.6147905912990493E-2,0.83869777640698473,0.10693002293397852,0.97525499999999998,null,6941.0060267454282]
[2071,78,null,{"$f":"VLOOKUP(B61,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B61,Lookups!A:R,18)","v":54809.046943750014},null,null,1.0475000000000001,14.754817257891283,null,null,null,null,null,null,null,null,2518277.2243967508,0,2518277.2243967508,{"$f":"VLOOKUP(B61,Lookups!A:T,19)","v":2.4560000000000002E-2},null,808697.4717342162,0,808697.4717342162,{"$f":"VLOOKUP(B61,Lookups!A:T,20)","v":4.1360000000000001E-2},null,95296.616062111396,null,{"$f":"IF(B61<121,VLOOKUP(B61,Lookups!A:AL,26)*(1-VLOOKUP(B61,Lookups!A:AL,37))^(A61-$A$3),\"\")","v":1.6039867062435945E-2},{"$f":"IF(B61<121,VLOOKUP(B61,Lookups!A:AL,27)*(1-VLOOKUP(B61,Lookups!A:AL,38))^(A61-$A$3),\"\")","v":1.7613835963045308E-2},1.7613835963045308E-2,0.82515456362413042,0.10281732974421011,0.97460899999999995,null,7879.6971033239606]
[2072,79,null,{"$f":"VLOOKUP(B62,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B62,Lookups!A:R,18)","v":54809.046943750014},null,null,1.0475000000000001,15.455671077641121,null,null,null,null,null,null,null,null,2637895.3925555972,0,2637895.3925555972,{"$f":"VLOOKUP(B62,Lookups!A:T,19)","v":2.8119999999999999E-2},null,847110.60164159152,0,847110.60164159152,{"$f":"VLOOKUP(B62,Lookups!A:T,20)","v":4.5319999999999999E-2},null,112568.67090506032,null,{"$f":"IF(B62<121,VLOOKUP(B62,Lookups!A:AL,26)*(1-VLOOKUP(B62,Lookups!A:AL,37))^(A62-$A$3),\"\")","v":1.755650238843471E-2},{"$f":"IF(B62<121,VLOOKUP(B62,Lookups!A:AL,27)*(1-VLOOKUP(B62,Lookups!A:AL,38))^(A62-$A$3),\"\")","v":1.9235963908513783E-2},1.9235963908513783E-2,0.81062042649629673,9.8862817061740479E-2,0.97389400000000004,null,8785.7684494572422]
[2073,80,null,{"$f":"VLOOKUP(B63,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B63,Lookups!A:R,18)","v":54809.046943750014},null,null,1.0475000000000001,16.189815453829077,null,null,null,null,null,null,null,null,2763195.4237019885,0,2763195.4237019885,{"$f":"VLOOKUP(B63,Lookups!A:T,19)","v":3.168E-2},null,887348.35521956731,0,887348.35521956731,{"$f":"VLOOKUP(B63,Lookups!A:T,20)","v":4.9280000000000004E-2},null,131266.55796809925,null,{"$f":"IF(B63<121,VLOOKUP(B63,Lookups!A:AL,26)*(1-VLOOKUP(B63,Lookups!A:AL,37))^(A63-$A$3),\"\")","v":1.921878213355015E-2},{"$f":"IF(B63<121,VLOOKUP(B63,Lookups!A:AL,27)*(1-VLOOKUP(B63,Lookups!A:AL,38))^(A63-$A$3),\"\")","v":2.1035345589638786E-2},2.1035345589638786E-2,0.79502736122870987,9.5060401020904309E-2,0.97310099999999999,null,9653.6985608318209]
[2074,81,null,{"$f":"VLOOKUP(B64,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B64,Lookups!A:R,18)","v":54809.046943750014},null,null,1.0475000000000001,16.958831687885958,null,null,null,null,null,null,null,null,2894447.2063278328,0,2894447.2063278328,{"$f":"VLOOKUP(B64,Lookups!A:T,19)","v":3.524E-2},null,929497.40209249675,0,929497.40209249675,{"$f":"VLOOKUP(B64,Lookups!A:T,20)","v":5.3240000000000003E-2},null,151486.76123839736,null,{"$f":"IF(B64<121,VLOOKUP(B64,Lookups!A:AL,26)*(1-VLOOKUP(B64,Lookups!A:AL,37))^(A64-$A$3),\"\")","v":2.1035414398238653E-2},{"$f":"IF(B64<121,VLOOKUP(B64,Lookups!A:AL,27)*(1-VLOOKUP(B64,Lookups!A:AL,38))^(A64-$A$3),\"\")","v":2.3039656945404649E-2},2.3039656945404649E-2,0.77830368593204535,9.1404231750869522E-2,0.97221800000000003,null,10477.404910971771]
[2075,82,null,{"$f":"VLOOKUP(B65,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B65,Lookups!A:R,18)","v":54809.046943750014},null,null,1.0475000000000001,17.764376193060542,null,null,null,null,null,null,null,null,3031933.4486284051,0,3031933.4486284051,{"$f":"VLOOKUP(B65,Lookups!A:T,19)","v":3.8800000000000001E-2},null,973648.52869189042,0,973648.52869189042,{"$f":"VLOOKUP(B65,Lookups!A:T,20)","v":5.7200000000000001E-2},null,173331.71364795824,null,{"$f":"IF(B65<121,VLOOKUP(B65,Lookups!A:AL,26)*(1-VLOOKUP(B65,Lookups!A:AL,37))^(A65-$A$3),\"\")","v":2.3189800900036642E-2},{"$f":"IF(B65<121,VLOOKUP(B65,Lookups!A:AL,27)*(1-VLOOKUP(B65,Lookups!A:AL,38))^(A65-$A$3),\"\")","v":2.5275080745107998E-2},2.5275080745107998E-2,0.76037183600882707,8.7888684375836079E-2,0.97123300000000001,null,11250.205272265443]
[2076,83,null,{"$f":"VLOOKUP(B66,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B66,Lookups!A:R,18)","v":53812.518817500015},null,null,1.0475000000000001,18.608184062230919,null,null,null,null,null,null,null,null,3175950.2874382543,0,3175950.2874382543,{"$f":"VLOOKUP(B66,Lookups!A:T,19)","v":4.6380000000000005E-2},null,1001353.2550083052,0,1001353.2550083052,{"$f":"VLOOKUP(B66,Lookups!A:T,20)","v":6.13E-2},null,208683.52886339536,null,{"$f":"IF(B66<121,VLOOKUP(B66,Lookups!A:AL,26)*(1-VLOOKUP(B66,Lookups!A:AL,37))^(A66-$A$3),\"\")","v":2.5519599957131964E-2},{"$f":"IF(B66<121,VLOOKUP(B66,Lookups!A:AL,27)*(1-VLOOKUP(B66,Lookups!A:AL,38))^(A66-$A$3),\"\")","v":2.7772745251652325E-2},2.7772745251652325E-2,0.74115337645739798,8.4508350361380838E-2,0.97013199999999999,null,12680.217934931641]
[2077,84,null,{"$f":"VLOOKUP(B67,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B67,Lookups!A:R,18)","v":52815.990691250008},null,null,1.0475000000000001,19.49207280518689,null,null,null,null,null,null,null,null,3326807.9260915718,0,{"$f":"T67-U67","v":3326807.9260915718},{"$f":"VLOOKUP(B67,Lookups!A:T,19)","v":5.3960000000000001E-2},null,1029493.1358319182,0,1029493.1358319182,{"$f":"VLOOKUP(B67,Lookups!A:T,20)","v":6.54E-2},null,246843.40677530866,null,{"$f":"IF(B67<121,VLOOKUP(B67,Lookups!A:AL,26)*(1-VLOOKUP(B67,Lookups!A:AL,37))^(A67-$A$3),\"\")","v":2.8020077490739464E-2},{"$f":"IF(B67<121,VLOOKUP(B67,Lookups!A:AL,27)*(1-VLOOKUP(B67,Lookups!A:AL,38))^(A67-$A$3),\"\")","v":3.0569175488216593E-2},{"$f":"IF(B67<121,(InactMale*AF67+(1-InactMale)*AG67),\"\")","v":3.0569175488216593E-2},0.72056951254064472,8.1258029193635423E-2,{"$f":"IF(AH67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-AH67),6))","v":0.96889999999999998},null,14003.695394147255]
[{"$f":"1+A67","v":2078},85,null,{"$f":"VLOOKUP(B68,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B68,Lookups!A:R,18)","v":51819.462565000016},null,null,1.0475000000000001,{"$f":"K67*J67","v":20.417946263433269},null,null,null,null,null,null,null,null,{"$f":"D68*K68","v":3484831.3025809219},0,{"$f":"T68-U68","v":3484831.3025809219},{"$f":"VLOOKUP(B68,Lookups!A:T,19)","v":6.1540000000000004E-2},null,{"$f":"G68*K68","v":1058047.0020521623},0,{"$f":"Y68-Z68","v":1058047.0020521623},{"$f":"VLOOKUP(B68,Lookups!A:T,20)","v":6.9500000000000006E-2},null,{"$f":"V68*W68+AA68*AB68","v":287990.78500345524},null,{"$f":"IF(B68<121,VLOOKUP(B68,Lookups!A:AL,26)*(1-VLOOKUP(B68,Lookups!A:AL,37))^(A68-$A$3),\"\")","v":3.0694822468950101E-2},{"$f":"IF(B68<121,VLOOKUP(B68,Lookups!A:AL,27)*(1-VLOOKUP(B68,Lookups!A:AL,38))^(A68-$A$3),\"\")","v":3.3684861513138882E-2},3.3684861513138882E-2,0.69854229666033107,{"$f":"IF(B68<121,AJ67/(1+INTRt),\"\")","v":7.8132720378495599E-2},0.96752700000000003,null,{"$f":"IF(AI68<>\"\",AD68*AI68*AJ68*AK68,\"\")","v":15207.833122127704}]
[2079,86,null,{"$f":"VLOOKUP(B69,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B69,Lookups!A:R,18)","v":50822.934438750002},null,null,1.0475000000000001,21.387798710946353,null,null,null,null,null,null,null,null,3650360.7894535162,0,3650360.7894535162,{"$f":"VLOOKUP(B69,Lookups!A:T,19)","v":6.9120000000000001E-2},null,1086990.6916756083,0,{"$f":"Y69-Z69","v":1086990.6916756083},{"$f":"VLOOKUP(B69,Lookups!A:T,20)","v":7.3599999999999999E-2},null,332315.45267435181,null,{"$f":"IF(B69<121,VLOOKUP(B69,Lookups!A:AL,26)*(1-VLOOKUP(B69,Lookups!A:AL,37))^(A69-$A$3),\"\")","v":3.3560884107984683E-2},{"$f":"IF(B69<121,VLOOKUP(B69,Lookups!A:AL,27)*(1-VLOOKUP(B69,Lookups!A:AL,38))^(A69-$A$3),\"\")","v":3.7118613058583008E-2},3.7118613058583008E-2,{"$f":"IF(B69<121,AI68*(1-AH68),\"\")","v":0.67501199613625784},7.5127615748553464E-2,0.96601300000000001,null,16279.632796550159]
[2080,87,null,{"$f":"VLOOKUP(B70,Lookups!A:R,17)","v":170674.91791875003},0,null,{"$f":"VLOOKUP(B70,Lookups!A:R,18)","v":49826.40631250001},null,null,{"$f":"J69","v":1.0475000000000001},22.403719149716306,null,null,null,null,null,null,null,null,3823752.9269525586,0,3823752.9269525586,{"$f":"VLOOKUP(B70,Lookups!A:T,19)","v":7.6700000000000004E-2},null,1116296.813264902,0,1116296.813264902,{"$f":"VLOOKUP(B70,Lookups!A:T,20)","v":7.7700000000000005E-2},null,380018.11188794416,null,{"$f":"IF(B70<121,VLOOKUP(B70,Lookups!A:AL,26)*(1-VLOOKUP(B70,Lookups!A:AL,37))^(A70-$A$3),\"\")","v":3.9750349562509286E-2},{"$f":"IF(B70<121,VLOOKUP(B70,Lookups!A:AL,27)*(1-VLOOKUP(B70,Lookups!A:AL,38))^(A70-$A$3),\"\")","v":4.0847683388322557E-2},4.0847683388322557E-2,0.64995648704177433,7.223809206591679E-2,0.96436999999999995,null,17206.737655088484]
[2081,88,null,{"$f":"VLOOKUP(B71,Lookups!A:R,17)","v":167423.96710125005},0,null,{"$f":"VLOOKUP(B71,Lookups!A:R,18)","v":48829.878186250011},null,null,1.0475000000000001,23.467895809327832,null,null,null,null,null,null,null,null,3929088.2159164669,0,3929088.2159164669,{"$f":"VLOOKUP(B71,Lookups!A:T,19)","v":8.9120000000000005E-2},null,1145934.4936570851,0,1145934.4936570851,{"$f":"VLOOKUP(B71,Lookups!A:T,20)","v":8.0680000000000002E-2},null,442614.33675072918,null,{"$f":"IF(B71<121,VLOOKUP(B71,Lookups!A:AL,26)*(1-VLOOKUP(B71,Lookups!A:AL,37))^(A71-$A$3),\"\")","v":4.7137393761990956E-2},{"$f":"IF(B71<121,VLOOKUP(B71,Lookups!A:AL,27)*(1-VLOOKUP(B71,Lookups!A:AL,38))^(A71-$A$3),\"\")","v":4.4814766484206035E-2},4.4814766484206035E-2,0.62340727024290554,6.9459703909535375E-2,0.96262199999999998,null,18449.561581922189]
[2082,89,null,{"$f":"VLOOKUP(B72,Lookups!A:R,17)","v":164173.01628375004},0,null,{"$f":"VLOOKUP(B72,Lookups!A:R,18)","v":47833.350060000004},null,null,1.0475000000000001,24.582620860270907,null,null,null,null,null,null,null,null,4035803.0147905089,0,4035803.0147905089,{"$f":"VLOOKUP(B72,Lookups!A:T,19)","v":0.10154000000000001},null,1175869.1090015967,0,1175869.1090015967,{"$f":"VLOOKUP(B72,Lookups!A:T,20)","v":8.3659999999999998E-2},null,508168.64778090187,null,{"$f":"IF(B72<121,VLOOKUP(B72,Lookups!A:AL,26)*(1-VLOOKUP(B72,Lookups!A:AL,37))^(A72-$A$3),\"\")","v":5.595843879885113E-2},{"$f":"IF(B72<121,VLOOKUP(B72,Lookups!A:AL,27)*(1-VLOOKUP(B72,Lookups!A:AL,38))^(A72-$A$3),\"\")","v":4.8932327099477486E-2},4.8932327099477486E-2,0.59546941900241346,6.6788176836091701E-2,0.96080699999999997,null,19417.936506097438]
[2083,90,null,{"$f":"VLOOKUP(B73,Lookups!A:R,17)","v":160922.06546625003},0,null,{"$f":"VLOOKUP(B73,Lookups!A:R,18)","v":46836.821933750012},null,null,1.0475000000000001,25.750295351133779,null,null,null,null,null,null,null,null,4143790.7142704241,0,4143790.7142704241,{"$f":"VLOOKUP(B73,Lookups!A:T,19)","v":0.11396000000000001},null,1206061.9981025236,0,1206061.9981025236,{"$f":"VLOOKUP(B73,Lookups!A:T,20)","v":8.6640000000000009E-2},null,576719.60131386016,null,{"$f":"IF(B73<121,VLOOKUP(B73,Lookups!A:AL,26)*(1-VLOOKUP(B73,Lookups!A:AL,37))^(A73-$A$3),\"\")","v":6.645041846891421E-2},{"$f":"IF(B73<121,VLOOKUP(B73,Lookups!A:AL,27)*(1-VLOOKUP(B73,Lookups!A:AL,38))^(A73-$A$3),\"\")","v":5.7739432233378608E-2},5.7739432233378608E-2,0.56633171461405152,6.4219400803934332E-2,0.95692600000000005,null,20071.517059098547]
[2084,91,null,{"$f":"VLOOKUP(B74,Lookups!A:R,17)","v":157671.11464875002},0,null,{"$f":"VLOOKUP(B74,Lookups!A:R,18)","v":45840.293807500006},null,null,1.0475000000000001,26.973434380312636,null,null,null,null,null,null,null,null,4252931.4646488093,0,4252931.4646488093,{"$f":"VLOOKUP(B74,Lookups!A:T,19)","v":0.12637999999999999},null,1236470.1569908531,0,1236470.1569908531,{"$f":"VLOOKUP(B74,Lookups!A:T,20)","v":8.9620000000000005E-2},null,648297.93397183681,null,{"$f":"IF(B74<121,VLOOKUP(B74,Lookups!A:AL,26)*(1-VLOOKUP(B74,Lookups!A:AL,37))^(A74-$A$3),\"\")","v":7.8845084192390211E-2},{"$f":"IF(B74<121,VLOOKUP(B74,Lookups!A:AL,27)*(1-VLOOKUP(B74,Lookups!A:AL,38))^(A74-$A$3),\"\")","v":6.7758246533608998E-2},6.7758246533608998E-2,0.53363204295648037,6.1749423849936855E-2,0.95250999999999997,null,20347.871715999525]
[2085,92,null,{"$f":"VLOOKUP(B75,Lookups!A:R,17)","v":154420.16383125001},0,null,{"$f":"VLOOKUP(B75,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,28.254672513377489,null,null,null,null,null,null,null,null,4363091.1585140685,0,4363091.1585140685,{"$f":"VLOOKUP(B75,Lookups!A:T,19)","v":0.13880000000000001},null,1267045.9135903553,0,1267045.9135903553,{"$f":"VLOOKUP(B75,Lookups!A:T,20)","v":9.2600000000000002E-2},null,722925.50440021954,null,{"$f":"IF(B75<121,VLOOKUP(B75,Lookups!A:AL,26)*(1-VLOOKUP(B75,Lookups!A:AL,37))^(A75-$A$3),\"\")","v":9.2637905411429258E-2},{"$f":"IF(B75<121,VLOOKUP(B75,Lookups!A:AL,27)*(1-VLOOKUP(B75,Lookups!A:AL,38))^(A75-$A$3),\"\")","v":7.9034065010017182E-2},7.9034065010017182E-2,0.49747407143160177,5.9374446009554667E-2,0.94754099999999997,null,20233.060407025248]
[2086,93,null,{"$f":"VLOOKUP(B76,Lookups!A:R,17)","v":149543.73760500003},0,null,{"$f":"VLOOKUP(B76,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,29.596769457762921,null,null,null,null,null,null,null,null,4426011.5257473774,0,4426011.5257473774,{"$f":"VLOOKUP(B76,Lookups!A:T,19)","v":0.14734},null,1327230.5944858973,0,1327230.5944858973,{"$f":"VLOOKUP(B76,Lookups!A:T,20)","v":9.3420000000000003E-2},null,776118.42034049111,null,{"$f":"IF(B76<121,VLOOKUP(B76,Lookups!A:AL,26)*(1-VLOOKUP(B76,Lookups!A:AL,37))^(A76-$A$3),\"\")","v":0.10856061193652899},{"$f":"IF(B76<121,VLOOKUP(B76,Lookups!A:AL,27)*(1-VLOOKUP(B76,Lookups!A:AL,38))^(A76-$A$3),\"\")","v":9.161732786124771E-2},9.161732786124771E-2,0.45815667332927862,5.7090813470725636E-2,0.94199600000000006,null,19123.056035116424]
[2087,94,null,{"$f":"VLOOKUP(B77,Lookups!A:R,17)","v":144667.31137875002},0,null,{"$f":"VLOOKUP(B77,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,31.002616007006662,null,null,null,null,null,null,null,null,4485065.1034414526,0,4485065.1034414526,{"$f":"VLOOKUP(B77,Lookups!A:T,19)","v":0.15587999999999999},null,1390274.0477239774,0,1390274.0477239774,{"$f":"VLOOKUP(B77,Lookups!A:T,20)","v":9.4240000000000004E-2},null,830151.37458196119,null,{"$f":"IF(B77<121,VLOOKUP(B77,Lookups!A:AL,26)*(1-VLOOKUP(B77,Lookups!A:AL,37))^(A77-$A$3),\"\")","v":0.12681560816120388},{"$f":"IF(B77<121,VLOOKUP(B77,Lookups!A:AL,27)*(1-VLOOKUP(B77,Lookups!A:AL,38))^(A77-$A$3),\"\")","v":0.10556606178080991},0.10556606178080991,0.41618158317705151,5.4895012952620802E-2,0.93584800000000001,null,17749.182615718211]
[2088,95,null,{"$f":"VLOOKUP(B78,Lookups!A:R,17)","v":139790.88515250001},0,null,{"$f":"VLOOKUP(B78,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,32.47524026733948,null,null,null,null,null,null,null,null,4539742.5825114967,0,4539742.5825114967,{"$f":"VLOOKUP(B78,Lookups!A:T,19)","v":0.16442000000000001},null,1456312.0649908665,0,1456312.0649908665,{"$f":"VLOOKUP(B78,Lookups!A:T,20)","v":9.5059999999999992E-2},null,884861.50031457201,null,{"$f":"IF(B78<121,VLOOKUP(B78,Lookups!A:AL,26)*(1-VLOOKUP(B78,Lookups!A:AL,37))^(A78-$A$3),\"\")","v":0.1476196034879084},{"$f":"IF(B78<121,VLOOKUP(B78,Lookups!A:AL,27)*(1-VLOOKUP(B78,Lookups!A:AL,38))^(A78-$A$3),\"\")","v":0.12093662984105316},0.12093662984105316,0.37224693245534762,5.2783666300596922E-2,0.92907399999999996,null,16153.115053622407]
[2089,96,null,{"$f":"VLOOKUP(B79,Lookups!A:R,17)","v":134914.45892625005},0,null,{"$f":"VLOOKUP(B79,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,34.017814180038108,null,null,null,null,null,null,null,null,4589494.9939535577,0,4589494.9939535577,{"$f":"VLOOKUP(B79,Lookups!A:T,19)","v":0.17296},null,1525486.8880779326,0,1525486.8880779326,{"$f":"VLOOKUP(B79,Lookups!A:T,20)","v":9.5879999999999993E-2},null,940062.73698311951,null,{"$f":"IF(B79<121,VLOOKUP(B79,Lookups!A:AL,26)*(1-VLOOKUP(B79,Lookups!A:AL,37))^(A79-$A$3),\"\")","v":0.17122349622832114},{"$f":"IF(B79<121,VLOOKUP(B79,Lookups!A:AL,27)*(1-VLOOKUP(B79,Lookups!A:AL,38))^(A79-$A$3),\"\")","v":0.13777714139236028},0.13777714139236028,0.32722864297552773,5.0753525289035498E-2,0.92165300000000006,null,14389.370789673638]
[2090,97,null,{"$f":"VLOOKUP(B80,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B80,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,35.633660353589924,null,null,null,null,null,null,null,null,4633731.0902808206,0,4633731.0902808206,{"$f":"VLOOKUP(B80,Lookups!A:T,19)","v":0.18149999999999999},null,1597947.5152616347,0,1597947.5152616347,{"$f":"VLOOKUP(B80,Lookups!A:T,20)","v":9.6699999999999994E-2},null,995543.71761176898,null,{"$f":"IF(B80<121,VLOOKUP(B80,Lookups!A:AL,26)*(1-VLOOKUP(B80,Lookups!A:AL,37))^(A80-$A$3),\"\")","v":0.19793085437616095},{"$f":"IF(B80<121,VLOOKUP(B80,Lookups!A:AL,27)*(1-VLOOKUP(B80,Lookups!A:AL,38))^(A80-$A$3),\"\")","v":0.15612976539679863},0.15612976539679863,0.28214401596465827,4.8801466624072594E-2,0.91356499999999996,null,12522.8594563478]
[2091,98,null,{"$f":"VLOOKUP(B81,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B81,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,37.326259220385452,null,null,null,null,null,null,null,null,4853833.3170691608,0,4853833.3170691608,{"$f":"VLOOKUP(B81,Lookups!A:T,19)","v":0.18149999999999999},null,1673850.0222365628,0,1673850.0222365628,{"$f":"VLOOKUP(B81,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1042832.0441983282,null,{"$f":"IF(B81<121,VLOOKUP(B81,Lookups!A:AL,26)*(1-VLOOKUP(B81,Lookups!A:AL,37))^(A81-$A$3),\"\")","v":0.20821247493427386},{"$f":"IF(B81<121,VLOOKUP(B81,Lookups!A:AL,27)*(1-VLOOKUP(B81,Lookups!A:AL,38))^(A81-$A$3),\"\")","v":0.16067146438115076},0.16067146438115076,0.23809293694398559,4.692448713853134E-2,0.91156300000000001,null,10620.552341786217]
[2092,99,null,{"$f":"VLOOKUP(B82,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B82,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,39.099256533353767,null,null,null,null,null,null,null,null,5084390.3996299468,0,5084390.3996299468,{"$f":"VLOOKUP(B82,Lookups!A:T,19)","v":0.18149999999999999},null,1753357.8982927997,0,1753357.8982927997,{"$f":"VLOOKUP(B82,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1092366.5662977491,null,{"$f":"IF(B82<121,VLOOKUP(B82,Lookups!A:AL,26)*(1-VLOOKUP(B82,Lookups!A:AL,37))^(A82-$A$3),\"\")","v":0.23915145407140254},{"$f":"IF(B82<121,VLOOKUP(B82,Lookups!A:AL,27)*(1-VLOOKUP(B82,Lookups!A:AL,38))^(A82-$A$3),\"\")","v":0.18011829628023743},0.18011829628023743,0.19983819610638642,4.5119699171664751E-2,0.90299300000000005,null,8894.0072515718257]
[2093,100,null,{"$f":"VLOOKUP(B83,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B83,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,40.956471218688073,null,null,null,null,null,null,null,null,5325898.9436123697,0,5325898.9436123697,{"$f":"VLOOKUP(B83,Lookups!A:T,19)","v":0.18149999999999999},null,1836642.3984617079,0,1836642.3984617079,{"$f":"VLOOKUP(B83,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1144253.9781968922,null,{"$f":"IF(B83<121,VLOOKUP(B83,Lookups!A:AL,26)*(1-VLOOKUP(B83,Lookups!A:AL,37))^(A83-$A$3),\"\")","v":0.24971003673364692},{"$f":"IF(B83<121,VLOOKUP(B83,Lookups!A:AL,27)*(1-VLOOKUP(B83,Lookups!A:AL,38))^(A83-$A$3),\"\")","v":0.18514903419262982},0.18514903419262982,0.16384368069198813,4.3384326126600724E-2,0.90077600000000002,null,7326.5883192655238]
[2094,101,null,{"$f":"VLOOKUP(B84,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B84,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,42.901903601575761,null,null,null,null,null,null,null,null,5578879.1434339574,0,5578879.1434339574,{"$f":"VLOOKUP(B84,Lookups!A:T,19)","v":0.18149999999999999},null,1923882.9123886391,0,1923882.9123886391,{"$f":"VLOOKUP(B84,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1198606.0421612447,null,{"$f":"IF(B84<121,VLOOKUP(B84,Lookups!A:AL,26)*(1-VLOOKUP(B84,Lookups!A:AL,37))^(A84-$A$3),\"\")","v":0.28545042766617534},{"$f":"IF(B84<121,VLOOKUP(B84,Lookups!A:AL,27)*(1-VLOOKUP(B84,Lookups!A:AL,38))^(A84-$A$3),\"\")","v":0.21084109096978806},0.21084109096978806,0.1335081814533009,4.171569819865454E-2,0.88945300000000005,null,5937.5443151684603]
[2095,102,null,{"$f":"VLOOKUP(B85,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B85,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,44.939744022650615,null,null,null,null,null,null,null,null,5843875.9027470713,0,5843875.9027470713,{"$f":"VLOOKUP(B85,Lookups!A:T,19)","v":0.18149999999999999},null,2015267.3507270997,0,2015267.3507270997,{"$f":"VLOOKUP(B85,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1255539.8291639038,null,{"$f":"IF(B85<121,VLOOKUP(B85,Lookups!A:AL,26)*(1-VLOOKUP(B85,Lookups!A:AL,37))^(A85-$A$3),\"\")","v":0.29651428197773078},{"$f":"IF(B85<121,VLOOKUP(B85,Lookups!A:AL,27)*(1-VLOOKUP(B85,Lookups!A:AL,38))^(A85-$A$3),\"\")","v":0.21996566256534181},0.21996566256534181,0.10535917082229451,4.0111248267937057E-2,0.885432,null,4698.1213416470619]
[2096,103,null,{"$f":"VLOOKUP(B86,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B86,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,47.074381863726522,null,null,null,null,null,null,null,null,6121460.008127558,0,6121460.008127558,{"$f":"VLOOKUP(B86,Lookups!A:T,19)","v":0.18149999999999999},null,2110992.5498866369,0,2110992.5498866369,{"$f":"VLOOKUP(B86,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1315177.9710491896,null,{"$f":"IF(B86<121,VLOOKUP(B86,Lookups!A:AL,26)*(1-VLOOKUP(B86,Lookups!A:AL,37))^(A86-$A$3),\"\")","v":0.33764622959119367},{"$f":"IF(B86<121,VLOOKUP(B86,Lookups!A:AL,27)*(1-VLOOKUP(B86,Lookups!A:AL,38))^(A86-$A$3),\"\")","v":0.25349924962958026},0.25349924962958026,8.2183771005033476E-2,3.8568507949939476E-2,0.87065300000000001,null,3629.5144512012725]
