{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro and Data Inputs","GASB Results","Additional Disclosures","Certification Letter","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":26,"comments":3,"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":"Intro and Data Inputs","index":0,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,1,0,8],[2,1,2,8],[21,2,21,6],[19,2,19,7],[22,2,22,6],[8,2,8,7],[9,2,9,7],[10,2,10,7],[13,2,13,7],[4,2,4,7],[38,1,38,8],[29,2,29,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[18,2,18,7],[26,2,26,3]]}
[null,"GASB 75 Alternative Measurement Method for LEOFF 1"]
[]
[null,"Welcome to the Office of the State Actuary's AMM Online Tool"]
[null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist local government employers in Washington State covering Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1 retiree healthcare costs with their reporting requirements for Other Post-Employment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board (GASB) Statement No. 75.\nPlease review the following explanation and directions below, along with the Additional Disclosures and Certification Letter before proceeding."]
[]
[null,"Requirements to use this tool"]
[null,"The following requirements must be met to use this tool:"]
[null,null,"(1) Employers must be local government entities in Washington State.  Employers outside the State of \n      Washington are not eligible to use this tool."]
[null,null,"(2) Covered members must be active in or retired from LEOFF 1.  \n     Please see the Public Employees' Benefit Board (PEBB) AMM Online Tool for reporting PEBB\n     healthcare obligations."]
[null,null,"(3) Employers must have less than 100 total LEOFF 1 members."]
[]
[null,"Steps to calculate your reporting results"]
[null,null,"(1) Enable Macros.  For Excel versions 2010 or greater, there should be a tan strip across the top of the\n     screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and annual payroll (if any) of active members and retirees.   \n      Please see the Additional Disclosures for further guidance."]
[null,null,"(3) Group active member and retiree information by the age divisions according to the Data Inputs table below. "]
[null,null,"(4) Calculate the average age for each age division. "]
[null,null,"(5) Copy your data into the Data Inputs table below.  There has been an effort by OSA to screen unreasonable\n      inputs into the tool.  However, the ultimate responsibility of the accuracy of the inputs, and in effect the\n      results, falls on the user of the tool. "]
[null,null,"(6) Determine if you want to include Excise Tax in your reporting results."]
[null,null,"(7) Press the Calculate button.  Please print the entire workbook for your records (5 pages). "]
[]
[null,null,"Data Inputs"]
[null,null,"LEOFF 1 Members (Actives and Retirees)"]
[null,null,"Age Divisions","55-64","65-69","70-74","75+"]
[null,null,"Number of Members",0,0,0,0]
[null,null,"Average Age",60,67,72,80]
[null,null,"Annual Covered Employee Payroll =",null,0]
[]
[null,"Excise Tax"]
[null,null,"The federal Patient Protection and Affordable Care Act levies a 40 percent excise tax on employers for the value of health plan costs that exceed certain thresholds.  Plans that exceed this threshold are considered high cost or \"Cadillac\" health plans.  The excise tax impacts the medical inflation trend for these \"Cadillac\" plans.  Medical trend, claims costs, and aging factors were determined by healthcare actuaries at Milliman.  The medical inflation trend is the percent that medical costs are expected to increase in future years.  This tool allows the user to calculate costs with and without the excise tax included in the medical inflation trend.  The inclusion of this excise tax in the tool does not represent tax advice or an opinion that this tax applies to this plan.  Please consult your auditor or tax advisor for further information.  Please see the 2016 LEOFF 1 Medical Benefits Actuarial Valuation Report on our website for more information. "]
[]
[null,"Do you want to include Excise Tax in your reporting results?"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Page 1 of 5"]

{"sheet":"GASB Results","index":1,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[12,2,12,3],[0,1,0,7],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[11,2,11,3],[37,4,37,5],[13,2,13,3],[14,2,14,3],[15,2,15,3],[17,2,17,4],[25,5,26,6],[27,2,27,6],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[55,1,55,7],[43,4,43,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[44,4,44,5],[45,4,45,5],[51,4,51,5],[53,2,53,5],[50,4,50,5],[49,4,49,5],[48,4,48,5],[47,4,47,5]]}
[null,"LEOFF 1 - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total Other Liability and Related Ratios"]
[null,null,"Measurement Date of June 30, 2018"]
[null,null,"Total OPEB Liability (TOL)"]