[2097,104,null,{"$f":"VLOOKUP(B87,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B87,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,49.310415002253535,null,null,null,null,null,null,null,null,6412229.358513617,0,6412229.358513617,{"$f":"VLOOKUP(B87,Lookups!A:T,19)","v":0.18149999999999999},null,2211264.6960062524,0,2211264.6960062524,{"$f":"VLOOKUP(B87,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1377648.924674026,null,{"$f":"IF(B87<121,VLOOKUP(B87,Lookups!A:AL,26)*(1-VLOOKUP(B87,Lookups!A:AL,37))^(A87-$A$3),\"\")","v":0.34761338168295253},{"$f":"IF(B87<121,VLOOKUP(B87,Lookups!A:AL,27)*(1-VLOOKUP(B87,Lookups!A:AL,38))^(A87-$A$3),\"\")","v":0.26600627606876648},0.26600627606876648,6.1350246723528234E-2,3.7085103798018729E-2,0.86514100000000005,null,2711.6976470307914]
[2098,105,null,{"$f":"VLOOKUP(B88,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B88,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,51.652659714860583,null,null,null,null,null,null,null,null,6716810.2530430146,0,6716810.2530430146,{"$f":"VLOOKUP(B88,Lookups!A:T,19)","v":0.18149999999999999},null,2316299.7690665498,0,2316299.7690665498,{"$f":"VLOOKUP(B88,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1443087.2485960424,null,{"$f":"IF(B88<121,VLOOKUP(B88,Lookups!A:AL,26)*(1-VLOOKUP(B88,Lookups!A:AL,37))^(A88-$A$3),\"\")","v":0.39200299999999999},{"$f":"IF(B88<121,VLOOKUP(B88,Lookups!A:AL,27)*(1-VLOOKUP(B88,Lookups!A:AL,38))^(A88-$A$3),\"\")","v":0.307811},0.307811,4.503069605670245E-2,3.5658753651941086E-2,0.84671799999999997,null,1962.0325192239786]
[2099,106,null,{"$f":"VLOOKUP(B89,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B89,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,54.106161051316462,null,null,null,null,null,null,null,null,7035858.7400625581,0,7035858.7400625581,{"$f":"VLOOKUP(B89,Lookups!A:T,19)","v":0.18149999999999999},null,2426324.0080972109,0,2426324.0080972109,{"$f":"VLOOKUP(B89,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1511633.8929043545,null,{"$f":"IF(B89<121,VLOOKUP(B89,Lookups!A:AL,26)*(1-VLOOKUP(B89,Lookups!A:AL,37))^(A89-$A$3),\"\")","v":0.39788600000000002},{"$f":"IF(B89<121,VLOOKUP(B89,Lookups!A:AL,27)*(1-VLOOKUP(B89,Lookups!A:AL,38))^(A89-$A$3),\"\")","v":0.32272499999999998},0.32272499999999998,3.116975247279281E-2,3.4287263126866425E-2,0.84014500000000003,null,1357.2724744591983]
[2100,107,null,{"$f":"VLOOKUP(B90,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B90,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,56.676203701253996,null,null,null,null,null,null,null,null,7370062.0302155297,0,7370062.0302155297,{"$f":"VLOOKUP(B90,Lookups!A:T,19)","v":0.18149999999999999},null,2541574.3984818286,0,2541574.3984818286,{"$f":"VLOOKUP(B90,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1583436.5028173113,null,{"$f":"IF(B90<121,VLOOKUP(B90,Lookups!A:AL,26)*(1-VLOOKUP(B90,Lookups!A:AL,37))^(A90-$A$3),\"\")","v":0.4},{"$f":"IF(B90<121,VLOOKUP(B90,Lookups!A:AL,27)*(1-VLOOKUP(B90,Lookups!A:AL,38))^(A90-$A$3),\"\")","v":0.33744099999999999},0.33744099999999999,2.1110494106010753E-2,3.296852223737156E-2,0.83365999999999996,null,918.72914946557921]
[2101,108,null,{"$f":"VLOOKUP(B91,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B91,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,59.368323377063568,null,null,null,null,null,null,null,null,7720139.976650768,0,7720139.976650768,{"$f":"VLOOKUP(B91,Lookups!A:T,19)","v":0.18149999999999999},null,2662299.1824097158,0,2662299.1824097158,{"$f":"VLOOKUP(B91,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1658649.7367011339,null,{"$f":"IF(B91<121,VLOOKUP(B91,Lookups!A:AL,26)*(1-VLOOKUP(B91,Lookups!A:AL,37))^(A91-$A$3),\"\")","v":0.4},{"$f":"IF(B91<121,VLOOKUP(B91,Lookups!A:AL,27)*(1-VLOOKUP(B91,Lookups!A:AL,38))^(A91-$A$3),\"\")","v":0.35154400000000002},0.35154400000000002,1.3986947864384378E-2,3.1700502151318803E-2,0.82744499999999999,null,608.53129533270419]
[2102,109,null,{"$f":"VLOOKUP(B92,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B92,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,62.188318737474091,null,null,null,null,null,null,null,null,8086846.6255416805,0,8086846.6255416805,{"$f":"VLOOKUP(B92,Lookups!A:T,19)","v":0.18149999999999999},null,2788758.3935741773,0,2788758.3935741773,{"$f":"VLOOKUP(B92,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1737435.599194438,null,{"$f":"IF(B92<121,VLOOKUP(B92,Lookups!A:AL,26)*(1-VLOOKUP(B92,Lookups!A:AL,37))^(A92-$A$3),\"\")","v":0.4},{"$f":"IF(B92<121,VLOOKUP(B92,Lookups!A:AL,27)*(1-VLOOKUP(B92,Lookups!A:AL,38))^(A92-$A$3),\"\")","v":0.36461700000000002},0.36461700000000002,9.0699202643472355E-3,3.048125206857577E-2,0.82168300000000005,null,394.68378925454158]
[2103,110,null,{"$f":"VLOOKUP(B93,Lookups!A:R,17)","v":130038.03270000003},0,null,{"$f":"VLOOKUP(B93,Lookups!A:R,18)","v":44843.765681250006},null,null,1.0475000000000001,65.142263877504121,null,null,null,null,null,null,null,null,8470971.8402549122,0,8470971.8402549122,{"$f":"VLOOKUP(B93,Lookups!A:T,19)","v":0.18149999999999999},null,2921224.4172689514,0,2921224.4172689514,{"$f":"VLOOKUP(B93,Lookups!A:T,20)","v":9.6699999999999994E-2},null,1819963.7901561742,null,{"$f":"IF(B93<121,VLOOKUP(B93,Lookups!A:AL,26)*(1-VLOOKUP(B93,Lookups!A:AL,37))^(A93-$A$3),\"\")","v":0.4},{"$f":"IF(B93<121,VLOOKUP(B93,Lookups!A:AL,27)*(1-VLOOKUP(B93,Lookups!A:AL,38))^(A93-$A$3),\"\")","v":0.37624600000000002},0.37624600000000002,5.7628731473217398E-3,2.9308896219784393E-2,0.81655800000000001,null,251.00843069947658]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM3:AM93)*PART","v":423634.5292617213},null,"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},null,"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM95*AM96","v":0},null,"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM97*1","v":0},null,"w/ Spouses"]

{"sheet":"Amort-Proj","index":6,"n_rows":102,"n_cols":36,"rows_kept":102,"cut":false,"hidden":true,"merged":[]}
[null,null,null,0,15,"Open","LD",{"$f":"PV(INTRt,'Amort-Proj'!E1,-1,0,1)","v":11.563122929454856},null,0,{"$f":"E1","v":15},{"$f":"F1","v":"Open"},"LD",{"$f":"H1","v":11.563122929454856},null,"Active","Number","Emerging","Inactive","Number","Total",null,"Emerging","Inactive",null,"Emerging","Inactive ","Total ",null,1.05,"Closed","% of","Closed","% of","Closed","% of"]
[null,null,"Year","Beg UAAL","Amort","Interest","End UAAL",null,null,"Beg NOO","Amort","Interest","End UAAL",null,"Year","Age","Active","Inactive","Age","Inactive","Inactive",null,"Net","Net",null,"Cost","Cost","Cost",null,"Ann Bud","Cont's","Budget","High Med","Budget","Low Med","Budget"]
[1,{"$f":"'L-Active'!A3","v":2013},{"$f":"IF(A3<=$E$1,B3,\"\")","v":2013},{"$f":"IF(A3<=$E$1,D1,\"\")","v":0},{"$f":"IF(A3<=$E$1,$D$3/$H$1,\"\")","v":0},{"$f":"IF(A3<=$E$1,D3*INTRt,\"\")","v":0},{"$f":"IF(A3<=$E$1,D3-E3+F3-E3*INTRt,\"\")","v":0},{"$f":"E3+E3*INTRt","v":0},null,{"$f":"IF(A3<=$K$1,J1,\"\")","v":0},{"$f":"IF(A3<=$E$1,$J$3/$N$1,\"\")","v":0},{"$f":"IF(A3<=$K$1,J3*INTRt,\"\")","v":0},{"$f":"IF(A3<=$K$1,J3-K3+L3-K3*INTRt,\"\")","v":0},{"$f":"K3+K3*INTRt","v":0},{"$f":"C3","v":2013},{"$f":"IF(AND('L-Active'!B3<111,'L-Active'!B3>0),'L-Active'!B3,\"\")","v":20},{"$f":"IF('L-Active'!B1<>\"\",'L-Active'!B1,\"\")","v":0},0,{"$f":"IF(AND('L-Inactive'!B3<111,'L-Inactive'!B3>0),'L-Inactive'!B3,\"\")","v":20},{"$f":"'L-Inactive'!B1","v":0},{"$f":"R3+T3","v":0},null,{"$f":"IF(P3<>\"\",VLOOKUP(P3,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P3,'L-Active LTC'!$B$3:$AD$93,29),0)","v":13245.634860000002},{"$f":"IF(S3<>\"\",VLOOKUP(S3,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S3,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":13245.634860000002},null,{"$f":"R3*W3","v":0},{"$f":"T3*X3","v":0},{"$f":"SUM(Z3:AA3)","v":0},null,1000000,0,{"$f":"AE3/AD3","v":0},0,{"$f":"AG3/AD3","v":0},0,{"$f":"AI3/AD3","v":0}]
[{"$f":"1+A3","v":2},{"$f":"1+B3","v":2014},{"$f":"IF(A4<=$E$1,B4,\"\")","v":2014},{"$f":"IF(A4<=$E$1,G3,\"\")","v":0},0,0,0,null,null,{"$f":"IF(A4<=$K$1,M3,\"\")","v":0},{"$f":"IF(A4<=$E$1,$J$3/$N$1,\"\")","v":0},0,0,null,{"$f":"1+O3","v":2014},{"$f":"IF(AND('L-Active'!B4<111,'L-Active'!B4>0),'L-Active'!B4,\"\")","v":21},{"$f":"IF('L-Active'!AQ4<>\"\",$Q$3*'L-Active'!AQ4,0)","v":0},{"$f":"IF((P4<111),IF(P4<71,R3+$Q$3*'L-Active'!AQ3*'L-Active'!AF3+IF(P4<64,$Q$3*'L-Active'!AQ3*'L-Active'!AL3,0)-R3*VLOOKUP(P3,Lookups!A:O,15),R3-R3*VLOOKUP(P3,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B4<111,'L-Inactive'!B4>0),'L-Inactive'!B4,\"\")","v":21},{"$f":"IF('L-Inactive'!AG4<>\"\",$T$3*'L-Inactive'!AG4,0)","v":0},{"$f":"R4+T4","v":0},null,{"$f":"IF(P4<>\"\",VLOOKUP(P4,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P4,'L-Active LTC'!$B$3:$AD$93,29),0)","v":14085.715669125102},{"$f":"IF(S4<>\"\",VLOOKUP(S4,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S4,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":14085.715669125102},null,{"$f":"R4*W4","v":0},{"$f":"T4*X4","v":0},{"$f":"SUM(Z4:AA4)","v":0},null,{"$f":"AD3*$AD$1","v":1050000},0,{"$f":"AE4/AD4","v":0},0,{"$f":"AG4/AD4","v":0},0,{"$f":"AI4/AD4","v":0}]
[{"$f":"1+A4","v":3},{"$f":"1+B4","v":2015},2015,{"$f":"IF(A5<=$E$1,G4,\"\")","v":0},0,0,0,null,null,{"$f":"IF(A5<=$K$1,M4,\"\")","v":0},0,0,0,null,{"$f":"1+O4","v":2015},{"$f":"IF(AND('L-Active'!B5<111,'L-Active'!B5>0),'L-Active'!B5,\"\")","v":22},{"$f":"IF('L-Active'!AQ5<>\"\",$Q$3*'L-Active'!AQ5,0)","v":0},{"$f":"IF((P5<111),IF(P5<71,R4+$Q$3*'L-Active'!AQ4*'L-Active'!AF4+IF(P5<64,$Q$3*'L-Active'!AQ4*'L-Active'!AL4,0)-R4*VLOOKUP(P4,Lookups!A:O,15),R4-R4*VLOOKUP(P4,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B5<111,'L-Inactive'!B5>0),'L-Inactive'!B5,\"\")","v":22},{"$f":"IF('L-Inactive'!AG5<>\"\",$T$3*'L-Inactive'!AG5,0)","v":0},0,null,{"$f":"IF(P5<>\"\",VLOOKUP(P5,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P5,'L-Active LTC'!$B$3:$AD$93,29),0)","v":14922.236129308247},{"$f":"IF(S5<>\"\",VLOOKUP(S5,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S5,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":14922.236129308247},null,0,0,0,null,{"$f":"AD4*$AD$1","v":1102500},0,0,0,0,0,0]
[4,2016,2016,0,0,0,0,null,null,0,0,0,0,null,2016,{"$f":"IF(AND('L-Active'!B6<111,'L-Active'!B6>0),'L-Active'!B6,\"\")","v":23},{"$f":"IF('L-Active'!AQ6<>\"\",$Q$3*'L-Active'!AQ6,0)","v":0},{"$f":"IF((P6<111),IF(P6<71,R5+$Q$3*'L-Active'!AQ5*'L-Active'!AF5+IF(P6<64,$Q$3*'L-Active'!AQ5*'L-Active'!AL5,0)-R5*VLOOKUP(P5,Lookups!A:O,15),R5-R5*VLOOKUP(P5,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B6<111,'L-Inactive'!B6>0),'L-Inactive'!B6,\"\")","v":23},{"$f":"IF('L-Inactive'!AG6<>\"\",$T$3*'L-Inactive'!AG6,0)","v":0},0,null,{"$f":"IF(P6<>\"\",VLOOKUP(P6,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P6,'L-Active LTC'!$B$3:$AD$93,29),0)","v":15793.11326666457},{"$f":"IF(S6<>\"\",VLOOKUP(S6,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S6,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":15793.11326666457},null,0,0,0,null,1157625,0,0,0,0,0,0]
[5,2017,2017,0,0,0,0,null,null,0,0,0,0,null,2017,{"$f":"IF(AND('L-Active'!B7<111,'L-Active'!B7>0),'L-Active'!B7,\"\")","v":24},{"$f":"IF('L-Active'!AQ7<>\"\",$Q$3*'L-Active'!AQ7,0)","v":0},{"$f":"IF((P7<111),IF(P7<71,R6+$Q$3*'L-Active'!AQ6*'L-Active'!AF6+IF(P7<64,$Q$3*'L-Active'!AQ6*'L-Active'!AL6,0)-R6*VLOOKUP(P6,Lookups!A:O,15),R6-R6*VLOOKUP(P6,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B7<111,'L-Inactive'!B7>0),'L-Inactive'!B7,\"\")","v":24},{"$f":"IF('L-Inactive'!AG7<>\"\",$T$3*'L-Inactive'!AG7,0)","v":0},0,null,{"$f":"IF(P7<>\"\",VLOOKUP(P7,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P7,'L-Active LTC'!$B$3:$AD$93,29),0)","v":19703.299749678361},{"$f":"IF(S7<>\"\",VLOOKUP(S7,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S7,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":19703.299749678361},null,0,0,0,null,1215506.25,0,0,0,0,0,0]
[6,2018,2018,0,0,0,0,null,null,0,0,0,0,null,2018,{"$f":"IF(AND('L-Active'!B8<111,'L-Active'!B8>0),'L-Active'!B8,\"\")","v":25},{"$f":"IF('L-Active'!AQ8<>\"\",$Q$3*'L-Active'!AQ8,0)","v":0},{"$f":"IF((P8<111),IF(P8<71,R7+$Q$3*'L-Active'!AQ7*'L-Active'!AF7+IF(P8<64,$Q$3*'L-Active'!AQ7*'L-Active'!AL7,0)-R7*VLOOKUP(P7,Lookups!A:O,15),R7-R7*VLOOKUP(P7,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B8<111,'L-Inactive'!B8>0),'L-Inactive'!B8,\"\")","v":25},{"$f":"IF('L-Inactive'!AG8<>\"\",$T$3*'L-Inactive'!AG8,0)","v":0},0,null,{"$f":"IF(P8<>\"\",VLOOKUP(P8,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P8,'L-Active LTC'!$B$3:$AD$93,29),0)","v":20946.344226655987},{"$f":"IF(S8<>\"\",VLOOKUP(S8,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S8,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":20946.344226655987},null,0,0,0,null,1276281.5625,0,0,0,0,0,0]
[7,2019,2019,0,0,0,0,null,null,0,0,0,0,null,2019,{"$f":"IF(AND('L-Active'!B9<111,'L-Active'!B9>0),'L-Active'!B9,\"\")","v":26},{"$f":"IF('L-Active'!AQ9<>\"\",$Q$3*'L-Active'!AQ9,0)","v":0},{"$f":"IF((P9<111),IF(P9<71,R8+$Q$3*'L-Active'!AQ8*'L-Active'!AF8+IF(P9<64,$Q$3*'L-Active'!AQ8*'L-Active'!AL8,0)-R8*VLOOKUP(P8,Lookups!A:O,15),R8-R8*VLOOKUP(P8,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B9<111,'L-Inactive'!B9>0),'L-Inactive'!B9,\"\")","v":26},{"$f":"IF('L-Inactive'!AG9<>\"\",$T$3*'L-Inactive'!AG9,0)","v":0},0,null,{"$f":"IF(P9<>\"\",VLOOKUP(P9,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P9,'L-Active LTC'!$B$3:$AD$93,29),0)","v":22267.146755375077},{"$f":"IF(S9<>\"\",VLOOKUP(S9,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S9,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":22267.146755375077},null,0,0,0,null,1340095.640625,0,0,0,0,0,0]
[8,2020,2020,0,0,0,0,null,null,0,0,0,0,null,2020,{"$f":"IF(AND('L-Active'!B10<111,'L-Active'!B10>0),'L-Active'!B10,\"\")","v":27},{"$f":"IF('L-Active'!AQ10<>\"\",$Q$3*'L-Active'!AQ10,0)","v":0},{"$f":"IF((P10<111),IF(P10<71,R9+$Q$3*'L-Active'!AQ9*'L-Active'!AF9+IF(P10<64,$Q$3*'L-Active'!AQ9*'L-Active'!AL9,0)-R9*VLOOKUP(P9,Lookups!A:O,15),R9-R9*VLOOKUP(P9,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B10<111,'L-Inactive'!B10>0),'L-Inactive'!B10,\"\")","v":27},{"$f":"IF('L-Inactive'!AG10<>\"\",$T$3*'L-Inactive'!AG10,0)","v":0},0,null,{"$f":"IF(P10<>\"\",VLOOKUP(P10,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P10,'L-Active LTC'!$B$3:$AD$93,29),0)","v":23670.545444232197},{"$f":"IF(S10<>\"\",VLOOKUP(S10,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S10,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":23670.545444232197},null,0,0,0,null,1407100.42265625,0,0,0,0,0,0]
[9,2021,2021,0,0,0,0,null,null,0,0,0,0,null,2021,{"$f":"IF(AND('L-Active'!B11<111,'L-Active'!B11>0),'L-Active'!B11,\"\")","v":28},{"$f":"IF('L-Active'!AQ11<>\"\",$Q$3*'L-Active'!AQ11,0)","v":0},{"$f":"IF((P11<111),IF(P11<71,R10+$Q$3*'L-Active'!AQ10*'L-Active'!AF10+IF(P11<64,$Q$3*'L-Active'!AQ10*'L-Active'!AL10,0)-R10*VLOOKUP(P10,Lookups!A:O,15),R10-R10*VLOOKUP(P10,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B11<111,'L-Inactive'!B11>0),'L-Inactive'!B11,\"\")","v":28},{"$f":"IF('L-Inactive'!AG11<>\"\",$T$3*'L-Inactive'!AG11,0)","v":0},0,null,{"$f":"IF(P11<>\"\",VLOOKUP(P11,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P11,'L-Active LTC'!$B$3:$AD$93,29),0)","v":25161.678434497448},{"$f":"IF(S11<>\"\",VLOOKUP(S11,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S11,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":25161.678434497448},null,0,0,0,null,1477455.4437890626,0,0,0,0,0,0]
[10,2022,2022,0,0,0,0,null,null,0,0,0,0,null,2022,{"$f":"IF(AND('L-Active'!B12<111,'L-Active'!B12>0),'L-Active'!B12,\"\")","v":29},{"$f":"IF('L-Active'!AQ12<>\"\",$Q$3*'L-Active'!AQ12,0)","v":0},{"$f":"IF((P12<111),IF(P12<71,R11+$Q$3*'L-Active'!AQ11*'L-Active'!AF11+IF(P12<64,$Q$3*'L-Active'!AQ11*'L-Active'!AL11,0)-R11*VLOOKUP(P11,Lookups!A:O,15),R11-R11*VLOOKUP(P11,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B12<111,'L-Inactive'!B12>0),'L-Inactive'!B12,\"\")","v":29},{"$f":"IF('L-Inactive'!AG12<>\"\",$T$3*'L-Inactive'!AG12,0)","v":0},0,null,{"$f":"IF(P12<>\"\",VLOOKUP(P12,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P12,'L-Active LTC'!$B$3:$AD$93,29),0)","v":26746.00247041454},{"$f":"IF(S12<>\"\",VLOOKUP(S12,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S12,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":26746.00247041454},null,0,0,0,null,1551328.2159785158,0,0,0,0,0,0]
[11,2023,2023,0,0,0,0,null,null,0,0,0,0,null,2023,{"$f":"IF(AND('L-Active'!B13<111,'L-Active'!B13>0),'L-Active'!B13,\"\")","v":30},{"$f":"IF('L-Active'!AQ13<>\"\",$Q$3*'L-Active'!AQ13,0)","v":0},{"$f":"IF((P13<111),IF(P13<71,R12+$Q$3*'L-Active'!AQ12*'L-Active'!AF12+IF(P13<64,$Q$3*'L-Active'!AQ12*'L-Active'!AL12,0)-R12*VLOOKUP(P12,Lookups!A:O,15),R12-R12*VLOOKUP(P12,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B13<111,'L-Inactive'!B13>0),'L-Inactive'!B13,\"\")","v":30},{"$f":"IF('L-Inactive'!AG13<>\"\",$T$3*'L-Inactive'!AG13,0)","v":0},0,null,{"$f":"IF(P13<>\"\",VLOOKUP(P13,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P13,'L-Active LTC'!$B$3:$AD$93,29),0)","v":28429.3126174547},{"$f":"IF(S13<>\"\",VLOOKUP(S13,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S13,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":28429.3126174547},null,0,0,0,null,1628894.6267774417,0,0,0,0,0,0]
[12,2024,2024,0,0,0,0,null,null,0,0,0,0,null,2024,{"$f":"IF(AND('L-Active'!B14<111,'L-Active'!B14>0),'L-Active'!B14,\"\")","v":31},{"$f":"IF('L-Active'!AQ14<>\"\",$Q$3*'L-Active'!AQ14,0)","v":0},{"$f":"IF((P14<111),IF(P14<71,R13+$Q$3*'L-Active'!AQ13*'L-Active'!AF13+IF(P14<64,$Q$3*'L-Active'!AQ13*'L-Active'!AL13,0)-R13*VLOOKUP(P13,Lookups!A:O,15),R13-R13*VLOOKUP(P13,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B14<111,'L-Inactive'!B14>0),'L-Inactive'!B14,\"\")","v":31},{"$f":"IF('L-Inactive'!AG14<>\"\",$T$3*'L-Inactive'!AG14,0)","v":0},0,null,{"$f":"IF(P14<>\"\",VLOOKUP(P14,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P14,'L-Active LTC'!$B$3:$AD$93,29),0)","v":30217.763199678662},{"$f":"IF(S14<>\"\",VLOOKUP(S14,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S14,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":30217.763199678662},null,0,0,0,null,1710339.3581163138,0,0,0,0,0,0]
[13,2025,2025,0,0,0,0,null,null,0,0,0,0,null,2025,{"$f":"IF(AND('L-Active'!B15<111,'L-Active'!B15>0),'L-Active'!B15,\"\")","v":32},{"$f":"IF('L-Active'!AQ15<>\"\",$Q$3*'L-Active'!AQ15,0)","v":0},{"$f":"IF((P15<111),IF(P15<71,R14+$Q$3*'L-Active'!AQ14*'L-Active'!AF14+IF(P15<64,$Q$3*'L-Active'!AQ14*'L-Active'!AL14,0)-R14*VLOOKUP(P14,Lookups!A:O,15),R14-R14*VLOOKUP(P14,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B15<111,'L-Inactive'!B15>0),'L-Inactive'!B15,\"\")","v":32},{"$f":"IF('L-Inactive'!AG15<>\"\",$T$3*'L-Inactive'!AG15,0)","v":0},0,null,{"$f":"IF(P15<>\"\",VLOOKUP(P15,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P15,'L-Active LTC'!$B$3:$AD$93,29),0)","v":32117.890031545539},{"$f":"IF(S15<>\"\",VLOOKUP(S15,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S15,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":32117.890031545539},null,0,0,0,null,1795856.3260221295,0,0,0,0,0,0]
[14,2026,2026,0,0,0,0,null,null,0,0,0,0,null,2026,{"$f":"IF(AND('L-Active'!B16<111,'L-Active'!B16>0),'L-Active'!B16,\"\")","v":33},{"$f":"IF('L-Active'!AQ16<>\"\",$Q$3*'L-Active'!AQ16,0)","v":0},{"$f":"IF((P16<111),IF(P16<71,R15+$Q$3*'L-Active'!AQ15*'L-Active'!AF15+IF(P16<64,$Q$3*'L-Active'!AQ15*'L-Active'!AL15,0)-R15*VLOOKUP(P15,Lookups!A:O,15),R15-R15*VLOOKUP(P15,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B16<111,'L-Inactive'!B16>0),'L-Inactive'!B16,\"\")","v":33},{"$f":"IF('L-Inactive'!AG16<>\"\",$T$3*'L-Inactive'!AG16,0)","v":0},0,null,{"$f":"IF(P16<>\"\",VLOOKUP(P16,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P16,'L-Active LTC'!$B$3:$AD$93,29),0)","v":34136.634024162595},{"$f":"IF(S16<>\"\",VLOOKUP(S16,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S16,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":34136.634024162595},null,0,0,0,null,1885649.142323236,0,0,0,0,0,0]
[15,2027,2027,0,0,0,0,null,null,0,0,0,0,null,2027,{"$f":"IF(AND('L-Active'!B17<111,'L-Active'!B17>0),'L-Active'!B17,\"\")","v":34},{"$f":"IF('L-Active'!AQ17<>\"\",$Q$3*'L-Active'!AQ17,0)","v":0},{"$f":"IF((P17<111),IF(P17<71,R16+$Q$3*'L-Active'!AQ16*'L-Active'!AF16+IF(P17<64,$Q$3*'L-Active'!AQ16*'L-Active'!AL16,0)-R16*VLOOKUP(P16,Lookups!A:O,15),R16-R16*VLOOKUP(P16,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B17<111,'L-Inactive'!B17>0),'L-Inactive'!B17,\"\")","v":34},{"$f":"IF('L-Inactive'!AG17<>\"\",$T$3*'L-Inactive'!AG17,0)","v":0},0,null,{"$f":"IF(P17<>\"\",VLOOKUP(P17,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P17,'L-Active LTC'!$B$3:$AD$93,29),0)","v":36281.366250913125},{"$f":"IF(S17<>\"\",VLOOKUP(S17,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S17,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":36281.366250913125},null,0,0,0,null,1979931.5994393979,0,0,0,0,0,0]
[16,2028,"","","","","",null,null,"","","","",null,2028,{"$f":"IF(AND('L-Active'!B18<111,'L-Active'!B18>0),'L-Active'!B18,\"\")","v":35},{"$f":"IF('L-Active'!AQ18<>\"\",$Q$3*'L-Active'!AQ18,0)","v":0},{"$f":"IF((P18<111),IF(P18<71,R17+$Q$3*'L-Active'!AQ17*'L-Active'!AF17+IF(P18<64,$Q$3*'L-Active'!AQ17*'L-Active'!AL17,0)-R17*VLOOKUP(P17,Lookups!A:O,15),R17-R17*VLOOKUP(P17,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B18<111,'L-Inactive'!B18>0),'L-Inactive'!B18,\"\")","v":35},{"$f":"IF('L-Inactive'!AG18<>\"\",$T$3*'L-Inactive'!AG18,0)","v":0},0,null,{"$f":"IF(P18<>\"\",VLOOKUP(P18,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P18,'L-Active LTC'!$B$3:$AD$93,29),0)","v":38559.914562647988},{"$f":"IF(S18<>\"\",VLOOKUP(S18,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S18,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":38559.914562647988},null,0,0,0,null,2078928.179411368,0,0,0,0,0,0]
[17,2029,"","","","","",null,null,"","","","",null,2029,{"$f":"IF(AND('L-Active'!B19<111,'L-Active'!B19>0),'L-Active'!B19,\"\")","v":36},{"$f":"IF('L-Active'!AQ19<>\"\",$Q$3*'L-Active'!AQ19,0)","v":0},{"$f":"IF((P19<111),IF(P19<71,R18+$Q$3*'L-Active'!AQ18*'L-Active'!AF18+IF(P19<64,$Q$3*'L-Active'!AQ18*'L-Active'!AL18,0)-R18*VLOOKUP(P18,Lookups!A:O,15),R18-R18*VLOOKUP(P18,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B19<111,'L-Inactive'!B19>0),'L-Inactive'!B19,\"\")","v":36},{"$f":"IF('L-Inactive'!AG19<>\"\",$T$3*'L-Inactive'!AG19,0)","v":0},0,null,{"$f":"IF(P19<>\"\",VLOOKUP(P19,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P19,'L-Active LTC'!$B$3:$AD$93,29),0)","v":40980.591848199634},{"$f":"IF(S19<>\"\",VLOOKUP(S19,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S19,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":40980.591848199634},null,0,0,0,null,2182874.5883819363,0,0,0,0,0,0]
[18,2030,"","","","","",null,null,"","","","",null,2030,{"$f":"IF(AND('L-Active'!B20<111,'L-Active'!B20>0),'L-Active'!B20,\"\")","v":37},{"$f":"IF('L-Active'!AQ20<>\"\",$Q$3*'L-Active'!AQ20,0)","v":0},{"$f":"IF((P20<111),IF(P20<71,R19+$Q$3*'L-Active'!AQ19*'L-Active'!AF19+IF(P20<64,$Q$3*'L-Active'!AQ19*'L-Active'!AL19,0)-R19*VLOOKUP(P19,Lookups!A:O,15),R19-R19*VLOOKUP(P19,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B20<111,'L-Inactive'!B20>0),'L-Inactive'!B20,\"\")","v":37},{"$f":"IF('L-Inactive'!AG20<>\"\",$T$3*'L-Inactive'!AG20,0)","v":0},0,null,{"$f":"IF(P20<>\"\",VLOOKUP(P20,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P20,'L-Active LTC'!$B$3:$AD$93,29),0)","v":43552.226041894246},{"$f":"IF(S20<>\"\",VLOOKUP(S20,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S20,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":43552.226041894246},null,0,0,0,null,2292018.3178010331,0,0,0,0,0,0]
[19,2031,"","","","","",null,null,"","","","",null,2031,{"$f":"IF(AND('L-Active'!B21<111,'L-Active'!B21>0),'L-Active'!B21,\"\")","v":38},{"$f":"IF('L-Active'!AQ21<>\"\",$Q$3*'L-Active'!AQ21,0)","v":0},{"$f":"IF((P21<111),IF(P21<71,R20+$Q$3*'L-Active'!AQ20*'L-Active'!AF20+IF(P21<64,$Q$3*'L-Active'!AQ20*'L-Active'!AL20,0)-R20*VLOOKUP(P20,Lookups!A:O,15),R20-R20*VLOOKUP(P20,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B21<111,'L-Inactive'!B21>0),'L-Inactive'!B21,\"\")","v":38},{"$f":"IF('L-Inactive'!AG21<>\"\",$T$3*'L-Inactive'!AG21,0)","v":0},0,null,{"$f":"IF(P21<>\"\",VLOOKUP(P21,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P21,'L-Active LTC'!$B$3:$AD$93,29),0)","v":46284.191986021237},{"$f":"IF(S21<>\"\",VLOOKUP(S21,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S21,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":46284.191986021237},null,0,0,0,null,2406619.2336910851,0,0,0,0,0,0]
[20,2032,"","","","","",null,null,"","","","",null,2032,{"$f":"IF(AND('L-Active'!B22<111,'L-Active'!B22>0),'L-Active'!B22,\"\")","v":39},{"$f":"IF('L-Active'!AQ22<>\"\",$Q$3*'L-Active'!AQ22,0)","v":0},{"$f":"IF((P22<111),IF(P22<71,R21+$Q$3*'L-Active'!AQ21*'L-Active'!AF21+IF(P22<64,$Q$3*'L-Active'!AQ21*'L-Active'!AL21,0)-R21*VLOOKUP(P21,Lookups!A:O,15),R21-R21*VLOOKUP(P21,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B22<111,'L-Inactive'!B22>0),'L-Inactive'!B22,\"\")","v":39},{"$f":"IF('L-Inactive'!AG22<>\"\",$T$3*'L-Inactive'!AG22,0)","v":0},0,null,{"$f":"IF(P22<>\"\",VLOOKUP(P22,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P22,'L-Active LTC'!$B$3:$AD$93,29),0)","v":49186.445262890258},{"$f":"IF(S22<>\"\",VLOOKUP(S22,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S22,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":49186.445262890258},null,0,0,0,null,2526950.1953756395,0,0,0,0,0,0]
[21,2033,"","","","","",null,null,"","","","",null,2033,{"$f":"IF(AND('L-Active'!B23<111,'L-Active'!B23>0),'L-Active'!B23,\"\")","v":40},{"$f":"IF('L-Active'!AQ23<>\"\",$Q$3*'L-Active'!AQ23,0)","v":0},{"$f":"IF((P23<111),IF(P23<71,R22+$Q$3*'L-Active'!AQ22*'L-Active'!AF22+IF(P23<64,$Q$3*'L-Active'!AQ22*'L-Active'!AL22,0)-R22*VLOOKUP(P22,Lookups!A:O,15),R22-R22*VLOOKUP(P22,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B23<111,'L-Inactive'!B23>0),'L-Inactive'!B23,\"\")","v":40},{"$f":"IF('L-Inactive'!AG23<>\"\",$T$3*'L-Inactive'!AG23,0)","v":0},0,null,{"$f":"IF(P23<>\"\",VLOOKUP(P23,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P23,'L-Active LTC'!$B$3:$AD$93,29),0)","v":52269.558118189889},{"$f":"IF(S23<>\"\",VLOOKUP(S23,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S23,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":52269.558118189889},null,0,0,0,null,2653297.7051444217,0,0,0,0,0,0]
[22,2034,"","","","","",null,null,"","","","",null,2034,{"$f":"IF(AND('L-Active'!B24<111,'L-Active'!B24>0),'L-Active'!B24,\"\")","v":41},{"$f":"IF('L-Active'!AQ24<>\"\",$Q$3*'L-Active'!AQ24,0)","v":0},{"$f":"IF((P24<111),IF(P24<71,R23+$Q$3*'L-Active'!AQ23*'L-Active'!AF23+IF(P24<64,$Q$3*'L-Active'!AQ23*'L-Active'!AL23,0)-R23*VLOOKUP(P23,Lookups!A:O,15),R23-R23*VLOOKUP(P23,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B24<111,'L-Inactive'!B24>0),'L-Inactive'!B24,\"\")","v":41},{"$f":"IF('L-Inactive'!AG24<>\"\",$T$3*'L-Inactive'!AG24,0)","v":0},0,null,{"$f":"IF(P24<>\"\",VLOOKUP(P24,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P24,'L-Active LTC'!$B$3:$AD$93,29),0)","v":55544.757604883504},{"$f":"IF(S24<>\"\",VLOOKUP(S24,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S24,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":55544.757604883504},null,0,0,0,null,2785962.590401643,0,0,0,0,0,0]
[23,2035,"","","","","",null,null,"","","","",null,2035,{"$f":"IF(AND('L-Active'!B25<111,'L-Active'!B25>0),'L-Active'!B25,\"\")","v":42},{"$f":"IF('L-Active'!AQ25<>\"\",$Q$3*'L-Active'!AQ25,0)","v":0},{"$f":"IF((P25<111),IF(P25<71,R24+$Q$3*'L-Active'!AQ24*'L-Active'!AF24+IF(P25<64,$Q$3*'L-Active'!AQ24*'L-Active'!AL24,0)-R24*VLOOKUP(P24,Lookups!A:O,15),R24-R24*VLOOKUP(P24,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B25<111,'L-Inactive'!B25>0),'L-Inactive'!B25,\"\")","v":42},{"$f":"IF('L-Inactive'!AG25<>\"\",$T$3*'L-Inactive'!AG25,0)","v":0},0,null,{"$f":"IF(P25<>\"\",VLOOKUP(P25,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P25,'L-Active LTC'!$B$3:$AD$93,29),0)","v":59023.966084864187},{"$f":"IF(S25<>\"\",VLOOKUP(S25,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S25,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":59023.966084864187},null,0,0,0,null,2925260.7199217253,0,0,0,0,0,0]
[24,2036,"","","","","",null,null,"","","","",null,2036,{"$f":"IF(AND('L-Active'!B26<111,'L-Active'!B26>0),'L-Active'!B26,\"\")","v":43},{"$f":"IF('L-Active'!AQ26<>\"\",$Q$3*'L-Active'!AQ26,0)","v":0},{"$f":"IF((P26<111),IF(P26<71,R25+$Q$3*'L-Active'!AQ25*'L-Active'!AF25+IF(P26<64,$Q$3*'L-Active'!AQ25*'L-Active'!AL25,0)-R25*VLOOKUP(P25,Lookups!A:O,15),R25-R25*VLOOKUP(P25,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B26<111,'L-Inactive'!B26>0),'L-Inactive'!B26,\"\")","v":43},{"$f":"IF('L-Inactive'!AG26<>\"\",$T$3*'L-Inactive'!AG26,0)","v":0},0,null,{"$f":"IF(P26<>\"\",VLOOKUP(P26,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P26,'L-Active LTC'!$B$3:$AD$93,29),0)","v":62719.844234070784},{"$f":"IF(S26<>\"\",VLOOKUP(S26,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S26,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":62719.844234070784},null,0,0,0,null,3071523.7559178118,0,0,0,0,0,0]
[25,2037,"","","","","",null,null,"","","","",null,2037,{"$f":"IF(AND('L-Active'!B27<111,'L-Active'!B27>0),'L-Active'!B27,\"\")","v":44},{"$f":"IF('L-Active'!AQ27<>\"\",$Q$3*'L-Active'!AQ27,0)","v":0},{"$f":"IF((P27<111),IF(P27<71,R26+$Q$3*'L-Active'!AQ26*'L-Active'!AF26+IF(P27<64,$Q$3*'L-Active'!AQ26*'L-Active'!AL26,0)-R26*VLOOKUP(P26,Lookups!A:O,15),R26-R26*VLOOKUP(P26,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B27<111,'L-Inactive'!B27>0),'L-Inactive'!B27,\"\")","v":44},{"$f":"IF('L-Inactive'!AG27<>\"\",$T$3*'L-Inactive'!AG27,0)","v":0},0,null,{"$f":"IF(P27<>\"\",VLOOKUP(P27,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P27,'L-Active LTC'!$B$3:$AD$93,29),0)","v":66645.836705771173},{"$f":"IF(S27<>\"\",VLOOKUP(S27,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S27,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":66645.836705771173},null,0,0,0,null,3225099.9437137023,0,0,0,0,0,0]
[26,2038,"","","","","",null,null,"","","","",null,2038,{"$f":"IF(AND('L-Active'!B28<111,'L-Active'!B28>0),'L-Active'!B28,\"\")","v":45},{"$f":"IF('L-Active'!AQ28<>\"\",$Q$3*'L-Active'!AQ28,0)","v":0},{"$f":"IF((P28<111),IF(P28<71,R27+$Q$3*'L-Active'!AQ27*'L-Active'!AF27+IF(P28<64,$Q$3*'L-Active'!AQ27*'L-Active'!AL27,0)-R27*VLOOKUP(P27,Lookups!A:O,15),R27-R27*VLOOKUP(P27,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B28<111,'L-Inactive'!B28>0),'L-Inactive'!B28,\"\")","v":45},{"$f":"IF('L-Inactive'!AG28<>\"\",$T$3*'L-Inactive'!AG28,0)","v":0},0,null,{"$f":"IF(P28<>\"\",VLOOKUP(P28,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P28,'L-Active LTC'!$B$3:$AD$93,29),0)","v":70816.220616279606},{"$f":"IF(S28<>\"\",VLOOKUP(S28,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S28,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":70816.220616279606},null,0,0,0,null,3386354.9408993875,0,0,0,0,0,0]
[27,2039,"","","","","",null,null,"","","","",null,2039,{"$f":"IF(AND('L-Active'!B29<111,'L-Active'!B29>0),'L-Active'!B29,\"\")","v":46},{"$f":"IF('L-Active'!AQ29<>\"\",$Q$3*'L-Active'!AQ29,0)","v":0},{"$f":"IF((P29<111),IF(P29<71,R28+$Q$3*'L-Active'!AQ28*'L-Active'!AF28+IF(P29<64,$Q$3*'L-Active'!AQ28*'L-Active'!AL28,0)-R28*VLOOKUP(P28,Lookups!A:O,15),R28-R28*VLOOKUP(P28,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B29<111,'L-Inactive'!B29>0),'L-Inactive'!B29,\"\")","v":46},{"$f":"IF('L-Inactive'!AG29<>\"\",$T$3*'L-Inactive'!AG29,0)","v":0},0,null,{"$f":"IF(P29<>\"\",VLOOKUP(P29,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P29,'L-Active LTC'!$B$3:$AD$93,29),0)","v":75311.857674660641},{"$f":"IF(S29<>\"\",VLOOKUP(S29,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S29,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":75311.857674660641},null,0,0,0,null,3555672.6879443568,0,0,0,0,0,0]
[28,2040,"","","","","",null,null,"","","","",null,2040,{"$f":"IF(AND('L-Active'!B30<111,'L-Active'!B30>0),'L-Active'!B30,\"\")","v":47},{"$f":"IF('L-Active'!AQ30<>\"\",$Q$3*'L-Active'!AQ30,0)","v":0},{"$f":"IF((P30<111),IF(P30<71,R29+$Q$3*'L-Active'!AQ29*'L-Active'!AF29+IF(P30<64,$Q$3*'L-Active'!AQ29*'L-Active'!AL29,0)-R29*VLOOKUP(P29,Lookups!A:O,15),R29-R29*VLOOKUP(P29,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B30<111,'L-Inactive'!B30>0),'L-Inactive'!B30,\"\")","v":47},{"$f":"IF('L-Inactive'!AG30<>\"\",$T$3*'L-Inactive'!AG30,0)","v":0},0,null,{"$f":"IF(P30<>\"\",VLOOKUP(P30,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P30,'L-Active LTC'!$B$3:$AD$93,29),0)","v":80085.051768016769},{"$f":"IF(S30<>\"\",VLOOKUP(S30,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S30,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":80085.051768016769},null,0,0,0,null,3733456.3223415748,0,0,0,0,0,0]
[29,2041,"","","","","",null,null,"","","","",null,2041,{"$f":"IF(AND('L-Active'!B31<111,'L-Active'!B31>0),'L-Active'!B31,\"\")","v":48},{"$f":"IF('L-Active'!AQ31<>\"\",$Q$3*'L-Active'!AQ31,0)","v":0},{"$f":"IF((P31<111),IF(P31<71,R30+$Q$3*'L-Active'!AQ30*'L-Active'!AF30+IF(P31<64,$Q$3*'L-Active'!AQ30*'L-Active'!AL30,0)-R30*VLOOKUP(P30,Lookups!A:O,15),R30-R30*VLOOKUP(P30,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B31<111,'L-Inactive'!B31>0),'L-Inactive'!B31,\"\")","v":48},{"$f":"IF('L-Inactive'!AG31<>\"\",$T$3*'L-Inactive'!AG31,0)","v":0},0,null,{"$f":"IF(P31<>\"\",VLOOKUP(P31,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P31,'L-Active LTC'!$B$3:$AD$93,29),0)","v":85152.725953655055},{"$f":"IF(S31<>\"\",VLOOKUP(S31,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S31,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":85152.725953655055},null,0,0,0,null,3920129.1384586538,0,0,0,0,0,0]
[30,2042,"","","","","",null,null,"","","","",null,2042,{"$f":"IF(AND('L-Active'!B32<111,'L-Active'!B32>0),'L-Active'!B32,\"\")","v":49},{"$f":"IF('L-Active'!AQ32<>\"\",$Q$3*'L-Active'!AQ32,0)","v":0},{"$f":"IF((P32<111),IF(P32<71,R31+$Q$3*'L-Active'!AQ31*'L-Active'!AF31+IF(P32<64,$Q$3*'L-Active'!AQ31*'L-Active'!AL31,0)-R31*VLOOKUP(P31,Lookups!A:O,15),R31-R31*VLOOKUP(P31,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B32<111,'L-Inactive'!B32>0),'L-Inactive'!B32,\"\")","v":49},{"$f":"IF('L-Inactive'!AG32<>\"\",$T$3*'L-Inactive'!AG32,0)","v":0},0,null,{"$f":"IF(P32<>\"\",VLOOKUP(P32,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P32,'L-Active LTC'!$B$3:$AD$93,29),0)","v":90532.831030214453},{"$f":"IF(S32<>\"\",VLOOKUP(S32,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S32,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":90532.831030214453},null,0,0,0,null,4116135.5953815868,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2043,{"$f":"IF(AND('L-Active'!B33<111,'L-Active'!B33>0),'L-Active'!B33,\"\")","v":50},{"$f":"IF('L-Active'!AQ33<>\"\",$Q$3*'L-Active'!AQ33,0)","v":0},{"$f":"IF((P33<111),IF(P33<71,R32+$Q$3*'L-Active'!AQ32*'L-Active'!AF32+IF(P33<64,$Q$3*'L-Active'!AQ32*'L-Active'!AL32,0)-R32*VLOOKUP(P32,Lookups!A:O,15),R32-R32*VLOOKUP(P32,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B33<111,'L-Inactive'!B33>0),'L-Inactive'!B33,\"\")","v":50},{"$f":"IF('L-Inactive'!AG33<>\"\",$T$3*'L-Inactive'!AG33,0)","v":0},0,null,{"$f":"IF(P33<>\"\",VLOOKUP(P33,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P33,'L-Active LTC'!$B$3:$AD$93,29),0)","v":96244.408002236698},{"$f":"IF(S33<>\"\",VLOOKUP(S33,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S33,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":96244.408002236698},null,0,0,0,null,4321942.3751506666,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2044,{"$f":"IF(AND('L-Active'!B34<111,'L-Active'!B34>0),'L-Active'!B34,\"\")","v":51},{"$f":"IF('L-Active'!AQ34<>\"\",$Q$3*'L-Active'!AQ34,0)","v":0},{"$f":"IF((P34<111),IF(P34<71,R33+$Q$3*'L-Active'!AQ33*'L-Active'!AF33+IF(P34<64,$Q$3*'L-Active'!AQ33*'L-Active'!AL33,0)-R33*VLOOKUP(P33,Lookups!A:O,15),R33-R33*VLOOKUP(P33,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B34<111,'L-Inactive'!B34>0),'L-Inactive'!B34,\"\")","v":51},{"$f":"IF('L-Inactive'!AG34<>\"\",$T$3*'L-Inactive'!AG34,0)","v":0},0,null,{"$f":"IF(P34<>\"\",VLOOKUP(P34,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P34,'L-Active LTC'!$B$3:$AD$93,29),0)","v":102307.65435350063},{"$f":"IF(S34<>\"\",VLOOKUP(S34,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S34,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":102307.65435350063},null,0,0,0,null,4538039.4939082004,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2045,{"$f":"IF(AND('L-Active'!B35<111,'L-Active'!B35>0),'L-Active'!B35,\"\")","v":52},{"$f":"IF('L-Active'!AQ35<>\"\",$Q$3*'L-Active'!AQ35,0)","v":0},{"$f":"IF((P35<111),IF(P35<71,R34+$Q$3*'L-Active'!AQ34*'L-Active'!AF34+IF(P35<64,$Q$3*'L-Active'!AQ34*'L-Active'!AL34,0)-R34*VLOOKUP(P34,Lookups!A:O,15),R34-R34*VLOOKUP(P34,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B35<111,'L-Inactive'!B35>0),'L-Inactive'!B35,\"\")","v":52},{"$f":"IF('L-Inactive'!AG35<>\"\",$T$3*'L-Inactive'!AG35,0)","v":0},0,null,{"$f":"IF(P35<>\"\",VLOOKUP(P35,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P35,'L-Active LTC'!$B$3:$AD$93,29),0)","v":108743.99436233178},{"$f":"IF(S35<>\"\",VLOOKUP(S35,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S35,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":108743.99436233178},null,0,0,0,null,4764941.468603611,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2046,{"$f":"IF(AND('L-Active'!B36<111,'L-Active'!B36>0),'L-Active'!B36,\"\")","v":53},{"$f":"IF('L-Active'!AQ36<>\"\",$Q$3*'L-Active'!AQ36,0)","v":0},{"$f":"IF((P36<111),IF(P36<71,R35+$Q$3*'L-Active'!AQ35*'L-Active'!AF35+IF(P36<64,$Q$3*'L-Active'!AQ35*'L-Active'!AL35,0)-R35*VLOOKUP(P35,Lookups!A:O,15),R35-R35*VLOOKUP(P35,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B36<111,'L-Inactive'!B36>0),'L-Inactive'!B36,\"\")","v":53},{"$f":"IF('L-Inactive'!AG36<>\"\",$T$3*'L-Inactive'!AG36,0)","v":0},0,null,{"$f":"IF(P36<>\"\",VLOOKUP(P36,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P36,'L-Active LTC'!$B$3:$AD$93,29),0)","v":115576.15370643968},{"$f":"IF(S36<>\"\",VLOOKUP(S36,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S36,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":115576.15370643968},null,0,0,0,null,5003188.5420337915,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2047,{"$f":"IF(AND('L-Active'!B37<111,'L-Active'!B37>0),'L-Active'!B37,\"\")","v":54},{"$f":"IF('L-Active'!AQ37<>\"\",$Q$3*'L-Active'!AQ37,0)","v":0},{"$f":"IF((P37<111),IF(P37<71,R36+$Q$3*'L-Active'!AQ36*'L-Active'!AF36+IF(P37<64,$Q$3*'L-Active'!AQ36*'L-Active'!AL36,0)-R36*VLOOKUP(P36,Lookups!A:O,15),R36-R36*VLOOKUP(P36,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B37<111,'L-Inactive'!B37>0),'L-Inactive'!B37,\"\")","v":54},{"$f":"IF('L-Inactive'!AG37<>\"\",$T$3*'L-Inactive'!AG37,0)","v":0},0,null,{"$f":"IF(P37<>\"\",VLOOKUP(P37,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P37,'L-Active LTC'!$B$3:$AD$93,29),0)","v":122828.23862006103},{"$f":"IF(S37<>\"\",VLOOKUP(S37,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S37,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":122828.23862006103},null,0,0,0,null,5253347.9691354809,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2048,{"$f":"IF(AND('L-Active'!B38<111,'L-Active'!B38>0),'L-Active'!B38,\"\")","v":55},{"$f":"IF('L-Active'!AQ38<>\"\",$Q$3*'L-Active'!AQ38,0)","v":0},{"$f":"IF((P38<111),IF(P38<71,R37+$Q$3*'L-Active'!AQ37*'L-Active'!AF37+IF(P38<64,$Q$3*'L-Active'!AQ37*'L-Active'!AL37,0)-R37*VLOOKUP(P37,Lookups!A:O,15),R37-R37*VLOOKUP(P37,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B38<111,'L-Inactive'!B38>0),'L-Inactive'!B38,\"\")","v":55},{"$f":"IF('L-Inactive'!AG38<>\"\",$T$3*'L-Inactive'!AG38,0)","v":0},0,null,{"$f":"IF(P38<>\"\",VLOOKUP(P38,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P38,'L-Active LTC'!$B$3:$AD$93,29),0)","v":130525.81988235195},{"$f":"IF(S38<>\"\",VLOOKUP(S38,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S38,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":130525.81988235195},null,0,0,0,null,5516015.3675922556,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2049,{"$f":"IF(AND('L-Active'!B39<111,'L-Active'!B39>0),'L-Active'!B39,\"\")","v":56},{"$f":"IF('L-Active'!AQ39<>\"\",$Q$3*'L-Active'!AQ39,0)","v":0},{"$f":"IF((P39<111),IF(P39<71,R38+$Q$3*'L-Active'!AQ38*'L-Active'!AF38+IF(P39<64,$Q$3*'L-Active'!AQ38*'L-Active'!AL38,0)-R38*VLOOKUP(P38,Lookups!A:O,15),R38-R38*VLOOKUP(P38,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B39<111,'L-Inactive'!B39>0),'L-Inactive'!B39,\"\")","v":56},{"$f":"IF('L-Inactive'!AG39<>\"\",$T$3*'L-Inactive'!AG39,0)","v":0},0,null,{"$f":"IF(P39<>\"\",VLOOKUP(P39,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P39,'L-Active LTC'!$B$3:$AD$93,29),0)","v":145998.566860544},{"$f":"IF(S39<>\"\",VLOOKUP(S39,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S39,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":145998.566860544},null,0,0,0,null,5791816.1359718684,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"IF(AND('L-Active'!B40<111,'L-Active'!B40>0),'L-Active'!B40,\"\")","v":57},{"$f":"IF('L-Active'!AQ40<>\"\",$Q$3*'L-Active'!AQ40,0)","v":0},{"$f":"IF((P40<111),IF(P40<71,R39+$Q$3*'L-Active'!AQ39*'L-Active'!AF39+IF(P40<64,$Q$3*'L-Active'!AQ39*'L-Active'!AL39,0)-R39*VLOOKUP(P39,Lookups!A:O,15),R39-R39*VLOOKUP(P39,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B40<111,'L-Inactive'!B40>0),'L-Inactive'!B40,\"\")","v":57},{"$f":"IF('L-Inactive'!AG40<>\"\",$T$3*'L-Inactive'!AG40,0)","v":0},0,null,{"$f":"IF(P40<>\"\",VLOOKUP(P40,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P40,'L-Active LTC'!$B$3:$AD$93,29),0)","v":163275.71770615067},{"$f":"IF(S40<>\"\",VLOOKUP(S40,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S40,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":163275.71770615067},null,0,0,0,null,6081406.9427704625,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2051,{"$f":"IF(AND('L-Active'!B41<111,'L-Active'!B41>0),'L-Active'!B41,\"\")","v":58},{"$f":"IF('L-Active'!AQ41<>\"\",$Q$3*'L-Active'!AQ41,0)","v":0},{"$f":"IF((P41<111),IF(P41<71,R40+$Q$3*'L-Active'!AQ40*'L-Active'!AF40+IF(P41<64,$Q$3*'L-Active'!AQ40*'L-Active'!AL40,0)-R40*VLOOKUP(P40,Lookups!A:O,15),R40-R40*VLOOKUP(P40,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B41<111,'L-Inactive'!B41>0),'L-Inactive'!B41,\"\")","v":58},{"$f":"IF('L-Inactive'!AG41<>\"\",$T$3*'L-Inactive'!AG41,0)","v":0},0,null,{"$f":"IF(P41<>\"\",VLOOKUP(P41,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P41,'L-Active LTC'!$B$3:$AD$93,29),0)","v":182217.45644476722},{"$f":"IF(S41<>\"\",VLOOKUP(S41,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S41,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":182217.45644476722},null,0,0,0,null,6385477.2899089856,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2052,{"$f":"IF(AND('L-Active'!B42<111,'L-Active'!B42>0),'L-Active'!B42,\"\")","v":59},{"$f":"IF('L-Active'!AQ42<>\"\",$Q$3*'L-Active'!AQ42,0)","v":0},{"$f":"IF((P42<111),IF(P42<71,R41+$Q$3*'L-Active'!AQ41*'L-Active'!AF41+IF(P42<64,$Q$3*'L-Active'!AQ41*'L-Active'!AL41,0)-R41*VLOOKUP(P41,Lookups!A:O,15),R41-R41*VLOOKUP(P41,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B42<111,'L-Inactive'!B42>0),'L-Inactive'!B42,\"\")","v":59},{"$f":"IF('L-Inactive'!AG42<>\"\",$T$3*'L-Inactive'!AG42,0)","v":0},0,null,{"$f":"IF(P42<>\"\",VLOOKUP(P42,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P42,'L-Active LTC'!