[null,null,"Service Cost*",null,{"$f":"ROUND(Log!L5,0)","v":0}]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E13)*Lookups!L1+E10*((1+Lookups!L1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0}]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Estimated Benefit Payments",null,{"$f":"-ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!B3:H3),0)","v":0}]
[null,null,"Other",null,0]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E14-E13","v":0}]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"ROUND((Log!L6-E6-E10)/(1+Lookups!L1),0)","v":0}]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E27","v":0}]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E14/E15, \"N/A\")","v":"N/A"}]
[]
[null,null,"OPEB Expense for Fiscal Year Ending June 30, 2018"]
[null,null,null,"Service Cost*",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E19:E23)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A*","*See Additional Disclosures tab for more details and guidance."]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E14","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E14","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"\"6/30/\"&Lookups!L14","v":"6/30/2018"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"E34","v":"6/30/2018"}]
[null,null,"Actuarial Cost Method",null,"Entry Age*"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate1"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!L1","v":3.5799999999999998E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!L2","v":3.8699999999999998E-2}]
[null,null,"Healthcare Trend Rates2"]
[null,null,null,"Medical Costs","Initial rate is approximately 12% / 7% for Excise Tax / No Excise Tax, \ntrends down to about 5% in 2080."]
[null,null,null,"Long-Term Care ",4.4999999999999998E-2]
[null,null,null,"Medicare Part B Premiums","Approximately 5%, varies by year."]
[null,null,"Mortality Rates (assume 100% male population)*"]
[null,null,"   Base Mortality Table",null," RP-2000 Mortality Table"]
[null,null,"   Age Setback",null," +1 year Healthy / -2 years Disabled\nBlended 50%/50% Healthy/Disabled"]
[null,null,"   Mortality Improvements",null,"100% Scale BB"]
[null,null,"   Projection Period",null,"Generational"]
[null,null,"Medicare Participation Rate",null,1]
[null,null,"1Source:  Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"2For additional detail on the healthcare trend rates, please see OSA's 2016 LEOFF 1 Medical \n  Benefits Actuarial Valuation Report."]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":2,"n_rows":46,"n_cols":4,"rows_kept":46,"cut":false,"hidden":false,"merged":[[46,1,46,3],[0,1,0,3]]}
[null,"LEOFF 1 - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying GASB 45 actuarial valuation we performed at the plan-level."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,"We assume the inputs you provide are as of the measurement date of 6/30/2018.  If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable.  Please consult with your auditor for further guidance."]
[]
[null,null,"Transactions Subsequent to Measurement Date:"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/2018 measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results.\"&\"  You may use your actual benefit payments for this period (if known), or our estimate as provided below.  Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2018 measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results.  You may use your actual benefit payments for this period (if known), or our estimate as provided below.  Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"We estimate your first-year projected monthly benefits are $\"&ROUND(Log!L7/12,0)&\".  If your reporting date is after the measurement date, multiply this amount by the number of months between your fiscal year-end and the measurement date.  We believe this approach will serve as a reasonable estimate under this AMM Online Tool.\"","v":"We estimate your first-year projected monthly benefits are $0.  If your reporting date is after the measurement date, multiply this amount by the number of months between your fiscal year-end and the measurement date.  We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/2018 reporting date, your estimated transactions subsequent to the measurement date would be $\"&ROUND(Log!L7/12,0)&\" x 6 = $\"&ROUND(Log!L7/2,0)&\".\"","v":"In other words, if you have a 12/31/2018 reporting date, your estimated transactions subsequent to the measurement date would be $0 x 6 = $0."}]
[]
[null,null,"OSA actuarial reports relied upon for purposes of this AMM Online Tool:"]
[]
[null,null,"2016 LEOFF 1 Medical Benefits Actuarial Valuation Report"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ We assumed any remaining active members will retire immediately following the measurement date."]