$B$3:$AD$93,29),0)","v":203332.10301597888},{"$f":"IF(S42<>\"\",VLOOKUP(S42,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S42,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":203332.10301597888},null,0,0,0,null,6704751.1544044353,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2053,{"$f":"IF(AND('L-Active'!B43<111,'L-Active'!B43>0),'L-Active'!B43,\"\")","v":60},{"$f":"IF('L-Active'!AQ43<>\"\",$Q$3*'L-Active'!AQ43,0)","v":0},{"$f":"IF((P43<111),IF(P43<71,R42+$Q$3*'L-Active'!AQ42*'L-Active'!AF42+IF(P43<64,$Q$3*'L-Active'!AQ42*'L-Active'!AL42,0)-R42*VLOOKUP(P42,Lookups!A:O,15),R42-R42*VLOOKUP(P42,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B43<111,'L-Inactive'!B43>0),'L-Inactive'!B43,\"\")","v":60},{"$f":"IF('L-Inactive'!AG43<>\"\",$T$3*'L-Inactive'!AG43,0)","v":0},0,null,{"$f":"IF(P43<>\"\",VLOOKUP(P43,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P43,'L-Active LTC'!$B$3:$AD$93,29),0)","v":226869.89819781596},{"$f":"IF(S43<>\"\",VLOOKUP(S43,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S43,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":226869.89819781596},null,0,0,0,null,7039988.7121246578,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2054,{"$f":"IF(AND('L-Active'!B44<111,'L-Active'!B44>0),'L-Active'!B44,\"\")","v":61},{"$f":"IF('L-Active'!AQ44<>\"\",$Q$3*'L-Active'!AQ44,0)","v":0},{"$f":"IF((P44<111),IF(P44<71,R43+$Q$3*'L-Active'!AQ43*'L-Active'!AF43+IF(P44<64,$Q$3*'L-Active'!AQ43*'L-Active'!AL43,0)-R43*VLOOKUP(P43,Lookups!A:O,15),R43-R43*VLOOKUP(P43,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B44<111,'L-Inactive'!B44>0),'L-Inactive'!B44,\"\")","v":61},{"$f":"IF('L-Inactive'!AG44<>\"\",$T$3*'L-Inactive'!AG44,0)","v":0},0,null,{"$f":"IF(P44<>\"\",VLOOKUP(P44,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P44,'L-Active LTC'!$B$3:$AD$93,29),0)","v":253108.65391900387},{"$f":"IF(S44<>\"\",VLOOKUP(S44,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S44,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":253108.65391900387},null,0,0,0,null,7391988.1477308907,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2055,{"$f":"IF(AND('L-Active'!B45<111,'L-Active'!B45>0),'L-Active'!B45,\"\")","v":62},{"$f":"IF('L-Active'!AQ45<>\"\",$Q$3*'L-Active'!AQ45,0)","v":0},{"$f":"IF((P45<111),IF(P45<71,R44+$Q$3*'L-Active'!AQ44*'L-Active'!AF44+IF(P45<64,$Q$3*'L-Active'!AQ44*'L-Active'!AL44,0)-R44*VLOOKUP(P44,Lookups!A:O,15),R44-R44*VLOOKUP(P44,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B45<111,'L-Inactive'!B45>0),'L-Inactive'!B45,\"\")","v":62},{"$f":"IF('L-Inactive'!AG45<>\"\",$T$3*'L-Inactive'!AG45,0)","v":0},0,null,{"$f":"IF(P45<>\"\",VLOOKUP(P45,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P45,'L-Active LTC'!$B$3:$AD$93,29),0)","v":282362.64108771761},{"$f":"IF(S45<>\"\",VLOOKUP(S45,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S45,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":282362.64108771761},null,0,0,0,null,7761587.5551174358,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2056,{"$f":"IF(AND('L-Active'!B46<111,'L-Active'!B46>0),'L-Active'!B46,\"\")","v":63},{"$f":"IF('L-Active'!AQ46<>\"\",$Q$3*'L-Active'!AQ46,0)","v":0},{"$f":"IF((P46<111),IF(P46<71,R45+$Q$3*'L-Active'!AQ45*'L-Active'!AF45+IF(P46<64,$Q$3*'L-Active'!AQ45*'L-Active'!AL45,0)-R45*VLOOKUP(P45,Lookups!A:O,15),R45-R45*VLOOKUP(P45,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B46<111,'L-Inactive'!B46>0),'L-Inactive'!B46,\"\")","v":63},{"$f":"IF('L-Inactive'!AG46<>\"\",$T$3*'L-Inactive'!AG46,0)","v":0},0,null,{"$f":"IF(P46<>\"\",VLOOKUP(P46,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P46,'L-Active LTC'!$B$3:$AD$93,29),0)","v":319222.80097413174},{"$f":"IF(S46<>\"\",VLOOKUP(S46,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S46,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":319222.80097413174},null,0,0,0,null,8149666.9328733077,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2057,{"$f":"IF(AND('L-Active'!B47<111,'L-Active'!B47>0),'L-Active'!B47,\"\")","v":64},{"$f":"IF('L-Active'!AQ47<>\"\",$Q$3*'L-Active'!AQ47,0)","v":0},{"$f":"IF((P47<111),IF(P47<71,R46+$Q$3*'L-Active'!AQ46*'L-Active'!AF46+IF(P47<64,$Q$3*'L-Active'!AQ46*'L-Active'!AL46,0)-R46*VLOOKUP(P46,Lookups!A:O,15),R46-R46*VLOOKUP(P46,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B47<111,'L-Inactive'!B47>0),'L-Inactive'!B47,\"\")","v":64},{"$f":"IF('L-Inactive'!AG47<>\"\",$T$3*'L-Inactive'!AG47,0)","v":0},0,null,{"$f":"IF(P47<>\"\",VLOOKUP(P47,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P47,'L-Active LTC'!$B$3:$AD$93,29),0)","v":360804.75560545642},{"$f":"IF(S47<>\"\",VLOOKUP(S47,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S47,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":360804.75560545642},null,0,0,0,null,8557150.2795169726,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2058,{"$f":"IF(AND('L-Active'!B48<111,'L-Active'!B48>0),'L-Active'!B48,\"\")","v":65},{"$f":"IF('L-Active'!AQ48<>\"\",$Q$3*'L-Active'!AQ48,0)","v":0},{"$f":"IF((P48<111),IF(P48<71,R47+$Q$3*'L-Active'!AQ47*'L-Active'!AF47+IF(P48<64,$Q$3*'L-Active'!AQ47*'L-Active'!AL47,0)-R47*VLOOKUP(P47,Lookups!A:O,15),R47-R47*VLOOKUP(P47,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B48<111,'L-Inactive'!B48>0),'L-Inactive'!B48,\"\")","v":65},{"$f":"IF('L-Inactive'!AG48<>\"\",$T$3*'L-Inactive'!AG48,0)","v":0},0,null,{"$f":"IF(P48<>\"\",VLOOKUP(P48,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P48,'L-Active LTC'!$B$3:$AD$93,29),0)","v":220043.75631315995},{"$f":"IF(S48<>\"\",VLOOKUP(S48,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S48,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":220043.75631315995},null,0,0,0,null,8985007.793492822,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2059,{"$f":"IF(AND('L-Active'!B49<111,'L-Active'!B49>0),'L-Active'!B49,\"\")","v":66},{"$f":"IF('L-Active'!AQ49<>\"\",$Q$3*'L-Active'!AQ49,0)","v":0},{"$f":"IF((P49<111),IF(P49<71,R48+$Q$3*'L-Active'!AQ48*'L-Active'!AF48+IF(P49<64,$Q$3*'L-Active'!AQ48*'L-Active'!AL48,0)-R48*VLOOKUP(P48,Lookups!A:O,15),R48-R48*VLOOKUP(P48,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B49<111,'L-Inactive'!B49>0),'L-Inactive'!B49,\"\")","v":66},{"$f":"IF('L-Inactive'!AG49<>\"\",$T$3*'L-Inactive'!AG49,0)","v":0},0,null,{"$f":"IF(P49<>\"\",VLOOKUP(P49,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P49,'L-Active LTC'!$B$3:$AD$93,29),0)","v":236898.28335425496},{"$f":"IF(S49<>\"\",VLOOKUP(S49,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S49,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":236898.28335425496},null,0,0,0,null,9434258.1831674632,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2060,{"$f":"IF(AND('L-Active'!B50<111,'L-Active'!B50>0),'L-Active'!B50,\"\")","v":67},{"$f":"IF('L-Active'!AQ50<>\"\",$Q$3*'L-Active'!AQ50,0)","v":0},{"$f":"IF((P50<111),IF(P50<71,R49+$Q$3*'L-Active'!AQ49*'L-Active'!AF49+IF(P50<64,$Q$3*'L-Active'!AQ49*'L-Active'!AL49,0)-R49*VLOOKUP(P49,Lookups!A:O,15),R49-R49*VLOOKUP(P49,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B50<111,'L-Inactive'!B50>0),'L-Inactive'!B50,\"\")","v":67},{"$f":"IF('L-Inactive'!AG50<>\"\",$T$3*'L-Inactive'!AG50,0)","v":0},0,null,{"$f":"IF(P50<>\"\",VLOOKUP(P50,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P50,'L-Active LTC'!$B$3:$AD$93,29),0)","v":254992.57175714523},{"$f":"IF(S50<>\"\",VLOOKUP(S50,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S50,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":254992.57175714523},null,0,0,0,null,9905971.0923258364,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2061,{"$f":"IF(AND('L-Active'!B51<111,'L-Active'!B51>0),'L-Active'!B51,\"\")","v":68},{"$f":"IF('L-Active'!AQ51<>\"\",$Q$3*'L-Active'!AQ51,0)","v":0},{"$f":"IF((P51<111),IF(P51<71,R50+$Q$3*'L-Active'!AQ50*'L-Active'!AF50+IF(P51<64,$Q$3*'L-Active'!AQ50*'L-Active'!AL50,0)-R50*VLOOKUP(P50,Lookups!A:O,15),R50-R50*VLOOKUP(P50,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B51<111,'L-Inactive'!B51>0),'L-Inactive'!B51,\"\")","v":68},{"$f":"IF('L-Inactive'!AG51<>\"\",$T$3*'L-Inactive'!AG51,0)","v":0},0,null,{"$f":"IF(P51<>\"\",VLOOKUP(P51,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P51,'L-Active LTC'!$B$3:$AD$93,29),0)","v":275714.87561733555},{"$f":"IF(S51<>\"\",VLOOKUP(S51,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S51,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":275714.87561733555},null,0,0,0,null,10401269.646942129,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2062,{"$f":"IF(AND('L-Active'!B52<111,'L-Active'!B52>0),'L-Active'!B52,\"\")","v":69},{"$f":"IF('L-Active'!AQ52<>\"\",$Q$3*'L-Active'!AQ52,0)","v":0},{"$f":"IF((P52<111),IF(P52<71,R51+$Q$3*'L-Active'!AQ51*'L-Active'!AF51+IF(P52<64,$Q$3*'L-Active'!AQ51*'L-Active'!AL51,0)-R51*VLOOKUP(P51,Lookups!A:O,15),R51-R51*VLOOKUP(P51,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B52<111,'L-Inactive'!B52>0),'L-Inactive'!B52,\"\")","v":69},{"$f":"IF('L-Inactive'!AG52<>\"\",$T$3*'L-Inactive'!AG52,0)","v":0},0,null,{"$f":"IF(P52<>\"\",VLOOKUP(P52,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P52,'L-Active LTC'!$B$3:$AD$93,29),0)","v":298031.73444728565},{"$f":"IF(S52<>\"\",VLOOKUP(S52,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S52,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":298031.73444728565},null,0,0,0,null,10921333.129289236,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2063,{"$f":"IF(AND('L-Active'!B53<111,'L-Active'!B53>0),'L-Active'!B53,\"\")","v":70},{"$f":"IF('L-Active'!AQ53<>\"\",$Q$3*'L-Active'!AQ53,0)","v":0},{"$f":"IF((P53<111),IF(P53<71,R52+$Q$3*'L-Active'!AQ52*'L-Active'!AF52+IF(P53<64,$Q$3*'L-Active'!AQ52*'L-Active'!AL52,0)-R52*VLOOKUP(P52,Lookups!A:O,15),R52-R52*VLOOKUP(P52,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B53<111,'L-Inactive'!B53>0),'L-Inactive'!B53,\"\")","v":70},{"$f":"IF('L-Inactive'!AG53<>\"\",$T$3*'L-Inactive'!AG53,0)","v":0},0,null,{"$f":"IF(P53<>\"\",VLOOKUP(P53,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P53,'L-Active LTC'!$B$3:$AD$93,29),0)","v":322063.17589106417},{"$f":"IF(S53<>\"\",VLOOKUP(S53,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S53,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":322063.17589106417},null,0,0,0,null,11467399.785753699,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2064,{"$f":"IF(AND('L-Active'!B54<111,'L-Active'!B54>0),'L-Active'!B54,\"\")","v":71},{"$f":"IF('L-Active'!AQ54<>\"\",$Q$3*'L-Active'!AQ54,0)","v":0},{"$f":"IF((P54<111),IF(P54<71,R53+$Q$3*'L-Active'!AQ53*'L-Active'!AF53+IF(P54<64,$Q$3*'L-Active'!AQ53*'L-Active'!AL53,0)-R53*VLOOKUP(P53,Lookups!A:O,15),R53-R53*VLOOKUP(P53,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B54<111,'L-Inactive'!B54>0),'L-Inactive'!B54,\"\")","v":71},{"$f":"IF('L-Inactive'!AG54<>\"\",$T$3*'L-Inactive'!AG54,0)","v":0},0,null,{"$f":"IF(P54<>\"\",VLOOKUP(P54,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P54,'L-Active LTC'!$B$3:$AD$93,29),0)","v":347938.12703118101},{"$f":"IF(S54<>\"\",VLOOKUP(S54,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S54,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":347938.12703118101},null,0,0,0,null,12040769.775041385,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2065,{"$f":"IF(AND('L-Active'!B55<111,'L-Active'!B55>0),'L-Active'!B55,\"\")","v":72},{"$f":"IF('L-Active'!AQ55<>\"\",$Q$3*'L-Active'!AQ55,0)","v":0},{"$f":"IF((P55<111),IF(P55<71,R54+$Q$3*'L-Active'!AQ54*'L-Active'!AF54+IF(P55<64,$Q$3*'L-Active'!AQ54*'L-Active'!AL54,0)-R54*VLOOKUP(P54,Lookups!A:O,15),R54-R54*VLOOKUP(P54,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B55<111,'L-Inactive'!B55>0),'L-Inactive'!B55,\"\")","v":72},{"$f":"IF('L-Inactive'!AG55<>\"\",$T$3*'L-Inactive'!AG55,0)","v":0},0,null,{"$f":"IF(P55<>\"\",VLOOKUP(P55,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P55,'L-Active LTC'!$B$3:$AD$93,29),0)","v":375795.0641785388},{"$f":"IF(S55<>\"\",VLOOKUP(S55,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S55,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":375795.0641785388},null,0,0,0,null,12642808.263793454,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2066,{"$f":"IF(AND('L-Active'!B56<111,'L-Active'!B56>0),'L-Active'!B56,\"\")","v":73},{"$f":"IF('L-Active'!AQ56<>\"\",$Q$3*'L-Active'!AQ56,0)","v":0},{"$f":"IF((P56<111),IF(P56<71,R55+$Q$3*'L-Active'!AQ55*'L-Active'!AF55+IF(P56<64,$Q$3*'L-Active'!AQ55*'L-Active'!AL55,0)-R55*VLOOKUP(P55,Lookups!A:O,15),R55-R55*VLOOKUP(P55,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B56<111,'L-Inactive'!B56>0),'L-Inactive'!B56,\"\")","v":73},{"$f":"IF('L-Inactive'!AG56<>\"\",$T$3*'L-Inactive'!AG56,0)","v":0},0,null,{"$f":"IF(P56<>\"\",VLOOKUP(P56,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P56,'L-Active LTC'!$B$3:$AD$93,29),0)","v":407725.38287803298},{"$f":"IF(S56<>\"\",VLOOKUP(S56,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S56,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":407725.38287803298},null,0,0,0,null,13274948.676983127,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2067,{"$f":"IF(AND('L-Active'!B57<111,'L-Active'!B57>0),'L-Active'!B57,\"\")","v":74},{"$f":"IF('L-Active'!AQ57<>\"\",$Q$3*'L-Active'!AQ57,0)","v":0},{"$f":"IF((P57<111),IF(P57<71,R56+$Q$3*'L-Active'!AQ56*'L-Active'!AF56+IF(P57<64,$Q$3*'L-Active'!AQ56*'L-Active'!AL56,0)-R56*VLOOKUP(P56,Lookups!A:O,15),R56-R56*VLOOKUP(P56,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B57<111,'L-Inactive'!B57>0),'L-Inactive'!B57,\"\")","v":74},{"$f":"IF('L-Inactive'!AG57<>\"\",$T$3*'L-Inactive'!AG57,0)","v":0},0,null,{"$f":"IF(P57<>\"\",VLOOKUP(P57,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P57,'L-Active LTC'!$B$3:$AD$93,29),0)","v":442177.86732952239},{"$f":"IF(S57<>\"\",VLOOKUP(S57,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S57,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":442177.86732952239},null,0,0,0,null,13938696.110832285,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2068,{"$f":"IF(AND('L-Active'!B58<111,'L-Active'!B58>0),'L-Active'!B58,\"\")","v":75},{"$f":"IF('L-Active'!AQ58<>\"\",$Q$3*'L-Active'!AQ58,0)","v":0},{"$f":"IF((P58<111),IF(P58<71,R57+$Q$3*'L-Active'!AQ57*'L-Active'!AF57+IF(P58<64,$Q$3*'L-Active'!AQ57*'L-Active'!AL57,0)-R57*VLOOKUP(P57,Lookups!A:O,15),R57-R57*VLOOKUP(P57,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B58<111,'L-Inactive'!B58>0),'L-Inactive'!B58,\"\")","v":75},{"$f":"IF('L-Inactive'!AG58<>\"\",$T$3*'L-Inactive'!AG58,0)","v":0},0,null,{"$f":"IF(P58<>\"\",VLOOKUP(P58,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P58,'L-Active LTC'!$B$3:$AD$93,29),0)","v":479341.87977964577},{"$f":"IF(S58<>\"\",VLOOKUP(S58,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S58,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":479341.87977964577},null,0,0,0,null,14635630.916373899,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2069,{"$f":"IF(AND('L-Active'!B59<111,'L-Active'!B59>0),'L-Active'!B59,\"\")","v":76},{"$f":"IF('L-Active'!AQ59<>\"\",$Q$3*'L-Active'!AQ59,0)","v":0},{"$f":"IF((P59<111),IF(P59<71,R58+$Q$3*'L-Active'!AQ58*'L-Active'!AF58+IF(P59<64,$Q$3*'L-Active'!AQ58*'L-Active'!AL58,0)-R58*VLOOKUP(P58,Lookups!A:O,15),R58-R58*VLOOKUP(P58,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B59<111,'L-Inactive'!B59>0),'L-Inactive'!B59,\"\")","v":76},{"$f":"IF('L-Inactive'!AG59<>\"\",$T$3*'L-Inactive'!AG59,0)","v":0},0,null,{"$f":"IF(P59<>\"\",VLOOKUP(P59,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P59,'L-Active LTC'!$B$3:$AD$93,29),0)","v":519416.28199506213},{"$f":"IF(S59<>\"\",VLOOKUP(S59,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S59,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":519416.28199506213},null,0,0,0,null,15367412.462192595,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2070,{"$f":"IF(AND('L-Active'!B60<111,'L-Active'!B60>0),'L-Active'!B60,\"\")","v":77},{"$f":"IF('L-Active'!AQ60<>\"\",$Q$3*'L-Active'!AQ60,0)","v":0},{"$f":"IF((P60<111),IF(P60<71,R59+$Q$3*'L-Active'!AQ59*'L-Active'!AF59+IF(P60<64,$Q$3*'L-Active'!AQ59*'L-Active'!AL59,0)-R59*VLOOKUP(P59,Lookups!A:O,15),R59-R59*VLOOKUP(P59,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B60<111,'L-Inactive'!B60>0),'L-Inactive'!B60,\"\")","v":77},{"$f":"IF('L-Inactive'!AG60<>\"\",$T$3*'L-Inactive'!AG60,0)","v":0},0,null,{"$f":"IF(P60<>\"\",VLOOKUP(P60,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P60,'L-Active LTC'!$B$3:$AD$93,29),0)","v":562622.55403733987},{"$f":"IF(S60<>\"\",VLOOKUP(S60,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S60,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":562622.55403733987},null,0,0,0,null,16135783.085302226,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2071,{"$f":"IF(AND('L-Active'!B61<111,'L-Active'!B61>0),'L-Active'!B61,\"\")","v":78},{"$f":"IF('L-Active'!AQ61<>\"\",$Q$3*'L-Active'!AQ61,0)","v":0},{"$f":"IF((P61<111),IF(P61<71,R60+$Q$3*'L-Active'!AQ60*'L-Active'!AF60+IF(P61<64,$Q$3*'L-Active'!AQ60*'L-Active'!AL60,0)-R60*VLOOKUP(P60,Lookups!A:O,15),R60-R60*VLOOKUP(P60,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B61<111,'L-Inactive'!B61>0),'L-Inactive'!B61,\"\")","v":78},{"$f":"IF('L-Inactive'!AG61<>\"\",$T$3*'L-Inactive'!AG61,0)","v":0},0,null,{"$f":"IF(P61<>\"\",VLOOKUP(P61,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P61,'L-Active LTC'!$B$3:$AD$93,29),0)","v":608673.87885098835},{"$f":"IF(S61<>\"\",VLOOKUP(S61,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S61,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":608673.87885098835},null,0,0,0,null,16942572.239567339,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2072,{"$f":"IF(AND('L-Active'!B62<111,'L-Active'!B62>0),'L-Active'!B62,\"\")","v":79},{"$f":"IF('L-Active'!AQ62<>\"\",$Q$3*'L-Active'!AQ62,0)","v":0},{"$f":"IF((P62<111),IF(P62<71,R61+$Q$3*'L-Active'!AQ61*'L-Active'!AF61+IF(P62<64,$Q$3*'L-Active'!AQ61*'L-Active'!AL61,0)-R61*VLOOKUP(P61,Lookups!A:O,15),R61-R61*VLOOKUP(P61,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B62<111,'L-Inactive'!B62>0),'L-Inactive'!B62,\"\")","v":79},{"$f":"IF('L-Inactive'!AG62<>\"\",$T$3*'L-Inactive'!AG62,0)","v":0},0,null,{"$f":"IF(P62<>\"\",VLOOKUP(P62,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P62,'L-Active LTC'!$B$3:$AD$93,29),0)","v":657948.84059608204},{"$f":"IF(S62<>\"\",VLOOKUP(S62,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S62,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":657948.84059608204},null,0,0,0,null,17789700.851545706,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2073,{"$f":"IF(AND('L-Active'!B63<111,'L-Active'!B63>0),'L-Active'!B63,\"\")","v":80},{"$f":"IF('L-Active'!AQ63<>\"\",$Q$3*'L-Active'!AQ63,0)","v":0},{"$f":"IF((P63<111),IF(P63<71,R62+$Q$3*'L-Active'!AQ62*'L-Active'!AF62+IF(P63<64,$Q$3*'L-Active'!AQ62*'L-Active'!AL62,0)-R62*VLOOKUP(P62,Lookups!A:O,15),R62-R62*VLOOKUP(P62,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B63<111,'L-Inactive'!B63>0),'L-Inactive'!B63,\"\")","v":80},{"$f":"IF('L-Inactive'!AG63<>\"\",$T$3*'L-Inactive'!AG63,0)","v":0},0,null,{"$f":"IF(P63<>\"\",VLOOKUP(P63,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P63,'L-Active LTC'!$B$3:$AD$93,29),0)","v":710641.17607061297},{"$f":"IF(S63<>\"\",VLOOKUP(S63,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S63,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":710641.17607061297},null,0,0,0,null,18679185.894122992,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2074,{"$f":"IF(AND('L-Active'!B64<111,'L-Active'!B64>0),'L-Active'!B64,\"\")","v":81},{"$f":"IF('L-Active'!AQ64<>\"\",$Q$3*'L-Active'!AQ64,0)","v":0},{"$f":"IF((P64<111),IF(P64<71,R63+$Q$3*'L-Active'!AQ63*'L-Active'!AF63+IF(P64<64,$Q$3*'L-Active'!AQ63*'L-Active'!AL63,0)-R63*VLOOKUP(P63,Lookups!A:O,15),R63-R63*VLOOKUP(P63,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B64<111,'L-Inactive'!B64>0),'L-Inactive'!B64,\"\")","v":81},{"$f":"IF('L-Inactive'!AG64<>\"\",$T$3*'L-Inactive'!AG64,0)","v":0},0,null,{"$f":"IF(P64<>\"\",VLOOKUP(P64,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P64,'L-Active LTC'!$B$3:$AD$93,29),0)","v":766401.77638366073},{"$f":"IF(S64<>\"\",VLOOKUP(S64,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S64,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":766401.77638366073},null,0,0,0,null,19613145.188829143,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2075,{"$f":"IF(AND('L-Active'!B65<111,'L-Active'!B65>0),'L-Active'!B65,\"\")","v":82},{"$f":"IF('L-Active'!AQ65<>\"\",$Q$3*'L-Active'!AQ65,0)","v":0},{"$f":"IF((P65<111),IF(P65<71,R64+$Q$3*'L-Active'!AQ64*'L-Active'!AF64+IF(P65<64,$Q$3*'L-Active'!AQ64*'L-Active'!AL64,0)-R64*VLOOKUP(P64,Lookups!A:O,15),R64-R64*VLOOKUP(P64,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B65<111,'L-Inactive'!B65>0),'L-Inactive'!B65,\"\")","v":82},{"$f":"IF('L-Inactive'!AG65<>\"\",$T$3*'L-Inactive'!AG65,0)","v":0},0,null,{"$f":"IF(P65<>\"\",VLOOKUP(P65,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P65,'L-Active LTC'!$B$3:$AD$93,29),0)","v":825352.46758750256},{"$f":"IF(S65<>\"\",VLOOKUP(S65,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S65,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":825352.46758750256},null,0,0,0,null,20593802.4482706,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2076,{"$f":"IF(AND('L-Active'!B66<111,'L-Active'!B66>0),'L-Active'!B66,\"\")","v":83},{"$f":"IF('L-Active'!AQ66<>\"\",$Q$3*'L-Active'!AQ66,0)","v":0},{"$f":"IF((P66<111),IF(P66<71,R65+$Q$3*'L-Active'!AQ65*'L-Active'!AF65+IF(P66<64,$Q$3*'L-Active'!AQ65*'L-Active'!AL65,0)-R65*VLOOKUP(P65,Lookups!A:O,15),R65-R65*VLOOKUP(P65,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B66<111,'L-Inactive'!B66>0),'L-Inactive'!B66,\"\")","v":83},{"$f":"IF('L-Inactive'!AG66<>\"\",$T$3*'L-Inactive'!AG66,0)","v":0},0,null,{"$f":"IF(P66<>\"\",VLOOKUP(P66,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P66,'L-Active LTC'!$B$3:$AD$93,29),0)","v":896534.10657651536},{"$f":"IF(S66<>\"\",VLOOKUP(S66,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S66,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":896534.10657651536},null,0,0,0,null,21623492.570684131,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2077,{"$f":"IF(AND('L-Active'!B67<111,'L-Active'!B67>0),'L-Active'!B67,\"\")","v":84},{"$f":"IF('L-Active'!AQ67<>\"\",$Q$3*'L-Active'!AQ67,0)","v":0},{"$f":"IF((P67<111),IF(P67<71,R66+$Q$3*'L-Active'!AQ66*'L-Active'!AF66+IF(P67<64,$Q$3*'L-Active'!AQ66*'L-Active'!AL66,0)-R66*VLOOKUP(P66,Lookups!A:O,15),R66-R66*VLOOKUP(P66,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B67<111,'L-Inactive'!B67>0),'L-Inactive'!B67,\"\")","v":84},{"$f":"IF('L-Inactive'!AG67<>\"\",$T$3*'L-Inactive'!AG67,0)","v":0},0,null,{"$f":"IF(P67<>\"\",VLOOKUP(P67,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P67,'L-Active LTC'!$B$3:$AD$93,29),0)","v":971804.40660434496},{"$f":"IF(S67<>\"\",VLOOKUP(S67,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S67,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":971804.40660434496},null,0,0,0,null,22704667.19921834,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2078,{"$f":"IF(AND('L-Active'!B68<111,'L-Active'!B68>0),'L-Active'!B68,\"\")","v":85},{"$f":"IF('L-Active'!AQ68<>\"\",$Q$3*'L-Active'!AQ68,0)","v":0},{"$f":"IF((P68<111),IF(P68<71,R67+$Q$3*'L-Active'!AQ67*'L-Active'!AF67+IF(P68<64,$Q$3*'L-Active'!AQ67*'L-Active'!AL67,0)-R67*VLOOKUP(P67,Lookups!A:O,15),R67-R67*VLOOKUP(P67,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B68<111,'L-Inactive'!B68>0),'L-Inactive'!B68,\"\")","v":85},{"$f":"IF('L-Inactive'!AG68<>\"\",$T$3*'L-Inactive'!AG68,0)","v":0},{"$f":"R68+T68","v":0},null,{"$f":"IF(P68<>\"\",VLOOKUP(P68,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P68,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1052060.6096300713},{"$f":"IF(S68<>\"\",VLOOKUP(S68,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S68,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1052060.6096300713},null,{"$f":"R68*W68","v":0},{"$f":"T68*X68","v":0},{"$f":"SUM(Z68:AA68)","v":0},null,23839900.559179258,0,{"$f":"AE68/AD68","v":0},0,{"$f":"AG68/AD68","v":0},0,{"$f":"AI68/AD68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+O68","v":2079},{"$f":"IF(AND('L-Active'!B69<111,'L-Active'!B69>0),'L-Active'!B69,\"\")","v":86},{"$f":"IF('L-Active'!AQ69<>\"\",$Q$3*'L-Active'!AQ69,0)","v":0},{"$f":"IF((P69<111),IF(P69<71,R68+$Q$3*'L-Active'!AQ68*'L-Active'!AF68+IF(P69<64,$Q$3*'L-Active'!AQ68*'L-Active'!AL68,0)-R68*VLOOKUP(P68,Lookups!A:O,15),R68-R68*VLOOKUP(P68,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B69<111,'L-Inactive'!B69>0),'L-Inactive'!B69,\"\")","v":86},{"$f":"IF('L-Inactive'!AG69<>\"\",$T$3*'L-Inactive'!AG69,0)","v":0},0,null,{"$f":"IF(P69<>\"\",VLOOKUP(P69,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P69,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1136845.9597234081},{"$f":"IF(S69<>\"\",VLOOKUP(S69,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S69,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1136845.9597234081},null,0,0,0,null,{"$f":"AD68*$AD$1","v":25031895.587138221},0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2080,{"$f":"IF(AND('L-Active'!B70<111,'L-Active'!B70>0),'L-Active'!B70,\"\")","v":87},{"$f":"IF('L-Active'!AQ70<>\"\",$Q$3*'L-Active'!AQ70,0)","v":0},{"$f":"IF((P70<111),IF(P70<71,R69+$Q$3*'L-Active'!AQ69*'L-Active'!AF69+IF(P70<64,$Q$3*'L-Active'!AQ69*'L-Active'!AL69,0)-R69*VLOOKUP(P69,Lookups!A:O,15),R69-R69*VLOOKUP(P69,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B70<111,'L-Inactive'!B70>0),'L-Inactive'!B70,\"\")","v":87},{"$f":"IF('L-Inactive'!AG70<>\"\",$T$3*'L-Inactive'!AG70,0)","v":0},0,null,{"$f":"IF(P70<>\"\",VLOOKUP(P70,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P70,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1227147.5093670925},{"$f":"IF(S70<>\"\",VLOOKUP(S70,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S70,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1227147.5093670925},null,0,0,0,null,26283490.366495132,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2081,{"$f":"IF(AND('L-Active'!B71<111,'L-Active'!B71>0),'L-Active'!B71,\"\")","v":88},{"$f":"IF('L-Active'!AQ71<>\"\",$Q$3*'L-Active'!AQ71,0)","v":0},{"$f":"IF((P71<111),IF(P71<71,R70+$Q$3*'L-Active'!AQ70*'L-Active'!AF70+IF(P71<64,$Q$3*'L-Active'!AQ70*'L-Active'!AL70,0)-R70*VLOOKUP(P70,Lookups!A:O,15),R70-R70*VLOOKUP(P70,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B71<111,'L-Inactive'!B71>0),'L-Inactive'!B71,\"\")","v":88},{"$f":"IF('L-Inactive'!AG71<>\"\",$T$3*'L-Inactive'!AG71,0)","v":0},0,null,{"$f":"IF(P71<>\"\",VLOOKUP(P71,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P71,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1333749.9832416598},{"$f":"IF(S71<>\"\",VLOOKUP(S71,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S71,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1333749.9832416598},null,0,0,0,null,27597664.884819891,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2082,{"$f":"IF(AND('L-Active'!B72<111,'L-Active'!B72>0),'L-Active'!B72,\"\")","v":89},{"$f":"IF('L-Active'!AQ72<>\"\",$Q$3*'L-Active'!AQ72,0)","v":0},{"$f":"IF((P72<111),IF(P72<71,R71+$Q$3*'L-Active'!AQ71*'L-Active'!AF71+IF(P72<64,$Q$3*'L-Active'!AQ71*'L-Active'!AL71,0)-R71*VLOOKUP(P71,Lookups!A:O,15),R71-R71*VLOOKUP(P71,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B72<111,'L-Inactive'!B72>0),'L-Inactive'!B72,\"\")","v":89},{"$f":"IF('L-Inactive'!AG72<>\"\",$T$3*'L-Inactive'!AG72,0)","v":0},0,null,{"$f":"IF(P72<>\"\",VLOOKUP(P72,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P72,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1445599.4989318785},{"$f":"IF(S72<>\"\",VLOOKUP(S72,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S72,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1445599.4989318785},null,0,0,0,null,28977548.129060887,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2083,{"$f":"IF(AND('L-Active'!B73<111,'L-Active'!B73>0),'L-Active'!B73,\"\")","v":90},{"$f":"IF('L-Active'!AQ73<>\"\",$Q$3*'L-Active'!AQ73,0)","v":0},{"$f":"IF((P73<111),IF(P73<71,R72+$Q$3*'L-Active'!AQ72*'L-Active'!AF72+IF(P73<64,$Q$3*'L-Active'!AQ72*'L-Active'!AL72,0)-R72*VLOOKUP(P72,Lookups!A:O,15),R72-R72*VLOOKUP(P72,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B73<111,'L-Inactive'!B73>0),'L-Inactive'!B73,\"\")","v":90},{"$f":"IF('L-Inactive'!AG73<>\"\",$T$3*'L-Inactive'!AG73,0)","v":0},0,null,{"$f":"IF(P73<>\"\",VLOOKUP(P73,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P73,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1558209.7024689326},{"$f":"IF(S73<>\"\",VLOOKUP(S73,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S73,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1558209.7024689326},null,0,0,0,null,30426425.535513934,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2084,{"$f":"IF(AND('L-Active'!B74<111,'L-Active'!B74>0),'L-Active'!B74,\"\")","v":91},{"$f":"IF('L-Active'!AQ74<>\"\",$Q$3*'L-Active'!AQ74,0)","v":0},{"$f":"IF((P74<111),IF(P74<71,R73+$Q$3*'L-Active'!AQ73*'L-Active'!AF73+IF(P74<64,$Q$3*'L-Active'!AQ73*'L-Active'!AL73,0)-R73*VLOOKUP(P73,Lookups!A:O,15),R73-R73*VLOOKUP(P73,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B74<111,'L-Inactive'!B74>0),'L-Inactive'!B74,\"\")","v":91},{"$f":"IF('L-Inactive'!AG74<>\"\",$T$3*'L-Inactive'!AG74,0)","v":0},0,null,{"$f":"IF(P74<>\"\",VLOOKUP(P74,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P74,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1675918.0698811975},{"$f":"IF(S74<>\"\",VLOOKUP(S74,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S74,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1675918.0698811975},null,0,0,0,null,31947746.812289633,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2085,{"$f":"IF(AND('L-Active'!B75<111,'L-Active'!B75>0),'L-Active'!B75,\"\")","v":92},{"$f":"IF('L-Active'!AQ75<>\"\",$Q$3*'L-Active'!AQ75,0)","v":0},{"$f":"IF((P75<111),IF(P75<71,R74+$Q$3*'L-Active'!AQ74*'L-Active'!AF74+IF(P75<64,$Q$3*'L-Active'!AQ74*'L-Active'!AL74,0)-R74*VLOOKUP(P74,Lookups!A:O,15),R74-R74*VLOOKUP(P74,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B75<111,'L-Inactive'!B75>0),'L-Inactive'!B75,\"\")","v":92},{"$f":"IF('L-Inactive'!AG75<>\"\",$T$3*'L-Inactive'!AG75,0)","v":0},0,null,{"$f":"IF(P75<>\"\",VLOOKUP(P75,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P75,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1798843.7866973202},{"$f":"IF(S75<>\"\",VLOOKUP(S75,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S75,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1798843.7866973202},null,0,0,0,null,33545134.152904116,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,{"$f":"IF(AND('L-Active'!B76<111,'L-Active'!B76>0),'L-Active'!B76,\"\")","v":93},{"$f":"IF('L-Active'!AQ76<>\"\",$Q$3*'L-Active'!AQ76,0)","v":0},{"$f":"IF((P76<111),IF(P76<71,R75+$Q$3*'L-Active'!AQ75*'L-Active'!AF75+IF(P76<64,$Q$3*'L-Active'!AQ75*'L-Active'!AL75,0)-R75*VLOOKUP(P75,Lookups!A:O,15),R75-R75*VLOOKUP(P75,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B76<111,'L-Inactive'!B76>0),'L-Inactive'!B76,\"\")","v":93},{"$f":"IF('L-Inactive'!AG76<>\"\",$T$3*'L-Inactive'!AG76,0)","v":0},0,null,{"$f":"IF(P76<>\"\",VLOOKUP(P76,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P76,'L-Active LTC'!$B$3:$AD$93,29),0)","v":1902604.8619055552},{"$f":"IF(S76<>\"\",VLOOKUP(S76,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S76,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":1902604.8619055552},null,0,0,0,null,35222390.860549323,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2087,{"$f":"IF(AND('L-Active'!B77<111,'L-Active'!B77>0),'L-Active'!B77,\"\")","v":94},{"$f":"IF('L-Active'!AQ77<>\"\",$Q$3*'L-Active'!AQ77,0)","v":0},{"$f":"IF((P77<111),IF(P77<71,R76+$Q$3*'L-Active'!AQ76*'L-Active'!AF76+IF(P77<64,$Q$3*'L-Active'!AQ76*'L-Active'!AL76,0)-R76*VLOOKUP(P76,Lookups!A:O,15),R76-R76*VLOOKUP(P76,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B77<111,'L-Inactive'!B77>0),'L-Inactive'!B77,\"\")","v":94},{"$f":"IF('L-Inactive'!AG77<>\"\",$T$3*'L-Inactive'!AG77,0)","v":0},0,null,{"$f":"IF(P77<>\"\",VLOOKUP(P77,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P77,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2009582.6789005834},{"$f":"IF(S77<>\"\",VLOOKUP(S77,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S77,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2009582.6789005834},null,0,0,0,null,36983510.403576791,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2088,{"$f":"IF(AND('L-Active'!B78<111,'L-Active'!B78>0),'L-Active'!B78,\"\")","v":95},{"$f":"IF('L-Active'!AQ78<>\"\",$Q$3*'L-Active'!AQ78,0)","v":0},{"$f":"IF((P78<111),IF(P78<71,R77+$Q$3*'L-Active'!AQ77*'L-Active'!AF77+IF(P78<64,$Q$3*'L-Active'!AQ77*'L-Active'!AL77,0)-R77*VLOOKUP(P77,Lookups!A:O,15),R77-R77*VLOOKUP(P77,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B78<111,'L-Inactive'!B78>0),'L-Inactive'!B78,\"\")","v":95},{"$f":"IF('L-Inactive'!AG78<>\"\",$T$3*'L-Inactive'!AG78,0)","v":0},0,null,{"$f":"IF(P78<>\"\",VLOOKUP(P78,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P78,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2119726.0759361694},{"$f":"IF(S78<>\"\",VLOOKUP(S78,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S78,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2119726.0759361694},null,0,0,0,null,38832685.923755631,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2089,{"$f":"IF(AND('L-Active'!B79<111,'L-Active'!B79>0),'L-Active'!B79,\"\")","v":96},{"$f":"IF('L-Active'!AQ79<>\"\",$Q$3*'L-Active'!AQ79,0)","v":0},{"$f":"IF((P79<111),IF(P79<71,R78+$Q$3*'L-Active'!AQ78*'L-Active'!AF78+IF(P79<64,$Q$3*'L-Active'!AQ78*'L-Active'!AL78,0)-R78*VLOOKUP(P78,Lookups!A:O,15),R78-R78*VLOOKUP(P78,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B79<111,'L-Inactive'!B79>0),'L-Inactive'!B79,\"\")","v":96},{"$f":"IF('L-Inactive'!AG79<>\"\",$T$3*'L-Inactive'!AG79,0)","v":0},0,null,{"$f":"IF(P79<>\"\",VLOOKUP(P79,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P79,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2231731.0830833102},{"$f":"IF(S79<>\"\",VLOOKUP(S79,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S79,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2231731.0830833102},null,0,0,0,null,40774320.219943412,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2090,{"$f":"IF(AND('L-Active'!B80<111,'L-Active'!B80>0),'L-Active'!B80,\"\")","v":97},{"$f":"IF('L-Active'!AQ80<>\"\",$Q$3*'L-Active'!AQ80,0)","v":0},{"$f":"IF((P80<111),IF(P80<71,R79+$Q$3*'L-Active'!AQ79*'L-Active'!AF79+IF(P80<64,$Q$3*'L-Active'!AQ79*'L-Active'!AL79,0)-R79*VLOOKUP(P79,Lookups!A:O,15),R79-R79*VLOOKUP(P79,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B80<111,'L-Inactive'!B80>0),'L-Inactive'!B80,\"\")","v":97},{"$f":"IF('L-Inactive'!AG80<>\"\",$T$3*'L-Inactive'!AG80,0)","v":0},0,null,{"$f":"IF(P80<>\"\",VLOOKUP(P80,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P80,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2346628.8076325688},{"$f":"IF(S80<>\"\",VLOOKUP(S80,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S80,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2346628.8076325688},null,0,0,0,null,42813036.23094058,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2091,{"$f":"IF(AND('L-Active'!B81<111,'L-Active'!B81>0),'L-Active'!B81,\"\")","v":98},{"$f":"IF('L-Active'!AQ81<>\"\",$Q$3*'L-Active'!AQ81,0)","v":0},{"$f":"IF((P81<111),IF(P81<71,R80+$Q$3*'L-Active'!AQ80*'L-Active'!AF80+IF(P81<64,$Q$3*'L-Active'!AQ80*'L-Active'!AL80,0)-R80*VLOOKUP(P80,Lookups!A:O,15),R80-R80*VLOOKUP(P80,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B81<111,'L-Inactive'!B81>0),'L-Inactive'!B81,\"\")","v":98},{"$f":"IF('L-Inactive'!AG81<>\"\",$T$3*'L-Inactive'!AG81,0)","v":0},0,null,{"$f":"IF(P81<>\"\",VLOOKUP(P81,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P81,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2456067.0483600851},{"$f":"IF(S81<>\"\",VLOOKUP(S81,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S81,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2456067.0483600851},null,0,0,0,null,44953688.042487614,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2092,{"$f":"IF(AND('L-Active'!B82<111,'L-Active'!B82>0),'L-Active'!B82,\"\")","v":99},{"$f":"IF('L-Active'!AQ82<>\"\",$Q$3*'L-Active'!AQ82,0)","v":0},{"$f":"IF((P82<111),IF(P82<71,R81+$Q$3*'L-Active'!AQ81*'L-Active'!AF81+IF(P82<64,$Q$3*'L-Active'!AQ81*'L-Active'!AL81,0)-R81*VLOOKUP(P81,Lookups!A:O,15),R81-R81*VLOOKUP(P81,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B82<111,'L-Inactive'!B82>0),'L-Inactive'!B82,\"\")","v":99},{"$f":"IF('L-Inactive'!AG82<>\"\",$T$3*'L-Inactive'!AG82,0)","v":0},0,null,{"$f":"IF(P82<>\"\",VLOOKUP(P82,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P82,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2570610.3806509469},{"$f":"IF(S82<>\"\",VLOOKUP(S82,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S82,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2570610.3806509469},null,0,0,0,null,47201372.444611996,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2093,{"$f":"IF(AND('L-Active'!B83<111,'L-Active'!B83>0),'L-Active'!B83,\"\")","v":100},{"$f":"IF('L-Active'!AQ83<>\"\",$Q$3*'L-Active'!AQ83,0)","v":0},{"$f":"IF((P83<111),IF(P83<71,R82+$Q$3*'L-Active'!AQ82*'L-Active'!AF82+IF(P83<64,$Q$3*'L-Active'!AQ82*'L-Active'!AL82,0)-R82*VLOOKUP(P82,Lookups!A:O,15),R82-R82*VLOOKUP(P82,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B83<111,'L-Inactive'!B83>0),'L-Inactive'!B83,\"\")","v":100},{"$f":"IF('L-Inactive'!AG83<>\"\",$T$3*'L-Inactive'!AG83,0)","v":0},0,null,{"$f":"IF(P83<>\"\",VLOOKUP(P83,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P83,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2690497.0080103371},{"$f":"IF(S83<>\"\",VLOOKUP(S83,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S83,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2690497.0080103371},null,0,0,0,null,49561441.066842601,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2094,{"$f":"IF(AND('L-Active'!B84<111,'L-Active'!B84>0),'L-Active'!B84,\"\")","v":101},{"$f":"IF('L-Active'!AQ84<>\"\",$Q$3*'L-Active'!AQ84,0)","v":0},{"$f":"IF((P84<111),IF(P84<71,R83+$Q$3*'L-Active'!AQ83*'L-Active'!AF83+IF(P84<64,$Q$3*'L-Active'!AQ83*'L-Active'!AL83,0)-R83*VLOOKUP(P83,Lookups!A:O,15),R83-R83*VLOOKUP(P83,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B84<111,'L-Inactive'!B84>0),'L-Inactive'!B84,\"\")","v":101},{"$f":"IF('L-Inactive'!AG84<>\"\",$T$3*'L-Inactive'!AG84,0)","v":0},0,null,{"$f":"IF(P84<>\"\",VLOOKUP(P84,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P84,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2815976.251346108},{"$f":"IF(S84<>\"\",VLOOKUP(S84,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S84,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2815976.251346108},null,0,0,0,null,52039513.120184734,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2095,{"$f":"IF(AND('L-Active'!B85<111,'L-Active'!B85>0),'L-Active'!B85,\"\")","v":102},{"$f":"IF('L-Active'!AQ85<>\"\",$Q$3*'L-Active'!AQ85,0)","v":0},{"$f":"IF((P85<111),IF(P85<71,R84+$Q$3*'L-Active'!AQ84*'L-Active'!AF84+IF(P85<64,$Q$3*'L-Active'!AQ84*'L-Active'!AL84,0)-R84*VLOOKUP(P84,Lookups!A:O,15),R84-R84*VLOOKUP(P84,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B85<111,'L-Inactive'!B85>0),'L-Inactive'!B85,\"\")","v":102},{"$f":"IF('L-Inactive'!AG85<>\"\",$T$3*'L-Inactive'!AG85,0)","v":0},0,null,{"$f":"IF(P85<>\"\",VLOOKUP(P85,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P85,'L-Active LTC'!$B$3:$AD$93,29),0)","v":2947309.067971271},{"$f":"IF(S85<>\"\",VLOOKUP(S85,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S85,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":2947309.067971271},null,0,0,0,null,54641488.776193976,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2096,{"$f":"IF(AND('L-Active'!B86<111,'L-Active'!B86>0),'L-Active'!B86,\"\")","v":103},{"$f":"IF('L-Active'!AQ86<>\"\",$Q$3*'L-Active'!AQ86,0)","v":0},{"$f":"IF((P86<111),IF(P86<71,R85+$Q$3*'L-Active'!AQ85*'L-Active'!AF85+IF(P86<64,$Q$3*'L-Active'!AQ85*'L-Active'!AL85,0)-R85*VLOOKUP(P85,Lookups!A:O,15),R85-R85*VLOOKUP(P85,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B86<111,'L-Inactive'!B86>0),'L-Inactive'!B86,\"\")","v":103},{"$f":"IF('L-Inactive'!AG86<>\"\",$T$3*'L-Inactive'!AG86,0)","v":0},0,null,{"$f":"IF(P86<>\"\",VLOOKUP(P86,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P86,'L-Active LTC'!$B$3:$AD$93,29),0)","v":3084768.5948416959},{"$f":"IF(S86<>\"\",VLOOKUP(S86,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S86,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":3084768.5948416959},null,0,0,0,null,57373563.215003677,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2097,{"$f":"IF(AND('L-Active'!B87<111,'L-Active'!B87>0),'L-Active'!B87,\"\")","v":104},{"$f":"IF('L-Active'!AQ87<>\"\",$Q$3*'L-Active'!AQ87,0)","v":0},{"$f":"IF((P87<111),IF(P87<71,R86+$Q$3*'L-Active'!AQ86*'L-Active'!AF86+IF(P87<64,$Q$3*'L-Active'!AQ86*'L-Active'!AL86,0)-R86*VLOOKUP(P86,Lookups!A:O,15),R86-R86*VLOOKUP(P86,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B87<111,'L-Inactive'!B87>0),'L-Inactive'!B87,\"\")","v":104},{"$f":"IF('L-Inactive'!AG87<>\"\",$T$3*'L-Inactive'!AG87,0)","v":0},0,null,{"$f":"IF(P87<>\"\",VLOOKUP(P87,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P87,'L-Active LTC'!$B$3:$AD$93,29),0)","v":3228640.7171609877},{"$f":"IF(S87<>\"\",VLOOKUP(S87,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S87,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":3228640.7171609877},null,0,0,0,null,60242241.375753865,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2098,{"$f":"IF(AND('L-Active'!B88<111,'L-Active'!B88>0),'L-Active'!B88,\"\")","v":105},{"$f":"IF('L-Active'!AQ88<>\"\",$Q$3*'L-Active'!AQ88,0)","v":0},{"$f":"IF((P88<111),IF(P88<71,R87+$Q$3*'L-Active'!AQ87*'L-Active'!AF87+IF(P88<64,$Q$3*'L-Active'!AQ87*'L-Active'!AL87,0)-R87*VLOOKUP(P87,Lookups!A:O,15),R87-R87*VLOOKUP(P87,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B88<111,'L-Inactive'!B88>0),'L-Inactive'!B88,\"\")","v":105},{"$f":"IF('L-Inactive'!AG88<>\"\",$T$3*'L-Inactive'!AG88,0)","v":0},0,null,{"$f":"IF(P88<>\"\",VLOOKUP(P88,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P88,'L-Active LTC'!$B$3:$AD$93,29),0)","v":3379224.6635374045},{"$f":"IF(S88<>\"\",VLOOKUP(S88,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S88,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":3379224.6635374045},null,0,0,0,null,63254353.444541559,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2099,{"$f":"IF(AND('L-Active'!B89<111,'L-Active'!B89>0),'L-Active'!B89,\"\")","v":106},{"$f":"IF('L-Active'!AQ89<>\"\",$Q$3*'L-Active'!AQ89,0)","v":0},{"$f":"IF((P89<111),IF(P89<71,R88+$Q$3*'L-Active'!AQ88*'L-Active'!AF88+IF(P89<64,$Q$3*'L-Active'!AQ88*'L-Active'!AL88,0)-R88*VLOOKUP(P88,Lookups!A:O,15),R88-R88*VLOOKUP(P88,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B89<111,'L-Inactive'!B89>0),'L-Inactive'!B89,\"\")","v":106},{"$f":"IF('L-Inactive'!AG89<>\"\",$T$3*'L-Inactive'!AG89,0)","v":0},0,null,{"$f":"IF(P89<>\"\",VLOOKUP(P89,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P89,'L-Active LTC'!