[null,null,"   ▪ We made this simplifying assumption considering that over 99 percent of LEOFF 1 members are already retired \n      and the remaining members are eligible to retire."]
[null,null,"   ▪ This approach inherently assumes that all liabilities are fully earned and the Service Cost equals zero.  In other \n      words, the Entry Age Normal Total OPEB Liability is by definition equal to the Present Value of Future Benefits.  \n      Further, we implicitly do not need to make an assumption with respect to Projected Salary Changes."]
[]
[null,null,"◊ Each cohort is assumed to be 100 percent male. "]
[null,null,"   ▪ As of the measurement date, greater than 98 percent of the eligible LEOFF 1 population is male.  For purposes of\n     this AMM Online Tool, we believe this simplification is reasonable and note that it only impacts the mortality\n     assumptions selected.  We will continue to monitor this assumption for future versions of the tool. "]
[]
[null,null,"◊ We selected the four age-based cohorts for this AMM Online Tool based upon the overall distribution of the \n   LEOFF 1 eligible population.  We believe this grouping approach is reasonable for purposes of the AMM."]
[]
[null,null,"◊ Medical and long-term care costs were projected from June 30, 2016 to the measurement date of June 30, 2018\n   using the healthcare trend rates detailed in the 2016 LEOFF 1 Medical Benefits Actuarial Valuation Report. "]
[]
[]
[]
[]
[]
[]
[null,null,"We would like to hear your feedback if you used this tool.  Please send us an email at:"]
[null,null,"State.Actuary@leg.wa.gov"]
[]
[null,null,"Glossary"]
[null,null,"Link to the OSA website that includes definitions for frequently used actuarial and OPEB terms."]
[null,null,null,"Page 3 of 5"]

{"sheet":"Certification Letter","index":3,"n_rows":117,"n_cols":4,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,1,0,3],[59,1,59,3],[60,1,60,3],[117,1,117,3]]}
[null,"GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Inactive","index":4,"n_rows":101,"n_cols":43,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,19,0,21],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,16,0,18]]}
["Inactives",1,null,"Medical","Medicare",null,"LTC - Inst.","LTC - Non Inst.",null,"Medical - Age<65",null,"Medical - Age>=65",null,"Medicare ",null,null,"LTC - Inst.",null,null,"LTC - Non Inst.",null,null,null,"Medical","Medicare",null,null,"LTC - Inst.","LTC - Non Inst.",null,null,null,null,null,"Pct Male",1,null,null,null,null,null,"PV of "]
["Year",null,null,"Cost","Cost",null,"Cost","Cost",null,"Trend","Rel Trend","Trend","Rel Trend","Trend","Rel Trend",null,"Rate","Trend","Rel Trend","Rate","Trend","Rel Trend",null,"Net Cost","Net Cost","Total",null,"Net Cost","Net Cost","Total",null,"Grand Total",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,null,"Benefits"]
[{"$f":"ValYear","v":2018},80,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":16563.61},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":193012.84},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":102315.75},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.1839999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.123},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,6)+Sens","v":1.0565},1,null,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.5000000000000001E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":3.9899999999999998E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1,null,{"$f":"IF(B3<=120,IF(B3<65,D3*K3,D3*M3),\"\")","v":16563.61},{"$f":"IF(B3<=120,E3*O3,\"\")","v":1506.57},{"$f":"IF(B3<=120,X3+Y3,\"\")","v":18070.18},null,{"$f":"IF(B3<=120,G3*Q3*S3,\"\")","v":4825.3209999999999},{"$f":"IF(B3<=120,H3*T3*V3,\"\")","v":4082.3984249999999},{"$f":"IF(B3<=120,AB3+AC3,\"\")","v":8907.7194249999993},null,{"$f":"IF(B3<=120,Z3+AD3, \"\")","v":26977.899425},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:F,6)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,2))^($A3-$A$3),\"\")","v":5.2723000000000006E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:G,7)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,3))^($A3-$A$3),\"\")","v":4.3080500000000001E-2},{"$f":"IF(B3<121,(PCTMALE*AH3+(1-PCTMALE)*AI3),\"\")","v":5.2723000000000006E-2},1,1,{"$f":"IF(AJ3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ3),6))","v":0.96082900000000004},null,null,{"$f":"IF(B3<=120,AF3*AK3*AL3*AM3,\"\")","v":25921.148126623324}]
[{"$f":"1+A3","v":2019},{"$f":"1+B3","v":81},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":16591.66},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":194000.12},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":102315.75},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.161},{"$f":"K3*J3","v":1.1839999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.111},{"$f":"M3*L3","v":1.123},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},{"$f":"O3*N3","v":1.0565},null,{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.8400000000000002E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S3*R3","v":1.0449999999999999},{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":4.2999999999999997E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V3*U3","v":1.0449999999999999},null,{"$f":"IF(B4<=120,IF(B4<65,D4*K4,D4*M4),\"\")","v":18632.43418},{"$f":"IF(B4<=120,E4*O4,\"\")","v":1591.6912049999999},{"$f":"IF(B4<=120,X4+Y4,\"\")","v":20224.125384999999},null,{"$f":"IF(B4<=120,G4*Q4*S4,\"\")","v":5757.5355613599995},{"$f":"IF(B4<=120,H4*T4*V4,\"\")","v":4597.5582262499993},{"$f":"IF(B4<=120,AB4+AC4,\"\")","v":10355.09378761},null,{"$f":"IF(B4<=120,Z4+AD4, \"\")","v":30579.219172609999},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:F,6)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,2))^($A4-$A$3),\"\")","v":5.7812604999999996E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:G,7)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,3))^($A4-$A$3),\"\")","v":4.7224917999999998E-2},{"$f":"IF(B4<121,(PCTMALE*AH4+(1-PCTMALE)*AI4),\"\")","v":5.7812604999999996E-2},{"$f":"IF(B4<121,AK3*(1-AJ3),\"\")","v":0.94727700000000004},{"$f":"IF(B4<121,AL3/(1+IntRt),\"\")","v":0.9654373431164317},{"$f":"IF(AJ4=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ4),6))","v":0.95857700000000001},null,null,{"$f":"IF(B4<=120,AF4*AK4*AL4*AM4,\"\")","v":26807.386881610677}]
[2020,82,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":16619.72},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":194987.4},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":102315.75},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0569999999999999},{"$f":"K4*J4","v":1.3746240000000001},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.06},{"$f":"M4*L4","v":1.2476529999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},{"$f":"O4*N4","v":1.1167205},null,{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":3.1800000000000002E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S4*R4","v":1.0920249999999998},{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":4.6199999999999998E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V4*U4","v":1.0920249999999998},null,20735.643517159999,1682.4176036849999,22418.061120844999,null,6771.2094724229992,5161.9886884912494,11933.198160914249,null,34351.259281759252,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:F,6)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,2))^($A5-$A$3),\"\")","v":6.3499285799999999E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:G,7)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,3))^($A5-$A$3),\"\")","v":5.1851305064E-2},6.3499285799999999E-2,{"$f":"IF(B5<121,AK4*(1-AJ4),\"\")","v":0.89251244897341508},0.93206926348371466,0.95606100000000005,null,null,27320.631540810205]
[2021,83,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":16556.91},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":195316.49},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":101753.58},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0569999999999999},{"$f":"K5*J5","v":1.4529775679999999},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.06},1.3225121799999999,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,6)+Sens","v":1.0585},1.1803735684999999,null,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":3.78E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.1411661249999998,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":5.1299999999999998E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1411661249999998,null,21896.7151381638,1778.3154070950447,23675.030545258844,null,8425.1876451838652,5956.8399898453945,14382.027635029259,null,38057.058180288106,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:F,6)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,2))^($A6-$A$3),\"\")","v":6.96173330305625E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:G,7)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,3))^($A6-$A$3),\"\")","v":5.7026279768223997E-2},6.96173330305625E-2,0.83583854589599427,0.89985447333820678,0.95335400000000003,null,null,27288.777644299189]
[2022,84,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":16494.52},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":195645.58},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":101191.4},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0569999999999999},1.5357972893759997,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.06},1.4018629108,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,6)+Sens","v":1.0585},{"$f":"O6*N6","v":1.2494254222572498},null,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":4.3799999999999999E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.1925186006249997,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":5.6500000000000002E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1925186006249997,null,23123.055819448819,1882.3468584101049,25005.402677858925,null,10219.021505666908,6818.0034098655788,17037.024915532485,null,42042.42759339141,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:F,6)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,2))^($A7-$A$3),\"\")","v":7.6200252436543117E-2},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:G,7)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,3))^($A7-$A$3),\"\")","v":6.2805194179561596E-2},7.6200252436543117E-2,0.7776496954865717,0.8687531119310743,0.95044099999999998,null,null,26995.621292793712]
[2023,85,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":16432.27},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":195974.68},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":100629.23},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0580000000000001},1.6233377348704316,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0609999999999999},1.485974685448,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,6)+Sens","v":1.0585},1.3225168094592989,null,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":4.99E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.2461819376531247,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":6.1600000000000002E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.2461819376531247,null,24417.93724444661,1992.4641496270958,26410.401394073706,null,12186.583312022218,7724.7834556780235,19911.366767700241,null,46321.768161773944,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:F,6)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,2))^($A8-$A$3),\"\")","v":8.3289076757996988E-2},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:G,7)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,3))^($A8-$A$3),\"\")","v":6.9206816018895445E-2},8.3289076757996988E-2,0.718392592383294,0.83872669620686835,0.94730400000000003,null,null,26439.717579056025]