$B$3:$AD$93,29),0)","v":3536833.628933019},{"$f":"IF(S89<>\"\",VLOOKUP(S89,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S89,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":3536833.628933019},null,0,0,0,null,66417071.116768636,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2100,{"$f":"IF(AND('L-Active'!B90<111,'L-Active'!B90>0),'L-Active'!B90,\"\")","v":107},{"$f":"IF('L-Active'!AQ90<>\"\",$Q$3*'L-Active'!AQ90,0)","v":0},{"$f":"IF((P90<111),IF(P90<71,R89+$Q$3*'L-Active'!AQ89*'L-Active'!AF89+IF(P90<64,$Q$3*'L-Active'!AQ89*'L-Active'!AL89,0)-R89*VLOOKUP(P89,Lookups!A:O,15),R89-R89*VLOOKUP(P89,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B90<111,'L-Inactive'!B90>0),'L-Inactive'!B90,\"\")","v":107},{"$f":"IF('L-Inactive'!AG90<>\"\",$T$3*'L-Inactive'!AG90,0)","v":0},0,null,{"$f":"IF(P90<>\"\",VLOOKUP(P90,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P90,'L-Active LTC'!$B$3:$AD$93,29),0)","v":3701795.4267032947},{"$f":"IF(S90<>\"\",VLOOKUP(S90,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S90,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":3701795.4267032947},null,0,0,0,null,69737924.672607064,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2101,{"$f":"IF(AND('L-Active'!B91<111,'L-Active'!B91>0),'L-Active'!B91,\"\")","v":108},{"$f":"IF('L-Active'!AQ91<>\"\",$Q$3*'L-Active'!AQ91,0)","v":0},{"$f":"IF((P91<111),IF(P91<71,R90+$Q$3*'L-Active'!AQ90*'L-Active'!AF90+IF(P91<64,$Q$3*'L-Active'!AQ90*'L-Active'!AL90,0)-R90*VLOOKUP(P90,Lookups!A:O,15),R90-R90*VLOOKUP(P90,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B91<111,'L-Inactive'!B91>0),'L-Inactive'!B91,\"\")","v":108},{"$f":"IF('L-Inactive'!AG91<>\"\",$T$3*'L-Inactive'!AG91,0)","v":0},0,null,{"$f":"IF(P91<>\"\",VLOOKUP(P91,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P91,'L-Active LTC'!$B$3:$AD$93,29),0)","v":3874453.1710858727},{"$f":"IF(S91<>\"\",VLOOKUP(S91,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S91,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":3874453.1710858727},null,0,0,0,null,73224820.906237423,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2102,{"$f":"IF(AND('L-Active'!B92<111,'L-Active'!B92>0),'L-Active'!B92,\"\")","v":109},{"$f":"IF('L-Active'!AQ92<>\"\",$Q$3*'L-Active'!AQ92,0)","v":0},{"$f":"IF((P92<111),IF(P92<71,R91+$Q$3*'L-Active'!AQ91*'L-Active'!AF91+IF(P92<64,$Q$3*'L-Active'!AQ91*'L-Active'!AL91,0)-R91*VLOOKUP(P91,Lookups!A:O,15),R91-R91*VLOOKUP(P91,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B92<111,'L-Inactive'!B92>0),'L-Inactive'!B92,\"\")","v":109},{"$f":"IF('L-Inactive'!AG92<>\"\",$T$3*'L-Inactive'!AG92,0)","v":0},0,null,{"$f":"IF(P92<>\"\",VLOOKUP(P92,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P92,'L-Active LTC'!$B$3:$AD$93,29),0)","v":4055165.9915608745},{"$f":"IF(S92<>\"\",VLOOKUP(S92,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S92,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":4055165.9915608745},null,0,0,0,null,76886061.951549292,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2103,{"$f":"IF(AND('L-Active'!B93<111,'L-Active'!B93>0),'L-Active'!B93,\"\")","v":110},{"$f":"IF('L-Active'!AQ93<>\"\",$Q$3*'L-Active'!AQ93,0)","v":0},{"$f":"IF((P93<111),IF(P93<71,R92+$Q$3*'L-Active'!AQ92*'L-Active'!AF92+IF(P93<64,$Q$3*'L-Active'!AQ92*'L-Active'!AL92,0)-R92*VLOOKUP(P92,Lookups!A:O,15),R92-R92*VLOOKUP(P92,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B93<111,'L-Inactive'!B93>0),'L-Inactive'!B93,\"\")","v":110},{"$f":"IF('L-Inactive'!AG93<>\"\",$T$3*'L-Inactive'!AG93,0)","v":0},0,null,{"$f":"IF(P93<>\"\",VLOOKUP(P93,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P93,'L-Active LTC'!$B$3:$AD$93,29),0)","v":4244309.7805714672},{"$f":"IF(S93<>\"\",VLOOKUP(S93,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S93,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":4244309.7805714672},null,0,0,0,null,80730365.049126759,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2104,{"$f":"IF(AND('L-Active'!B94<111,'L-Active'!B94>0),'L-Active'!B94,\"\")","v":""},{"$f":"IF('L-Active'!AQ94<>\"\",$Q$3*'L-Active'!AQ94,0)","v":0},{"$f":"IF((P94<111),IF(P94<71,R93+$Q$3*'L-Active'!AQ93*'L-Active'!AF93+IF(P94<64,$Q$3*'L-Active'!AQ93*'L-Active'!AL93,0)-R93*VLOOKUP(P93,Lookups!A:O,15),R93-R93*VLOOKUP(P93,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B94<111,'L-Inactive'!B94>0),'L-Inactive'!B94,\"\")","v":""},{"$f":"IF('L-Inactive'!AG94<>\"\",$T$3*'L-Inactive'!AG94,0)","v":0},0,null,{"$f":"IF(P94<>\"\",VLOOKUP(P94,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P94,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S94<>\"\",VLOOKUP(S94,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S94,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,84766883.301583096,0,{"$f":"AE94/AD94","v":0},0,{"$f":"AG94/AD94","v":0},0,{"$f":"AI94/AD94","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2105,{"$f":"IF(AND('L-Active'!B95<111,'L-Active'!B95>0),'L-Active'!B95,\"\")","v":""},{"$f":"IF('L-Active'!AQ95<>\"\",$Q$3*'L-Active'!AQ95,0)","v":0},{"$f":"IF((P95<111),IF(P95<71,R94+$Q$3*'L-Active'!AQ94*'L-Active'!AF94+IF(P95<64,$Q$3*'L-Active'!AQ94*'L-Active'!AL94,0)-R94*VLOOKUP(P94,Lookups!A:O,15),R94-R94*VLOOKUP(P94,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B95<111,'L-Inactive'!B95>0),'L-Inactive'!B95,\"\")","v":""},{"$f":"IF('L-Inactive'!AG95<>\"\",$T$3*'L-Inactive'!AG95,0)","v":0},0,null,{"$f":"IF(P95<>\"\",VLOOKUP(P95,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P95,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S95<>\"\",VLOOKUP(S95,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S95,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,89005227.466662258,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+O95","v":2106},{"$f":"IF(AND('L-Active'!B96<111,'L-Active'!B96>0),'L-Active'!B96,\"\")","v":""},{"$f":"IF('L-Active'!AQ96<>\"\",$Q$3*'L-Active'!AQ96,0)","v":0},{"$f":"IF((P96<111),IF(P96<71,R95+$Q$3*'L-Active'!AQ95*'L-Active'!AF95+IF(P96<64,$Q$3*'L-Active'!AQ95*'L-Active'!AL95,0)-R95*VLOOKUP(P95,Lookups!A:O,15),R95-R95*VLOOKUP(P95,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B96<111,'L-Inactive'!B96>0),'L-Inactive'!B96,\"\")","v":""},{"$f":"IF('L-Inactive'!AG96<>\"\",$T$3*'L-Inactive'!AG96,0)","v":0},0,null,{"$f":"IF(P96<>\"\",VLOOKUP(P96,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P96,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S96<>\"\",VLOOKUP(S96,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S96,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,93455488.839995369,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2107,{"$f":"IF(AND('L-Active'!B97<111,'L-Active'!B97>0),'L-Active'!B97,\"\")","v":""},{"$f":"IF('L-Active'!AQ97<>\"\",$Q$3*'L-Active'!AQ97,0)","v":0},{"$f":"IF((P97<111),IF(P97<71,R96+$Q$3*'L-Active'!AQ96*'L-Active'!AF96+IF(P97<64,$Q$3*'L-Active'!AQ96*'L-Active'!AL96,0)-R96*VLOOKUP(P96,Lookups!A:O,15),R96-R96*VLOOKUP(P96,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B97<111,'L-Inactive'!B97>0),'L-Inactive'!B97,\"\")","v":""},{"$f":"IF('L-Inactive'!AG97<>\"\",$T$3*'L-Inactive'!AG97,0)","v":0},0,null,{"$f":"IF(P97<>\"\",VLOOKUP(P97,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P97,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S97<>\"\",VLOOKUP(S97,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S97,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,98128263.281995147,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2108,{"$f":"IF(AND('L-Active'!B98<111,'L-Active'!B98>0),'L-Active'!B98,\"\")","v":""},{"$f":"IF('L-Active'!AQ98<>\"\",$Q$3*'L-Active'!AQ98,0)","v":0},{"$f":"IF((P98<111),IF(P98<71,R97+$Q$3*'L-Active'!AQ97*'L-Active'!AF97+IF(P98<64,$Q$3*'L-Active'!AQ97*'L-Active'!AL97,0)-R97*VLOOKUP(P97,Lookups!A:O,15),R97-R97*VLOOKUP(P97,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B98<111,'L-Inactive'!B98>0),'L-Inactive'!B98,\"\")","v":""},{"$f":"IF('L-Inactive'!AG98<>\"\",$T$3*'L-Inactive'!AG98,0)","v":0},0,null,{"$f":"IF(P98<>\"\",VLOOKUP(P98,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P98,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S98<>\"\",VLOOKUP(S98,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S98,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,103034676.44609492,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2109,{"$f":"IF(AND('L-Active'!B99<111,'L-Active'!B99>0),'L-Active'!B99,\"\")","v":""},{"$f":"IF('L-Active'!AQ99<>\"\",$Q$3*'L-Active'!AQ99,0)","v":0},{"$f":"IF((P99<111),IF(P99<71,R98+$Q$3*'L-Active'!AQ98*'L-Active'!AF98+IF(P99<64,$Q$3*'L-Active'!AQ98*'L-Active'!AL98,0)-R98*VLOOKUP(P98,Lookups!A:O,15),R98-R98*VLOOKUP(P98,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B99<111,'L-Inactive'!B99>0),'L-Inactive'!B99,\"\")","v":""},{"$f":"IF('L-Inactive'!AG99<>\"\",$T$3*'L-Inactive'!AG99,0)","v":0},0,null,{"$f":"IF(P99<>\"\",VLOOKUP(P99,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P99,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S99<>\"\",VLOOKUP(S99,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S99,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,108186410.26839967,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2110,{"$f":"IF(AND('L-Active'!B100<111,'L-Active'!B100>0),'L-Active'!B100,\"\")","v":""},{"$f":"IF('L-Active'!AQ100<>\"\",$Q$3*'L-Active'!AQ100,0)","v":0},{"$f":"IF((P100<111),IF(P100<71,R99+$Q$3*'L-Active'!AQ99*'L-Active'!AF99+IF(P100<64,$Q$3*'L-Active'!AQ99*'L-Active'!AL99,0)-R99*VLOOKUP(P99,Lookups!A:O,15),R99-R99*VLOOKUP(P99,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B100<111,'L-Inactive'!B100>0),'L-Inactive'!B100,\"\")","v":""},{"$f":"IF('L-Inactive'!AG100<>\"\",$T$3*'L-Inactive'!AG100,0)","v":0},0,null,{"$f":"IF(P100<>\"\",VLOOKUP(P100,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P100,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S100<>\"\",VLOOKUP(S100,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S100,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,113595730.78181966,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2111,{"$f":"IF(AND('L-Active'!B101<111,'L-Active'!B101>0),'L-Active'!B101,\"\")","v":""},{"$f":"IF('L-Active'!AQ101<>\"\",$Q$3*'L-Active'!AQ101,0)","v":0},{"$f":"IF((P101<111),IF(P101<71,R100+$Q$3*'L-Active'!AQ100*'L-Active'!AF100+IF(P101<64,$Q$3*'L-Active'!AQ100*'L-Active'!AL100,0)-R100*VLOOKUP(P100,Lookups!A:O,15),R100-R100*VLOOKUP(P100,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B101<111,'L-Inactive'!B101>0),'L-Inactive'!B101,\"\")","v":""},{"$f":"IF('L-Inactive'!AG101<>\"\",$T$3*'L-Inactive'!AG101,0)","v":0},0,null,{"$f":"IF(P101<>\"\",VLOOKUP(P101,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P101,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S101<>\"\",VLOOKUP(S101,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S101,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,119275517.32091065,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2112,{"$f":"IF(AND('L-Active'!B102<111,'L-Active'!B102>0),'L-Active'!B102,\"\")","v":""},{"$f":"IF('L-Active'!AQ102<>\"\",$Q$3*'L-Active'!AQ102,0)","v":0},{"$f":"IF((P102<111),IF(P102<71,R101+$Q$3*'L-Active'!AQ101*'L-Active'!AF101+IF(P102<64,$Q$3*'L-Active'!AQ101*'L-Active'!AL101,0)-R101*VLOOKUP(P101,Lookups!A:O,15),R101-R101*VLOOKUP(P101,Lookups!A:O,15)),0)","v":0},{"$f":"IF(AND('L-Inactive'!B102<111,'L-Inactive'!B102>0),'L-Inactive'!B102,\"\")","v":""},{"$f":"IF('L-Inactive'!AG102<>\"\",$T$3*'L-Inactive'!AG102,0)","v":0},0,null,{"$f":"IF(P102<>\"\",VLOOKUP(P102,'L-Active'!$B$3:$AB$93,27)+VLOOKUP(P102,'L-Active LTC'!$B$3:$AD$93,29),0)","v":0},{"$f":"IF(S102<>\"\",VLOOKUP(S102,'L-Inactive'!$B$3:$AB$93,27)+VLOOKUP(S102,'L-Inactive LTC'!$B$3:$AD$93,29),0)","v":0},null,0,0,0,null,125239293.18695618,0,0,0,0,0,0]

{"sheet":"L-Working Tab","index":7,"n_rows":64,"n_cols":109,"rows_kept":64,"cut":false,"hidden":true,"merged":[[0,5,0,8],[0,9,0,10],[0,1,0,4]]}
[null,"PVFB",null,null,null,"AAL",null,null,null,"ARC",null,null,"NOO",null,null,"Contribution Projections ==>"]
["Category","Act Med","Act LTC","Inact Med","Inact LTC","Act Med","Act LTC","Inact Med","Inact LTC","NC","Amort","Beg Val","Interest","Amort",{"$f":"'L-Active'!A3","v":2013},{"$f":"1+O2","v":2014},{"$f":"1+P2","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"1+AX2","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,{"$f":"1+BR2","v":2069},2070,2071,2072,2073,2074,2075,2076,2077,2078,{"$f":"1+CB2","v":2079},2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103]
["Actives"]
[{"$f":"'L-Summary'!D4","v":"20-58"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'L-Summary'!E4","v":"59-61"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'L-Summary'!F4","v":"62-63"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'L-Summary'!G4","v":"64+"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B4:B7)","v":0},{"$f":"SUM(C4:C7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BK4:BK7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inactives"]
[{"$f":"'L-Summary'!D9","v":"20-64"},null,null,0,0,null,null,0,0]
[{"$f":"'L-Summary'!E9","v":"65-68"},null,null,0,0,null,null,0,0]
[{"$f":"'L-Summary'!F9","v":"69-74"},null,null,0,0,null,null,0,0]
[{"$f":"'L-Summary'!G9","v":"75+"},null,null,0,0,null,null,0,0]
["Total",{"$f":"SUM(B11:B14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(O8:O8)","v":0},{"$f":"AVERAGE(O8:Q8)","v":0},{"$f":"AVERAGE(O8:S8)","v":0},{"$f":"AVERAGE(P8:T8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BT8:BX8)","v":0},0,0,0,0,0,0,0,{"$f":"AVERAGE(CB8:CF8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O15:O15)","v":0},{"$f":"AVERAGE(O15:Q15)","v":0},{"$f":"AVERAGE(O15:S15)","v":0},{"$f":"AVERAGE(O15:U15)","v":0},{"$f":"AVERAGE(O15:W15)","v":0},{"$f":"AVERAGE(O15:Y15)","v":0},{"$f":"AVERAGE(P15:Z15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CB15:CL15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Med Trend High",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O16:O16)","v":0},{"$f":"AVERAGE(O16:Q16)","v":0},{"$f":"AVERAGE(O16:S16)","v":0},{"$f":"AVERAGE(O16:U16)","v":0},{"$f":"AVERAGE(O16:W16)","v":0},{"$f":"AVERAGE(O16:Y16)","v":0},{"$f":"AVERAGE(P16:Z16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AV16:BF16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CB16:CL16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Actives"]
[{"$f":"A4","v":"20-58"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A5","v":"59-61"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A6","v":"62-63"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A7","v":"64+"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B19:B22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BJ19:BJ22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inactives"]
[{"$f":"A11","v":"20-64"},null,null,0,0,null,null,0,0]
[{"$f":"A12","v":"65-68"},null,null,0,0,null,null,0,0]
[{"$f":"A13","v":"69-74"},null,null,0,0,null,null,0,0]
[{"$f":"A14","v":"75+"},null,null,0,0,null,null,0,0]
["Total",{"$f":"SUM(B26:B29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(O23:O23)","v":0},{"$f":"AVERAGE(O23:Q23)","v":0},{"$f":"AVERAGE(O23:S23)","v":0},0,0,0,0,0,{"$f":"AVERAGE(U23:Y23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CA23:CE23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O30:O30)","v":0},{"$f":"AVERAGE(O30:Q30)","v":0},{"$f":"AVERAGE(O30:S30)","v":0},{"$f":"AVERAGE(O30:U30)","v":0},{"$f":"AVERAGE(O30:W30)","v":0},{"$f":"AVERAGE(O30:Y30)","v":0},0,0,{"$f":"AVERAGE(R30:AB30)","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(Y30:AI30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AI30:AS30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AS30:BC30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BC30:BM30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BM30:BW30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BW30:CG30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CG30:CQ30)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CQ30:DA30)","v":0},0,0,0,0,0]
["Med Trend Low",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O31:O31)","v":0},{"$f":"AVERAGE(O31:Q31)","v":0},{"$f":"AVERAGE(O31:S31)","v":0},{"$f":"AVERAGE(O31:U31)","v":0},{"$f":"AVERAGE(O31:W31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Actives"]
[{"$f":"A4","v":"20-58"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A5","v":"59-61"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A6","v":"62-63"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A7","v":"64+"},0,0,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total",{"$f":"SUM(B34:B37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BJ34:BJ37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Inactives"]
[{"$f":"A11","v":"20-64"},null,null,0,0,null,null,0,0]
[{"$f":"A12","v":"65-68"},null,null,0,0,null,null,0,0]
[{"$f":"A13","v":"69-74"},null,null,0,0,null,null,0,0]
[{"$f":"A14","v":"75+"},null,null,0,0,null,null,0,0]
["Total",{"$f":"SUM(B41:B44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(O38:O38)","v":0},{"$f":"AVERAGE(O38:Q38)","v":0},{"$f":"AVERAGE(O38:S38)","v":0},0,0,0,0,0,{"$f":"AVERAGE(U38:Y38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CA38:CE38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(O45:O45)","v":0},{"$f":"AVERAGE(O45:Q45)","v":0},{"$f":"AVERAGE(O45:S45)","v":0},{"$f":"AVERAGE(O45:U45)","v":0},{"$f":"AVERAGE(O45:W45)","v":0},{"$f":"AVERAGE(O45:Y45)","v":0},0,0,{"$f":"AVERAGE(R45:AB45)","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(Y45:AI45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AI45:AS45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(AS45:BC45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BC45:BM45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BM45:BW45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BW45:CG45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CG45:CQ45)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(CQ45:DA45)","v":0},0,0,0,0,0]
["UAAL Amort","AAL","NC","Amort","ARC",null,"NOO Int","NOO amort","BOY NOO","Conts",null,null,null,null,{"$f":"AVERAGE(O46:O46)","v":0},{"$f":"AVERAGE(O46:Q46)","v":0},{"$f":"AVERAGE(O46:S46)","v":0},{"$f":"AVERAGE(O46:U46)","v":0},{"$f":"AVERAGE(O46:W46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"F8+G8+H15+I15","v":0},{"$f":"J8","v":0},0,{"$f":"C48+D48","v":0},null,{"$f":"'Amort-Proj'!L3","v":0},{"$f":"'Amort-Proj'!N3","v":0},{"$f":"'Amort-Proj'!J1","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"='L-Working Tab'!$O$2:$CD$2,'L-Working Tab'!$O$16:$CD$16,'L-Working Tab'!$O$32:$CD$32,'L-Working Tab'!$O$47:$CD$47"]

{"sheet":"Lookups","index":8,"n_rows":103,"n_cols":38,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,36,0,37]]}
[null,"Insured","Insured","UMP ","UMP","Retire","Retire","Mortality","Mortality","Term","Term","Disability","Disability","Payment","Total ","LEOFF","LEOFF","LEOFF","Inst","Non Inst",null,null,"Milliman","Milliman",null,"LEOFF","LEOFF ","LEOFF","LEOFF","LEOFF","LEOFF","LEOFF","LEOFF",null,"Various",null,"Scale BB "]
["Age","Gross","Premium","Gross","Premium","Male","Female","Male","Female","Male","Female","Male","Female","Timing","Mort","Medical","Inst. LTC","Non Inst. LTC","LTC","LTC",null,"Age","Inst LTC","Non Inst LTC",null,"M Mort","F Mort","M Term","F Term","M Dis","F Dis","M Ret","F Ret",null,"Assumps",null,"M","F"]
[20,0,0,0,0,{"$f":"AF3","v":0},{"$f":"AG3","v":0},{"$f":"Z3","v":3.1832082508476058E-4},{"$f":"AA3","v":1.846453124358732E-4},{"$f":"AB3","v":0.107033},{"$f":"J3","v":0.107033},{"$f":"AD3","v":1E-3},{"$f":"L3","v":1E-3},{"$f":"ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-O3),6)","v":0.98229},{"$f":"Z3*InactMale +AA3*(1-InactMale)","v":1.846453124358732E-4},13245.634860000002,178802.29496250002,99652.81262500002,0,0,null,20,0,0,null,3.1832082508476058E-4,1.846453124358732E-4,0.107033,{"$f":"AB3","v":0.107033},1E-3,{"$f":"AD3","v":1E-3},0,{"$f":"AF3","v":0},null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[{"$f":"1+A3","v":21},0,0,0,0,0,0,3.3178454578320965E-4,1.8656870110708021E-4,4.8057999999999997E-2,{"$f":"J4","v":4.8057999999999997E-2},1E-3,{"$f":"L4","v":1E-3},0.98229,1.8656870110708021E-4,13245.634860000002,178802.29496250002,99652.81262500002,3.6000000000000001E-5,1.1599999999999999E-4,null,45,8.9999999999999998E-4,2.8999999999999998E-3,null,3.3178454578320965E-4,1.8656870110708021E-4,4.8057999999999997E-2,{"$f":"AB4","v":4.8057999999999997E-2},1E-3,{"$f":"AD4","v":1E-3},0,{"$f":"AF4","v":0},null,"Int Rt",null,3.0000000000000001E-3,3.0000000000000001E-3]
[{"$f":"1+A4","v":22},0,0,0,0,0,0,3.4332487781045176E-4,1.8945378411389072E-4,2.4483999999999999E-2,2.4483999999999999E-2,1E-3,1E-3,0.98228800000000005,1.8945378411389072E-4,13245.634860000002,178802.29496250002,99652.81262500002,7.2000000000000002E-5,2.3199999999999997E-4,null,55,1.9E-3,5.5999999999999999E-3,null,3.4332487781045176E-4,1.8945378411389072E-4,2.4483999999999999E-2,2.4483999999999999E-2,1E-3,1E-3,0,0,null,0.04,null,3.0000000000000001E-3,3.0000000000000001E-3]
[23,0,0,0,0,0,0,3.5198012683088331E-4,1.9330056145630477E-4,1.9349999999999999E-2,1.9349999999999999E-2,1E-3,1E-3,0.98228700000000002,1.9330056145630477E-4,13245.634860000002,178802.29496250002,99652.81262500002,1.0800000000000001E-4,3.48E-4,null,62,2.7000000000000001E-3,9.4999999999999998E-3,null,3.5198012683088331E-4,1.9330056145630477E-4,1.9349999999999999E-2,1.9349999999999999E-2,1E-3,1E-3,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[24,0,0,0,0,0,0,3.5871198718010784E-4,1.9907072746992577E-4,1.8700000000000001E-2,1.8700000000000001E-2,1E-3,1E-3,0.98228400000000005,1.9907072746992577E-4,13245.634860000002,178802.29496250002,99652.81262500002,1.44E-4,4.6399999999999995E-4,null,67,4.8999999999999998E-3,1.35E-2,null,3.5871198718010784E-4,1.9907072746992577E-4,1.8700000000000001E-2,1.8700000000000001E-2,1E-3,1E-3,0,0,null,"Part %",null,3.0000000000000001E-3,3.0000000000000001E-3]
[25,0,0,0,0,0,0,3.6159707018691836E-4,2.0580258781915034E-4,1.805E-2,1.805E-2,1E-3,1E-3,0.98228099999999996,2.0580258781915034E-4,13245.634860000002,178802.29496250002,99652.81262500002,1.7999999999999998E-4,5.8E-4,null,72,9.7999999999999997E-3,2.06E-2,null,3.6159707018691836E-4,2.0580258781915034E-4,1.805E-2,1.805E-2,1E-3,1E-3,0,0,null,1,null,3.0000000000000001E-3,3.0000000000000001E-3]
[26,0,0,0,0,0,0,3.6159707018691836E-4,2.1445783683958191E-4,1.7399999999999999E-2,1.7399999999999999E-2,2.3969999999999998E-3,2.3969999999999998E-3,0.98227699999999996,2.1445783683958191E-4,13245.634860000002,178802.29496250002,99652.81262500002,2.1600000000000002E-4,6.96E-4,null,77,2.1000000000000001E-2,3.7400000000000003E-2,null,3.6159707018691836E-4,2.1445783683958191E-4,1.7399999999999999E-2,1.7399999999999999E-2,2.3969999999999998E-3,2.3969999999999998E-3,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[27,0,0,0,0,0,0,3.6352045885812537E-4,2.2599816886682397E-4,1.6750000000000001E-2,1.6750000000000001E-2,3.7929999999999999E-3,3.7929999999999999E-3,0.98227200000000003,2.2599816886682397E-4,13245.634860000002,178802.29496250002,99652.81262500002,2.52E-4,8.119999999999999E-4,null,82,3.8800000000000001E-2,5.7200000000000001E-2,null,3.6352045885812537E-4,2.2599816886682397E-4,1.6750000000000001E-2,1.6750000000000001E-2,3.7929999999999999E-3,3.7929999999999999E-3,0,0,null,"% in UMP",null,3.0000000000000001E-3,3.0000000000000001E-3]
[28,0,0,0,0,0,0,3.6736723620053939E-4,2.3850019522966956E-4,1.61E-2,1.61E-2,5.1869999999999998E-3,5.1869999999999998E-3,0.982267,2.3850019522966956E-4,13245.634860000002,178802.29496250002,99652.81262500002,2.8800000000000001E-4,9.279999999999999E-4,null,87,7.6700000000000004E-2,7.7700000000000005E-2,null,3.6736723620053939E-4,2.3850019522966956E-4,1.61E-2,1.61E-2,5.1869999999999998E-3,5.1869999999999998E-3,0,0,null,0,null,3.0000000000000001E-3,3.0000000000000001E-3]
[29,0,0,0,0,0,0,3.77945873892178E-4,2.5388730459932569E-4,1.545E-2,1.545E-2,6.5779999999999996E-3,6.5779999999999996E-3,0.98226000000000002,2.5388730459932569E-4,13245.634860000002,178802.29496250002,99652.81262500002,3.2399999999999996E-4,1.044E-3,null,92,0.13880000000000001,9.2600000000000002E-2,null,3.77945873892178E-4,2.5388730459932569E-4,1.545E-2,1.545E-2,6.5779999999999996E-3,6.5779999999999996E-3,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[30,0,0,0,0,0,0,3.9621806626864459E-4,2.9524016103027641E-4,1.4800000000000001E-2,1.4800000000000001E-2,7.9679999999999994E-3,7.9679999999999994E-3,0.98224199999999995,2.9524016103027641E-4,13245.634860000002,178802.29496250002,99652.81262500002,3.5999999999999997E-4,1.16E-3,null,97,0.18149999999999999,9.6699999999999994E-2,null,3.9621806626864459E-4,2.9524016103027641E-4,1.4800000000000001E-2,1.4800000000000001E-2,7.9679999999999994E-3,7.9679999999999994E-3,0,0,null,"Excise Flg",null,3.0000000000000001E-3,3.0000000000000001E-3]
[31,0,0,0,0,0,0,4.269922850079568E-4,3.3659301746122717E-4,1.4149999999999999E-2,1.4149999999999999E-2,9.3559999999999997E-3,9.3559999999999997E-3,0.98222299999999996,3.3659301746122717E-4,13245.634860000002,178802.29496250002,99652.81262500002,3.9599999999999998E-4,1.276E-3,null,null,null,null,null,4.269922850079568E-4,3.3659301746122717E-4,1.4149999999999999E-2,1.4149999999999999E-2,9.3559999999999997E-3,9.3559999999999997E-3,0,0,null,1,null,3.0000000000000001E-3,3.0000000000000001E-3]
[32,0,0,0,0,0,0,4.7988547346614963E-4,3.7890756822778145E-4,1.35E-2,1.35E-2,1.0742E-2,1.0742E-2,0.98220499999999999,3.7890756822778145E-4,13245.634860000002,178802.29496250002,99652.81262500002,4.3200000000000004E-4,1.392E-3,null,null,null,null,null,4.7988547346614963E-4,3.7890756822778145E-4,1.35E-2,1.35E-2,1.0742E-2,1.0742E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[33,0,0,0,0,0,0,5.4047221660917055E-4,4.1833703598752521E-4,1.285E-2,1.285E-2,1.2126E-2,1.2126E-2,0.98218700000000003,4.1833703598752521E-4,13245.634860000002,178802.29496250002,99652.81262500002,4.6799999999999999E-4,1.5079999999999998E-3,null,null,null,null,null,5.4047221660917055E-4,4.1833703598752521E-4,1.285E-2,1.285E-2,1.2126E-2,1.2126E-2,0,0,null,"LTC Rt",null,3.0000000000000001E-3,3.0000000000000001E-3]
[34,0,0,0,0,0,0,6.0682912576581251E-4,4.5680480941166546E-4,1.2200000000000001E-2,1.2200000000000001E-2,1.3507999999999999E-2,1.3507999999999999E-2,0.98216999999999999,4.5680480941166546E-4,13245.634860000002,178802.29496250002,99652.81262500002,5.04E-4,1.6239999999999998E-3,null,null,null,null,null,6.0682912576581251E-4,4.5680480941166546E-4,1.2200000000000001E-2,1.2200000000000001E-2,1.3507999999999999E-2,1.3507999999999999E-2,0,0,null,4.7500000000000001E-2,null,3.0000000000000001E-3,3.0000000000000001E-3]
[35,0,0,0,0,0,0,6.7510942359366147E-4,4.9431088850020221E-4,1.155E-2,1.155E-2,1.4888E-2,1.4888E-2,0.98215399999999997,4.9431088850020221E-4,13245.634860000002,178802.29496250002,99652.81262500002,5.4000000000000001E-4,1.7399999999999998E-3,null,null,null,null,null,6.7510942359366147E-4,4.9431088850020221E-4,1.155E-2,1.155E-2,1.4888E-2,1.4888E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[36,0,0,0,0,0,0,7.4338972142151032E-4,5.3277866192434251E-4,1.09E-2,1.09E-2,1.6267E-2,1.6267E-2,0.98213700000000004,5.3277866192434251E-4,13245.634860000002,178802.29496250002,99652.81262500002,5.7600000000000001E-4,1.8559999999999998E-3,null,null,null,null,null,7.4338972142151032E-4,5.3277866192434251E-4,1.09E-2,1.09E-2,1.6267E-2,1.6267E-2,0,0,null,"Sens",null,3.0000000000000001E-3,3.0000000000000001E-3]
[37,0,0,0,0,0,0,8.0878493624254877E-4,5.7509321269089673E-4,1.025E-2,1.025E-2,1.9033000000000001E-2,1.9033000000000001E-2,0.98211800000000005,5.7509321269089673E-4,13245.634860000002,178802.29496250002,99652.81262500002,6.1200000000000002E-4,1.9719999999999998E-3,null,null,null,null,null,8.0878493624254877E-4,5.7509321269089673E-4,1.025E-2,1.025E-2,1.9033000000000001E-2,1.9033000000000001E-2,0,0,null,0,null,3.0000000000000001E-3,3.0000000000000001E-3]
[38,0,0,0,0,0,0,8.6937167938556958E-4,6.2317792947107209E-4,9.5999999999999992E-3,9.5999999999999992E-3,2.0514000000000001E-2,2.0514000000000001E-2,0.982097,6.2317792947107209E-4,13245.634860000002,178802.29496250002,99652.81262500002,6.4799999999999992E-4,2.088E-3,null,null,null,null,null,8.6937167938556958E-4,6.2317792947107209E-4,9.5999999999999992E-3,9.5999999999999992E-3,2.0514000000000001E-2,2.0514000000000001E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[39,0,0,0,0,0,0,9.2707333952178009E-4,6.7895620093607549E-4,8.9499999999999996E-3,8.9499999999999996E-3,2.1994E-2,2.1994E-2,0.98207299999999997,6.7895620093607549E-4,13245.634860000002,178802.29496250002,99652.81262500002,6.8400000000000004E-4,2.2039999999999998E-3,null,null,null,null,null,9.2707333952178009E-4,6.7895620093607549E-4,8.9499999999999996E-3,8.9499999999999996E-3,2.1994E-2,2.1994E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[40,0,0,0,0,0,0,9.8188991665117977E-4,7.4435141575711382E-4,8.3000000000000001E-3,8.3000000000000001E-3,2.3470999999999999E-2,2.3470999999999999E-2,0.98204400000000003,7.4435141575711382E-4,13245.634860000002,178802.29496250002,99652.81262500002,7.1999999999999994E-4,2.32E-3,null,null,null,null,null,9.8188991665117977E-4,7.4435141575711382E-4,8.3000000000000001E-3,8.3000000000000001E-3,2.3470999999999999E-2,2.3470999999999999E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[41,0,0,0,0,0,0,1.0376681881161833E-3,8.1936357393418732E-4,7.6499999999999997E-3,7.6499999999999997E-3,2.4945999999999999E-2,2.4945999999999999E-2,0.98201099999999997,8.1936357393418732E-4,13245.634860000002,178802.29496250002,99652.81262500002,7.5600000000000005E-4,2.4359999999999998E-3,null,null,null,null,null,1.0376681881161833E-3,8.1936357393418732E-4,7.6499999999999997E-3,7.6499999999999997E-3,2.4945999999999999E-2,2.4945999999999999E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[42,0,0,0,0,0,0,1.0982549312592042E-3,9.0110759246048535E-4,7.0000000000000001E-3,7.0000000000000001E-3,2.6419000000000002E-2,2.6419000000000002E-2,0.98197500000000004,9.0110759246048535E-4,13245.634860000002,178802.29496250002,99652.81262500002,7.9199999999999995E-4,2.552E-3,null,null,null,null,null,1.0982549312592042E-3,9.0110759246048535E-4,7.0000000000000001E-3,7.0000000000000001E-3,2.6419000000000002E-2,2.6419000000000002E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[43,0,0,0,0,0,0,1.16845861775826E-3,9.8958347133600781E-4,6.3499999999999997E-3,6.3499999999999997E-3,2.7889000000000001E-2,2.7889000000000001E-2,0.98193600000000003,9.8958347133600781E-4,13245.634860000002,178802.29496250002,99652.81262500002,8.2799999999999996E-4,2.6679999999999998E-3,null,null,null,null,null,1.16845861775826E-3,9.8958347133600781E-4,6.3499999999999997E-3,6.3499999999999997E-3,2.7889000000000001E-2,2.7889000000000001E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[44,0,0,0,0,0,0,1.2492409419489546E-3,1.0809444332183411E-3,5.7000000000000002E-3,5.7000000000000002E-3,3.6041999999999998E-2,3.6041999999999998E-2,0.98189499999999996,1.0809444332183411E-3,13245.634860000002,178802.29496250002,99652.81262500002,8.6400000000000008E-4,2.784E-3,null,null,null,null,null,1.2492409419489546E-3,1.0809444332183411E-3,5.7000000000000002E-3,5.7000000000000002E-3,3.6041999999999998E-2,3.6041999999999998E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[45,0,0,0,0,0,0,1.3434869868380983E-3,1.176152172443088E-3,5.0499999999999998E-3,5.0499999999999998E-3,0.04,0.04,0.98185299999999998,1.176152172443088E-3,13245.634860000002,178802.29496250002,99652.81262500002,8.9999999999999998E-4,2.8999999999999998E-3,null,null,null,null,null,1.3434869868380983E-3,1.176152172443088E-3,5.0499999999999998E-3,5.0499999999999998E-3,0.04,0.04,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[46,0,0,0,0,0,0,1.4502350580900875E-3,1.2752066890102493E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.6800000000000001E-2,4.6800000000000001E-2,0.98180999999999996,1.2752066890102493E-3,13245.634860000002,177989.55725812505,97659.756372500022,1E-3,3.1699999999999996E-3,null,null,null,null,null,1.4502350580900875E-3,1.2752066890102493E-3,4.4000000000000003E-3,4.4000000000000003E-3,4.6800000000000001E-2,4.6800000000000001E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[47,0,0,0,0,0,0,1.5540980463352662E-3,1.3790696772554279E-3,3.7499999999999999E-3,3.7499999999999999E-3,5.3199999999999997E-2,5.3199999999999997E-2,0.98176399999999997,1.3790696772554279E-3,13245.634860000002,177176.81955375004,95666.700120000009,1.1000000000000001E-3,3.4399999999999999E-3,null,null,null,null,null,1.5540980463352662E-3,1.3790696772554279E-3,3.7499999999999999E-3,3.7499999999999999E-3,5.3199999999999997E-2,5.3199999999999997E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[48,0,0,0,0,0,0,1.66757797793648E-3,1.4906262201854347E-3,3.0999999999999999E-3,3.0999999999999999E-3,5.9200000000000003E-2,5.9200000000000003E-2,0.981715,1.4906262201854347E-3,13245.634860000002,176364.08184937504,93673.643867500024,1.2000000000000001E-3,3.7099999999999998E-3,null,null,null,null,null,1.66757797793648E-3,1.4906262201854347E-3,3.0999999999999999E-3,3.0999999999999999E-3,5.9200000000000003E-2,5.9200000000000003E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[49,0,0,0,0,0,0,1.7887514642225216E-3,1.6117997064714765E-3,2.4499999999999999E-3,2.4499999999999999E-3,6.4799999999999996E-2,6.4799999999999996E-2,0.98166100000000001,1.6117997064714765E-3,13245.634860000002,175551.34414500004,91680.587615000011,1.2999999999999999E-3,3.98E-3,null,null,null,null,null,1.7887514642225216E-3,1.6117997064714765E-3,2.4499999999999999E-3,2.4499999999999999E-3,6.4799999999999996E-2,6.4799999999999996E-2,0,0,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[50,0,0,0,0,0.12,0.12,1.9185801995289947E-3,1.7810579095376936E-3,1.8E-3,1.8E-3,7.0000000000000007E-2,7.0000000000000007E-2,0.98158699999999999,1.7810579095376936E-3,13245.634860000002,174738.60644062504,89687.531362500013,1.4E-3,4.2500000000000003E-3,null,null,null,null,null,1.9185801995289947E-3,1.7810579095376936E-3,1.8E-3,1.8E-3,7.0000000000000007E-2,7.0000000000000007E-2,0.12,0.12,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[51,0,0,0,0,0.12,0.12,2.0561024895202965E-3,1.9406991692478754E-3,0,0,7.4800000000000005E-2,7.4800000000000005E-2,0.98151699999999997,1.9406991692478754E-3,13245.634860000002,173925.86873625003,87694.475110000029,1.5E-3,4.5199999999999997E-3,null,null,null,null,null,2.0561024895202965E-3,1.9406991692478754E-3,0,0,7.4800000000000005E-2,7.4800000000000005E-2,0.12,0.12,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[52,0,0,0,0,{"$f":"AF35","v":0.12},{"$f":"AG35","v":0.12},{"$f":"Z35","v":2.3551894278929868E-3},{"$f":"AA35","v":2.1224593986769384E-3},{"$f":"AB35","v":0},0,{"$f":"AD35","v":7.9200000000000007E-2},7.9200000000000007E-2,{"$f":"ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-O35),6)","v":0.98143599999999998},{"$f":"Z35*InactMale +AA35*(1-InactMale)","v":2.1224593986769384E-3},13245.634860000002,173113.13103187503,85701.418857500015,1.5999999999999999E-3,4.79E-3,null,null,null,null,null,2.3551894278929868E-3,2.1224593986769384E-3,0,0,7.9200000000000007E-2,7.9200000000000007E-2,0.12,0.12,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[53,0,0,0,0,0.12,0.12,2.5648387930545511E-3,2.3311470695028991E-3,0,0,8.3199999999999996E-2,8.3199999999999996E-2,0.98134399999999999,2.3311470695028991E-3,13245.634860000002,172300.39332750003,83708.362605000017,1.7000000000000001E-3,5.0600000000000003E-3,null,null,null,null,null,2.5648387930545511E-3,2.3311470695028991E-3,0,0,8.3199999999999996E-2,8.3199999999999996E-2,0.12,0.12,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[54,0,0,0,0,0.16,0.16,2.8043006826198244E-3,2.5790575777899991E-3,0,0,8.6800000000000002E-2,8.6800000000000002E-2,0.98123499999999997,2.5790575777899991E-3,13245.634860000002,171487.65562312506,81715.306352500018,1.8E-3,5.3299999999999997E-3,null,null,null,null,null,2.8043006826198244E-3,2.5790575777899991E-3,0,0,8.6800000000000002E-2,8.6800000000000002E-2,0.16,0.16,null,null,null,3.0000000000000001E-3,4.0000000000000001E-3]
[55,0,0,0,0,0.2,0.2,3.0735750965888062E-3,2.8950664009985945E-3,0,0,0.09,0.09,0.98109599999999997,2.8950664009985945E-3,13245.634860000002,170674.91791875003,79722.250100000005,1.9E-3,5.5999999999999999E-3,null,null,null,null,null,3.0735750965888062E-3,2.8950664009985945E-3,0,0,0.09,0.09,0.2,0.2,null,null,null,3.0000000000000001E-3,5.0000000000000001E-3]
[56,0,0,0,0,0.2,0.2,3.4851802722271068E-3,3.2162705553958901E-3,0,0,9.2799999999999994E-2,9.2799999999999994E-2,0.98095399999999999,3.2162705553958901E-3,13951.934370000001,166030.70246517859,79010.444295535723,2.0142857142857141E-3,6.1571428571428567E-3,null,null,null,null,null,3.4851802722271068E-3,3.2162705553958901E-3,0,0,9.2799999999999994E-2,9.2799999999999994E-2,0.2,0.2,null,null,null,3.0000000000000001E-3,6.0000000000000001E-3]
[57,0,0,0,0,0.2,0.2,3.986765486462273E-3,3.5806225181485474E-3,0,0,9.5200000000000007E-2,9.5200000000000007E-2,0.98079400000000005,3.5806225181485474E-3,14695.778039999999,161386.48701160718,78298.638491071426,2.1285714285714285E-3,6.7142857142857143E-3,null,null,null,null,null,3.986765486462273E-3,3.5806225181485474E-3,0,0,9.5200000000000007E-2,9.5200000000000007E-2,0.2,0.2,null,null,null,4.0000000000000001E-3,7.0000000000000001E-3]
[58,0,0,0,0,0.2,0.2,4.3969406536849207E-3,4.0006679882723878E-3,0,0,9.7199999999999995E-2,9.7199999999999995E-2,0.98060899999999995,4.0006679882723878E-3,15448.45563,156742.27155803575,77586.832686607158,2.2428571428571428E-3,7.271428571428571E-3,null,null,null,null,null,4.3969406536849207E-3,4.0006679882723878E-3,0,0,9.7199999999999995E-2,9.7199999999999995E-2,0.2,0.2,null,null,null,5.0000000000000001E-3,8.0000000000000002E-3]
[59,0,0,0,0,0.2,0.2,4.8761916729736995E-3,4.4944718868249372E-3,0,0,9.8799999999999999E-2,9.8799999999999999E-2,0.98039100000000001,4.4944718868249372E-3,16239.78162,152098.05610446434,76875.026882142862,2.3571428571428571E-3,7.8285714285714278E-3,null,null,null,null,null,4.8761916729736995E-3,4.4944718868249372E-3,0,0,9.8799999999999999E-2,9.8799999999999999E-2,0.2,0.2,null,null,null,6.0000000000000001E-3,8.9999999999999993E-3]
[60,0,0,0,0,0.25,0.25,5.4261536758585553E-3,5.1019072277159981E-3,0,0,0.1,0.1,0.98012299999999997,5.1019072277159981E-3,17071.688429999998,147453.84065089285,76163.221077678594,2.4714285714285715E-3,8.3857142857142863E-3,null,null,null,null,null,5.4261536758585553E-3,5.1019072277159981E-3,0,0,0.1,0.1,0.25,0.25,null,null,null,7.0000000000000001E-3,0.01]
[61,0,0,0,0,0.25,0.25,6.0780245253037168E-3,5.7654120002134978E-3,0,0,0.1008,0.1008,0.97983100000000001,5.7654120002134978E-3,17946.108480000003,142809.62519732144,75451.415273214312,2.5857142857142858E-3,8.942857142857143E-3,null,null,null,null,null,6.0780245253037168E-3,5.7654120002134978E-3,0,0,0.1008,0.1008,0.25,0.25,null,null,null,8.0000000000000002E-3,1.0999999999999999E-2]
[62,0,0,0,0,0.25,0.25,6.824840000646531E-3,6.5371456137740241E-3,0,0,0.1012,0.1012,0.979491,6.5371456137740241E-3,18865.388279999999,138165.40974375003,74739.609468750015,2.7000000000000001E-3,9.4999999999999998E-3,null,null,null,null,null,6.824840000646531E-3,6.5371456137740241E-3,0,0,0.1012,0.1012,0.25,0.25,null,null,null,8.9999999999999993E-3,1.2E-2]
[63,0,0,0,0,0.25,0.25,7.6844515984019601E-3,7.3671101000416205E-3,0,0,0.1012,0.1012,0.97912500000000002,7.3671101000416205E-3,20078.671980000003,139790.88515250001,71750.02509000001,3.14E-3,1.03E-2,null,null,null,null,null,7.6844515984019601E-3,7.3671101000416205E-3,0,0,0.1012,0.1012,0.25,0.25,null,null,null,0.01,1.2E-2]
[64,0,0,0,0,0.25,0.25,8.6710687916685507E-3,8.296225853463738E-3,0,0,0.1008,0.1008,0.97871600000000003,8.296225853463738E-3,21369.942630000001,141416.36056125001,68760.440711250019,3.5799999999999998E-3,1.11E-2,null,null,null,null,null,8.6710687916685507E-3,8.296225853463738E-3,0,0,0.1008,0.1008,0.25,0.25,null,null,null,1.0999999999999999E-2,1.2E-2]
[65,0,0,0,0,0.25,0.25,9.6416059784742401E-3,9.3629567276779097E-3,0,0,0.1,0.1,0.97824500000000003,9.3629567276779097E-3,12088.25331,143041.83597000004,65770.8563325,4.0200000000000001E-3,1.1900000000000001E-2,null,null,null,null,null,9.6416059784742401E-3,9.3629567276779097E-3,0,0,0.1,0.1,0.25,0.25,null,null,null,1.2E-2,1.2E-2]
[66,0,0,0,0,0.25,0.25,1.0744597063400073E-2,1.0396352262072889E-2,0,0,7.5600000000000001E-2,7.5600000000000001E-2,0.97779000000000005,1.0396352262072889E-2,12337.259429999998,144667.31137875002,62781.271953750009,4.4600000000000004E-3,1.2699999999999999E-2,null,null,null,null,null,1.0744597063400073E-2,1.0396352262072889E-2,0,0,7.5600000000000001E-2,7.5600000000000001E-2,0.25,0.25,null,null,null,1.2999999999999999E-2,1.2E-2]
[67,0,0,0,0,0.25,0.25,1.1995924827667561E-2,1.1492144714590972E-2,0,0,5.4399999999999997E-2,5.4399999999999997E-2,0.97730700000000004,1.1492144714590972E-2,12591.924779999999,146292.78678750002,59791.687575000011,4.8999999999999998E-3,1.35E-2,null,null,null,null,null,1.1995924827667561E-2,1.1492144714590972E-2,0,0,5.4399999999999997E-2,5.4399999999999997E-2,0.25,0.25,null,null,null,1.4E-2,1.2E-2]
[68,0,0,0,0,0.25,0.25,1.3207541320213404E-2,1.2701619223415533E-2,0,0,3.6400000000000002E-2,3.6400000000000002E-2,0.97677400000000003,1.2701619223415533E-2,12852.52542,149543.73760500003,57798.631322500012,5.8799999999999998E-3,1.4919999999999999E-2,null,null,null,null,null,1.3207541320213404E-2,1.2701619223415533E-2,0,0,3.6400000000000002E-2,3.6400000000000002E-2,0.25,0.25,null,null,null,1.4999999999999999E-2,1.2E-2]
[69,0,0,0,0,0.25,0.25,1.4683170820126518E-2,1.4310263057767352E-2,0,0,2.1600000000000001E-2,2.1600000000000001E-2,0.97606499999999996,1.4310263057767352E-2,13119.199380000002,152794.68842250001,55805.575070000006,6.8599999999999998E-3,1.634E-2,null,null,null,null,null,1.4683170820126518E-2,1.4310263057767352E-2,0,0,2.1600000000000001E-2,2.1600000000000001E-2,0.25,0.25,null,null,null,1.4999999999999999E-2,1.2E-2]