[2024,86,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":16370.29},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":196303.77},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":100067.06},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},1.7174913234929168,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0609999999999999},1.5766191412603279,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,6)+Sens","v":1.0585},1.399884042812668,null,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":5.5899999999999998E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3022601248475152,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":6.6799999999999998E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3022601248475152,null,25809.712561982535,2109.0233023802812,27918.735864362818,null,14290.196176378498,8704.9312488547494,22995.127425233248,null,50913.863289596062,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:F,6)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,2))^($A9-$A$3),\"\")","v":9.0919380114213091E-2},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:G,7)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,3))^($A9-$A$3),\"\")","v":7.6207993037879673E-2},9.0919380114213091E-2,0.65855833661390539,0.80973807318678148,0.94392799999999999,null,null,25627.942014118198]
[2025,87,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":16308.46},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":196632.86},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":99504.88},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},1.8188233115789987,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},1.6727929088772078,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,6)+Sens","v":1.0585},1.4817772593172092,null,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":6.1899999999999997E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3608618304656532,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.1900000000000006E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3608618304656532,null,27280.676242707588,2232.4011655695276,29513.077408277117,null,16563.830519557454,9736.1510665549868,26299.981586112441,null,55813.058994389561,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:F,6)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,2))^($A10-$A$3),\"\")","v":0.10165241803578633},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:G,7)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,3))^($A10-$A$3),\"\")","v":8.3729588849723618E-2},0.10165241803578633,0.59868262087992186,0.78175137399766503,0.93917799999999996,null,null,24532.908618476944]
[2026,88,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":16246.91},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":193012.84},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":96131.83},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},1.9261338869621596,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},1.7765060692275947,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,6)+Sens","v":1.0585},1.5684612289872659,null,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":7.1999999999999995E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4221006128366076,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.6100000000000001E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4221006128366076,null,28862.7342211945,2362.9966337553451,31225.730854949845,null,19762.82481955205,10403.565124499559,30166.389944051611,null,61392.120799001452,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:F,6)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,2))^($A11-$A$3),\"\")","v":0.11366340573909114},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:G,7)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,3))^($A11-$A$3),\"\")","v":9.1630330607972682E-2},0.11366340573909114,0.53782508483147584,0.7547319694899256,0.93386400000000003,null,null,23271.805108677185]
[2027,89,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":189392.82},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":92758.79},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},2.0397757862929269,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},1.8866494455197056,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,6)+Sens","v":1.0585},1.660216210883021,null,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":8.2000000000000003E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4860951404142548,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.0299999999999996E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4860951404142548,null,30536.609864887112,2501.2319368300327,33037.841801717143,null,23079.371453370841,11069.225480091422,34148.596933462264,null,67186.438735179399,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:F,6)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,2))^($A12-$A$3),\"\")","v":0.12645054808674461},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:G,7)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,3))^($A12-$A$3),\"\")","v":9.9716022359401094E-2},0.12645054808674461,0.47669405399761466,0.72864642738938556,0.92820499999999995,null,null,21661.179429048134]