[70,0,0,0,0,1,1,1.6269719018529756E-2,1.5880443038481639E-2,0,0,0,0,0.97537300000000005,1.5880443038481639E-2,13392.08469,156045.63924000002,53812.518817500015,7.8399999999999997E-3,1.7759999999999998E-2,null,null,null,null,null,1.6269719018529756E-2,1.5880443038481639E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[71,0,0,0,0,1,1,1.8244893471642855E-2,1.7663456342656928E-2,0,0,0,0,0.97458699999999998,1.7663456342656928E-2,13671.319380000001,159296.59005750006,51819.462565000016,8.8199999999999997E-3,1.9179999999999999E-2,null,null,null,null,null,1.8244893471642855E-2,1.7663456342656928E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[72,0,0,0,0,1,1,2.0187203125203321E-2,1.9633660401201534E-2,0,0,0,0,0.973719,1.9633660401201534E-2,13957.04148,162547.54087500004,49826.40631250001,9.7999999999999997E-3,2.06E-2,null,null,null,null,null,2.0187203125203321E-2,1.9633660401201534E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[73,0,0,0,0,1,1,2.2414614914882856E-2,2.1760284131205426E-2,0,0,0,0,0.97278200000000004,2.1760284131205426E-2,14178.85569,164173.01628375004,50822.934438750002,1.204E-2,2.3960000000000002E-2,null,null,null,null,null,2.2414614914882856E-2,2.1760284131205426E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[74,0,0,0,0,1,1,2.4966566600144621E-2,2.4023668229698314E-2,0,0,0,0,0.97178399999999998,2.4023668229698314E-2,14404.534739999999,165798.49169250001,51819.462565000016,1.4280000000000001E-2,2.7320000000000001E-2,null,null,null,null,null,2.4966566600144621E-2,2.4023668229698314E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[75,0,0,0,0,1,1,2.7852917620854397E-2,2.6468259816439126E-2,0,0,0,0,0.97070699999999999,2.6468259816439126E-2,14634.21666,167423.96710125005,52815.990691250008,1.652E-2,3.0680000000000002E-2,null,null,null,null,null,2.7852917620854397E-2,2.6468259816439126E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[76,0,0,0,0,1,1,3.108517065685561E-2,2.9151327295732624E-2,0,0,0,0,0.96952499999999997,2.9151327295732624E-2,14867.901450000001,169049.44251000002,53812.518817500015,1.8759999999999999E-2,3.4040000000000001E-2,null,null,null,null,null,3.108517065685561E-2,2.9151327295732624E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[77,0,0,0,0,1,1,3.4646893308371944E-2,3.2134412833398858E-2,0,0,0,0,0.96821000000000002,3.2134412833398858E-2,15105.865170000001,170674.91791875003,54809.046943750014,2.1000000000000001E-2,3.7400000000000003E-2,null,null,null,null,null,3.4646893308371944E-2,3.2134412833398858E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[78,0,0,0,0,1,1,3.8538907195392227E-2,3.5477349090651755E-2,0,0,0,0,0.96673699999999996,3.5477349090651755E-2,15253.97136,170674.91791875003,54809.046943750014,2.4560000000000002E-2,4.1360000000000001E-2,null,null,null,null,null,3.8538907195392227E-2,3.5477349090651755E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[79,0,0,0,0,1,1,4.2825298677044064E-2,3.9215180911916642E-2,0,0,0,0,0.96508899999999997,3.9215180911916642E-2,15403.871940000001,170674.91791875003,54809.046943750014,2.8119999999999999E-2,4.5319999999999999E-2,null,null,null,null,null,4.2825298677044064E-2,3.9215180911916642E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[80,0,0,0,0,1,1,4.7593981092130755E-2,4.3404321949195204E-2,0,0,0,0,0.96324299999999996,4.3404321949195204E-2,15555.152820000001,170674.91791875003,54809.046943750014,3.168E-2,4.9280000000000004E-2,null,null,null,null,null,4.7593981092130755E-2,4.3404321949195204E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[81,0,0,0,0,1,1,5.2886035440093085E-2,4.8117426148247239E-2,0,0,0,0,0.96116599999999996,4.8117426148247239E-2,15708.228090000001,170674.91791875003,54809.046943750014,3.524E-2,5.3240000000000003E-2,null,null,null,null,null,5.2886035440093085E-2,4.8117426148247239E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[82,0,0,0,0,1,1,5.9190325614276444E-2,5.3427147454832527E-2,0,0,0,0,0.95882599999999996,5.3427147454832527E-2,15862.959720000001,170674.91791875003,54809.046943750014,3.8800000000000001E-2,5.7200000000000001E-2,null,null,null,null,null,5.9190325614276444E-2,5.3427147454832527E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[83,0,0,0,0,1,1,6.6128906419825578E-2,5.9419815851559726E-2,0,0,0,0,0.95618499999999995,5.9419815851559726E-2,15937.771980000003,170674.91791875003,53812.518817500015,4.6380000000000005E-2,6.13E-2,null,null,null,null,null,6.6128906419825578E-2,5.9419815851559726E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[84,0,0,0,0,{"$f":"AF67","v":1},{"$f":"AG67","v":1},{"$f":"Z67","v":7.3714102156572717E-2},{"$f":"AA67","v":6.6197146862492548E-2},{"$f":"AB67","v":0},0,{"$f":"AD67","v":0},0,{"$f":"ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-O67),6)","v":0.95319799999999999},{"$f":"Z67*InactMale +AA67*(1-InactMale)","v":6.6197146862492548E-2},16012.99833,170674.91791875003,52815.990691250008,5.3960000000000001E-2,6.54E-2,null,null,null,null,null,7.3714102156572717E-2,6.6197146862492548E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[85,0,0,0,0,1,1,8.1980420864048109E-2,7.3830084928784651E-2,0,{"$f":"J68","v":0},0,{"$f":"L68","v":0},0.94983399999999996,7.3830084928784651E-2,16088.500739999998,170674.91791875003,51819.462565000016,6.1540000000000004E-2,6.9500000000000006E-2,null,null,null,null,null,8.1980420864048109E-2,7.3830084928784651E-2,0,{"$f":"AB68","v":0},0,{"$f":"AD68","v":0},1,{"$f":"AF68","v":1},null,null,null,1.4999999999999999E-2,1.2E-2]
[{"$f":"1+A68","v":86},0,0,0,0,1,1,9.1000165101267558E-2,8.2344272619527745E-2,0,0,0,0,0.94608199999999998,8.2344272619527745E-2,16164.555269999999,170674.91791875003,50822.934438750002,6.9120000000000001E-2,7.3599999999999999E-2,null,null,null,null,null,9.1000165101267558E-2,8.2344272619527745E-2,0,0,0,0,1,1,null,null,null,1.4999999999999999E-2,1.2E-2]
[87,0,0,0,0,1,1,0.10223218690145697,9.1717486374842311E-2,0,0,0,0,0.94195099999999998,9.1717486374842311E-2,16240.885859999999,170674.91791875003,49826.40631250001,7.6700000000000004E-2,7.7700000000000005E-2,null,null,null,null,null,0.10223218690145697,9.1717486374842311E-2,0,0,0,0,1,1,null,null,null,1.4E-2,1.2E-2]
[88,0,0,0,0,1,1,0.11476228454864851,0.10184715591836166,0,0,0,0,0.93748699999999996,0.10184715591836166,16317.63054,167423.96710125005,48829.878186250011,8.9120000000000005E-2,8.0680000000000002E-2,null,null,null,null,null,0.11476228454864851,0.10184715591836166,0,0,0,0,1,1,null,null,null,1.2999999999999999E-2,1.2E-2]
[89,0,0,0,0,1,1,0.12871714931723721,0.11255549277105008,0,0,0,0,0.93276800000000004,0.11255549277105008,16394.78931,164173.01628375004,47833.350060000004,0.10154000000000001,8.3659999999999998E-2,null,null,null,null,null,0.12871714931723721,0.11255549277105008,0,0,0,0,1,1,null,null,null,1.2E-2,1.2E-2]
[90,0,0,0,0,1,1,0.14413096966734723,0.12523683894830595,0,0,0,0,0.92717899999999998,0.12523683894830595,16394.78931,160922.06546625003,46836.821933750012,0.11396000000000001,8.6640000000000009E-2,null,null,null,null,null,0.14413096966734723,0.12523683894830595,0,0,0,0,1,1,null,null,null,1.0999999999999999E-2,1.0999999999999999E-2]
[91,0,0,0,0,1,1,0.16094437578619467,0.13831310860305129,0,0,0,0,0.92141600000000001,0.13831310860305129,16394.78931,157671.11464875002,45840.293807500006,0.12637999999999999,8.9620000000000005E-2,null,null,null,null,null,0.16094437578619467,0.13831310860305129,0,0,0,0,1,1,null,null,null,0.01,0.01]
[92,0,0,0,0,1,1,0.17761743904236021,0.15153438715870118,0,0,0,0,0.91559000000000001,0.15153438715870118,16394.78931,154420.16383125001,44843.765681250006,0.13880000000000001,9.2600000000000002E-2,null,null,null,null,null,0.17761743904236021,0.15153438715870118,0,0,0,0,1,1,null,null,null,8.9999999999999993E-3,8.9999999999999993E-3]
[93,0,0,0,0,1,1,0.19512827957661352,0.16467419670979605,0,0,0,0,0.90979900000000002,0.16467419670979605,16394.78931,149543.73760500003,44843.765681250006,0.14734,9.3420000000000003E-2,null,null,null,null,null,0.19512827957661352,0.16467419670979605,0,0,0,0,1,1,null,null,null,8.0000000000000002E-3,8.0000000000000002E-3]
[94,0,0,0,0,1,1,0.21326928851277743,0.17753334320228287,0,0,0,0,0.90413200000000005,0.17753334320228287,16394.78931,144667.31137875002,44843.765681250006,0.15587999999999999,9.4240000000000004E-2,null,null,null,null,null,0.21326928851277743,0.17753334320228287,0,0,0,0,1,1,null,null,null,7.0000000000000001E-3,7.0000000000000001E-3]
[95,0,0,0,0,1,1,0.23182763494648126,0.1899236430122635,0,0,0,0,0.898671,0.1899236430122635,16394.78931,139790.88515250001,44843.765681250006,0.16442000000000001,9.5059999999999992E-2,null,null,null,null,null,0.23182763494648126,0.1899236430122635,0,0,0,0,1,1,null,null,null,6.0000000000000001E-3,6.0000000000000001E-3]
[96,0,0,0,0,1,1,0.25061624811311167,0.20166151849544903,0,0,0,0,0.89349900000000004,0.20166151849544903,16394.78931,134914.45892625005,44843.765681250006,0.17296,9.5879999999999993E-2,null,null,null,null,null,0.25061624811311167,0.20166151849544903,0,0,0,0,1,1,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3]
[97,0,0,0,0,1,1,0.26949110843668378,0.2125771834278016,0,0,0,0,0.88868800000000003,0.2125771834278016,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.26949110843668378,0.2125771834278016,0,0,0,0,1,1,null,null,null,4.0000000000000001E-3,4.0000000000000001E-3]
[98,0,0,0,0,1,1,0.28462847729682994,0.21963945371810623,0,0,0,0,0.88557600000000003,0.21963945371810623,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.28462847729682994,0.21963945371810623,0,0,0,0,1,1,null,null,null,4.0000000000000001E-3,4.0000000000000001E-3]
[99,0,0,0,0,1,1,0.30321837723844314,0.22837066879275783,0,0,0,0,0.88172799999999996,0.22837066879275783,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.30321837723844314,0.22837066879275783,0,0,0,0,1,1,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[100,0,0,0,0,1,1,0.31755820147662694,0.23545547096314884,0,0,0,0,0.87860499999999997,0.23545547096314884,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.31755820147662694,0.23545547096314884,0,0,0,0,1,1,null,null,null,3.0000000000000001E-3,3.0000000000000001E-3]
[101,0,0,0,0,1,1,0.33570426105544021,0.24795987598557978,0,0,0,0,0.87309499999999995,0.24795987598557978,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.33570426105544021,0.24795987598557978,0,0,0,0,1,1,null,null,null,2E-3,2E-3]
[102,0,0,0,0,1,1,0.34941474748310991,0.25920925605194378,0,0,0,0,0.86813700000000005,0.25920925605194378,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.34941474748310991,0.25920925605194378,0,0,0,0,1,1,null,null,null,2E-3,2E-3]
[103,0,0,0,0,1,1,0.36688198039336706,0.27544897167943566,0,0,0,0,0.86097999999999997,0.27544897167943566,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.36688198039336706,0.27544897167943566,0,0,0,0,1,1,null,null,null,1E-3,1E-3]
[104,0,0,0,0,1,1,0.3780902478439413,0.28932827142602519,0,0,0,0,0.85486300000000004,0.28932827142602519,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.3780902478439413,0.28932827142602519,0,0,0,0,1,1,null,null,null,1E-3,1E-3]
[105,0,0,0,0,1,1,0.39200299999999999,0.307811,0,0,0,0,0.84671799999999997,0.307811,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.39200299999999999,0.307811,0,0,0,0,1,1,null,null,null,0,0]
[106,0,0,0,0,1,1,0.39788600000000002,0.32272499999999998,0,0,0,0,0.84014500000000003,0.32272499999999998,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.39788600000000002,0.32272499999999998,0,0,0,0,1,1,null,null,null,0,0]
[107,0,0,0,0,1,1,0.4,0.33744099999999999,0,0,0,0,0.83365999999999996,0.33744099999999999,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.33744099999999999,0,0,0,0,1,1,null,null,null,0,0]
[108,0,0,0,0,1,1,0.4,0.35154400000000002,0,0,0,0,0.82744499999999999,0.35154400000000002,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.35154400000000002,0,0,0,0,1,1,null,null,null,0,0]
[109,0,0,0,0,1,1,0.4,0.36461700000000002,0,0,0,0,0.82168300000000005,0.36461700000000002,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.36461700000000002,0,0,0,0,1,1,null,null,null,0,0]
[110,0,0,0,0,1,1,0.4,0.37624600000000002,0,0,0,0,{"$f":"ROUND((13/24)+(11/24)*(1/(1+INTRt))*(1-O93),6)","v":0.81655800000000001},{"$f":"Z93*InactMale +AA93*(1-InactMale)","v":0.37624600000000002},16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.37624600000000002,0,0,0,0,1,1,null,null,null,0,0]
[111,0,0,0,0,{"$f":"AF94","v":1},{"$f":"AG94","v":1},{"$f":"Z94","v":0.4},{"$f":"AA94","v":0.386015},{"$f":"AB94","v":0},{"$f":"J94","v":0},{"$f":"AD94","v":0},{"$f":"L94","v":0},0.812253,0.386015,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.386015,0,0,0,0,1,{"$f":"AF94","v":1},null,null,null,0,0]
[112,0,0,0,0,1,1,0.4,0.393507,0,0,0,0,0.80895099999999998,0.393507,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.393507,0,0,0,0,1,1,null,null,null,0,0]
[113,0,0,0,0,1,1,0.4,0.398308,0,0,0,0,0.80683499999999997,0.398308,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.398308,0,0,0,0,1,1,null,null,null,0,0]
[114,0,0,0,0,1,1,0.4,0.4,0,0,0,0,0.80608999999999997,0.4,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.4,0,0,0,0,1,1,null,null,null,0,0]
[115,0,0,0,0,1,1,0.4,0.4,0,0,0,0,0.80608999999999997,0.4,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.4,0,0,0,0,1,1,null,null,null,0,0]
[116,0,0,0,0,1,1,0.4,0.4,0,0,0,0,0.80608999999999997,0.4,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.4,0,0,0,0,1,1,null,null,null,0,0]
[117,0,0,0,0,1,1,0.4,0.4,0,0,0,0,0.80608999999999997,0.4,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.4,0,0,0,0,1,1,null,null,null,0,0]
[118,0,0,0,0,1,1,0.4,0.4,0,0,0,0,0.80608999999999997,0.4,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,0.4,0,0,0,0,1,1,null,null,null,0,0]
[119,0,0,0,0,1,1,0.4,1,0,0,0,0,0.54166700000000001,1,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,0.4,1,0,0,0,0,1,1,null,null,null,0,0]
[120,0,0,0,0,1,1,1,1,0,0,0,0,0.54166700000000001,1,16394.78931,130038.03270000003,44843.765681250006,0.18149999999999999,9.6699999999999994E-2,null,null,null,null,null,1,1,0,0,0,0,1,1,null,null,null,0,0]

{"sheet":"L-Trends","index":9,"n_rows":98,"n_cols":4,"rows_kept":98,"cut":false,"hidden":true,"merged":[[0,2,0,3]]}
["Actives","w/o Excise","w/ Excise Tax"]
["Year","Med Trend","Under 65","Over 65"]
[2011]
[{"$f":"1+A3","v":2012},1.07,1.07,1.07]
[2013,1.075,1.075,1.075]
[2014,1.0620000000000001,1.0620000000000001,1.0620000000000001]
[2015,1.0580000000000001,1.0580000000000001,1.0580000000000001]
[2016,1.0569999999999999,1.0569999999999999,1.0569999999999999]
[2017,1.0569999999999999,1.2470000000000001,1.129]
[2018,1.0569999999999999,1.0620000000000001,1.0629999999999999]
[2019,1.0569999999999999,1.0620000000000001,1.0649999999999999]
[2020,1.0569999999999999,1.0620000000000001,1.0660000000000001]
[2021,1.0569999999999999,1.0620000000000001,1.0649999999999999]
[2022,1.0569999999999999,1.0620000000000001,1.0649999999999999]
[2023,1.0569999999999999,1.0620000000000001,1.0640000000000001]
[2024,1.056,1.0620000000000001,1.0640000000000001]
[2025,1.056,1.0620000000000001,1.0629999999999999]
[2026,1.056,1.0620000000000001,1.0629999999999999]
[2027,1.056,1.0620000000000001,1.0629999999999999]
[{"$f":"1+A19","v":2028},1.056,1.0620000000000001,1.0620000000000001]
[2029,1.056,1.0620000000000001,1.0620000000000001]
[2030,1.056,1.0620000000000001,1.0620000000000001]
[2031,1.056,1.0620000000000001,1.0609999999999999]
[2032,1.056,1.0620000000000001,1.0609999999999999]
[2033,1.056,1.0620000000000001,1.0609999999999999]
[2034,1.056,1.0620000000000001,1.0609999999999999]
[2035,1.0549999999999999,1.0620000000000001,1.0609999999999999]
[2036,1.054,1.0620000000000001,1.0589999999999999]
[2037,1.054,1.0620000000000001,1.0580000000000001]
[2038,1.0529999999999999,1.0620000000000001,1.0569999999999999]
[2039,1.0529999999999999,1.0620000000000001,1.0569999999999999]
[2040,1.0529999999999999,1.0620000000000001,1.056]
[2041,1.052,1.0620000000000001,1.056]
[2042,1.052,1.0620000000000001,1.056]
[2043,1.052,1.0620000000000001,1.056]
[{"$f":"1+A35","v":2044},1.052,1.0620000000000001,1.0549999999999999]
[2045,1.052,1.0620000000000001,1.0549999999999999]
[2046,1.052,1.0620000000000001,1.0549999999999999]
[2047,1.052,1.0620000000000001,1.0549999999999999]
[2048,1.052,1.0620000000000001,1.0549999999999999]
[2049,1.0509999999999999,1.0620000000000001,1.054]
[2050,1.0509999999999999,1.0620000000000001,1.054]
[2051,1.0509999999999999,1.0620000000000001,1.054]
[2052,1.0509999999999999,1.0620000000000001,1.054]
[2053,1.0509999999999999,1.0620000000000001,1.054]
[2054,1.0509999999999999,1.0620000000000001,1.054]
[2055,1.0509999999999999,1.0620000000000001,1.054]
[2056,1.0509999999999999,1.0620000000000001,1.054]
[2057,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2058,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2059,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[{"$f":"1+A51","v":2060},1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2061,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2062,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2063,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2064,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2065,1.0509999999999999,1.0620000000000001,1.0529999999999999]
[2066,1.0509999999999999,1.0620000000000001,1.052]
[2067,1.0509999999999999,1.0620000000000001,1.052]
[2068,1.05,1.0620000000000001,1.052]
[2069,1.05,1.0620000000000001,1.052]
[2070,1.05,1.0620000000000001,1.052]
[2071,1.05,1.0620000000000001,1.052]
[2072,1.05,1.0620000000000001,1.052]
[2073,1.05,1.0620000000000001,1.052]
[2074,1.05,1.0620000000000001,1.0509999999999999]
[2075,1.0489999999999999,1.0620000000000001,1.05]
[{"$f":"1+A67","v":2076},1.0489999999999999,1.0620000000000001,1.05]
[2077,1.048,1.0620000000000001,1.0489999999999999]
[2078,1.048,1.0620000000000001,1.0489999999999999]
[2079,1.0469999999999999,1.0620000000000001,1.048]
[2080,1.0469999999999999,1.0620000000000001,1.048]
[2081,1.046,1.0620000000000001,1.0469999999999999]
[2082,1.046,1.0620000000000001,1.0469999999999999]
[2083,1.046,1.0620000000000001,1.0469999999999999]
[2084,1.046,1.0620000000000001,1.0469999999999999]
[2085,1.046,1.0620000000000001,1.0469999999999999]
[2086,1.046,1.0620000000000001,1.0469999999999999]
[2087,1.046,1.0620000000000001,1.0469999999999999]
[2088,1.046,1.0620000000000001,1.0469999999999999]
[2089,1.046,1.0620000000000001,1.046]
[2090,1.046,1.0620000000000001,1.046]
[2091,1.046,1.0620000000000001,1.046]
[{"$f":"1+A83","v":2092},1.046,1.0620000000000001,1.046]
[2093,1.046,1.0620000000000001,1.046]
[2094,1.046,1.0620000000000001,1.046]
[2095,1.046,1.0620000000000001,1.046]
[2096,1.046,1.0620000000000001,1.046]
[2097,1.046,1.0620000000000001,1.046]
[2098,1.046,1.0620000000000001,1.046]
[2099,1.046,1.0620000000000001,1.046]
[2100,1.046,1.0620000000000001,1.046]
[2101,1.046,1.0620000000000001,1.046]
[2102,1.046,1.0620000000000001,1.046]
[2103,1.046,1.0620000000000001,1.046]
[2104,1.046,1.0620000000000001,1.046]
[2105,1.046,1.0620000000000001,1.046]
[2106,1.046,1.0620000000000001,1.046]

{"sheet":"Glossary","index":10,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[9,2,10,9],[12,2,13,9],[11,2,11,9],[14,2,15,9],[29,1,30,1],[25,1,27,1],[16,1,17,1],[14,1,15,1],[19,1,24,1],[1,1,2,1],[4,1,5,1],[6,1,7,1],[9,1,10,1],[12,1,13,1],[0,2,0,9],[29,2,30,9],[18,2,18,9],[28,2,28,9],[21,3,21,9],[22,3,22,9],[25,2,27,9],[24,3,24,9],[16,2,17,9],[19,2,19,9],[20,3,20,9],[1,2,2,9],[8,2,8,9],[3,2,3,9],[4,2,5,9],[6,2,7,9]]}
[null,"Term","Definition"]
[null,"Amortization of UAAL","This is the amortization of the current unfunded actuarial accrued liability.  The amortization period can vary from 10 to 30 years, and can be done on an open or closed basis."]
[]
[null,"Active Members","Members currently employed and working."]
[null,"Actuarial Accrued Liability","(AAL) - The liability calculated under the Projected Unit Credit method.  This can be thought of as the total liability that has been accrued, or earned, as of today.  Also known as the GASB 45 Liability."]
[]
[null,"Alternative Measurement Method","A simplified method allowed by GASB to calculate the required actuarial information for GASB 45.  Please see GASB's requirements for further non actuarial disclosures."]
[]
[null,"Annual OPEB Cost","This is the income statement expense for accounting purposes.  It is equal to the ARC with two NOO adjustments."]
[null,"Annual Required Contribution","(ARC) - This is the amount that, if contributed yearly, would fully fund the health subsidies by the end of the 15 year amortization.  It is made up of the normal cost plus the amortization of the current unfunded actuarial accrued liability."]
[]
[null,"Closed Group","The active and inactive members currently in the system (excludes new entrants in the future)."]
[null,"Contributions","The estimated current year's contributions.  Under pay-as-you-go funding, this amount equals the amount of subsidies paid out to current retirees in the current year."]
[]
[null,"Inactive Members","Members who have left service, but are eligible to receive or are receiving medical benefits.  Includes retirees, beneficiaries, and terminated members."]
[]
[null,"Long-Term Care","The amount that is paid towards long-term care for LEOFF 1 members.  This is typically a steady amount in the form of insurance rather than large infrequent payments directly to the care taker."]
[]
[null,"Medical","The amount that is paid towards medical benefits for LEOFF 1 members (not including long-term care)."]
[null,"Office of the State Actuary","Our office can be reached at:"]
[null,null,"Phone - ","360-786-6140"]
[null,null,"Web - ","http://osa.leg.wa.gov"]
[null,null,"Address - ","2100 Evergreen Park Dr SW"]
[null,null,null,"Olympia, WA 98501"]
[null,null,"E-mail -","state.actuary@leg.wa.gov"]
[null,"Net OPEB Obligation","(NOO) - This is the balance sheet item associated with the unfunded actuarial accrued liability.  It grows when the annual OPEB cost is larger than the year's contributions and it shrinks when the annual OPEB cost is smaller than the year's contributions.  The NOO is amortized in the annual OPEB cost over 15 years."]
[]
[]
[null,"Normal Cost","This is the portion of the liability that is earned in one year of time.  This makes up part of the ARC."]
[null,"Present Value of Future Benefits","(PVFB) - The total liability expected to be paid in all future years in today's dollars.  This is made up of the liability earned to date (AAL) and the liability expected to be earned in the future."]