[2028,90,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":185772.79999999999},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":89385.74},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},2.1601225576842094,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},2.0036217111419274,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,6)+Sens","v":1.0585},1.7573388592196777,null,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":9.2100000000000001E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.5529694217328962,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4599999999999995E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.5529694217328962,null,32429.879676510114,2647.5540051345897,35077.433681644703,null,26570.801904431457,11743.606953128608,38314.408857560062,null,73391.842539204765,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:F,6)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,2))^($A13-$A$3),\"\")","v":0.14050520512865569},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:G,7)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,3))^($A13-$A$3),\"\")","v":0.11086444725982832},0.14050520512865569,0.41641582959992407,0.7034624709300884,0.92198599999999997,null,null,19821.671805865593]
[2029,91,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":182152.78},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":86012.69},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},2.2875697885875774,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},2.127846257232727,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,6)+Sens","v":1.056},1.8601431824840289,null,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.1021},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.6228530457108765,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.8800000000000004E-2},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6228530457108765,null,34440.532216453743,2802.4359144349633,37242.968130888708,null,30181.494487766497,12395.232887142149,42576.727374908645,null,79819.695505797354,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:F,6)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,2))^($A14-$A$3),\"\")","v":0.15581123969737309},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:G,7)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,3))^($A14-$A$3),\"\")","v":0.12255524325031446},0.15581123969737309,0.35790723804316737,0.67914893891686456,0.91521399999999997,null,null,17756.944178347112]
[2030,92,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":178532.76},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":82639.649999999994},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},2.4225364061142445,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},2.2597727251811563,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},1.9643112007031347,null,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.11219999999999999},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.6958814327678657,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.2999999999999999E-2},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6958814327678657,null,36575.845213873879,2959.3723256433213,39535.217539517202,null,33970.838074942723,13033.67546822545,47004.51354316817,null,86539.731082685379,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:F,6)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,2))^($A15-$A$3),\"\")","v":0.17172642636302929},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:G,7)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,3))^($A15-$A$3),\"\")","v":0.134660415989481},0.17172642636302929,0.30214126758699866,0.65567574716824151,0.90817099999999995,null,null,15569.775042954541]
[2031,93,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":173431.83},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":81290.429999999993},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},2.5654660540749847,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},2.3998786341423881,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.0684196943404007,null,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.1208},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.7721960972424196,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.2499999999999999E-2},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.7721960972424196,null,38843.547617134056,3116.2190589024176,41959.766676036474,null,37128.50964144418,13325.788907997123,50454.298549441301,null,92414.065225477767,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:F,6)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,2))^($A16-$A$3),\"\")","v":0.18869622160852867},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:G,7)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,3))^($A16-$A$3),\"\")","v":0.14707116747655205},0.18869622160852867,0.25025562744748764,0.63301385129198828,0.90066199999999996,null,null,13185.511442695817]
[2032,94,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":168330.89},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":79941.210000000006},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},2.7168285512654089,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},2.5486711094592165,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.1780459381404418,null,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.1293},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.8519449216183284,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.1999999999999998E-2},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.8519449216183284,null,41251.847569396377,3281.378669024245,44533.226238420626,null,40307.922119488256,13620.298045652238,53928.22016514049,null,98461.446403561116,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:F,6)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,2))^($A17-$A$3),\"\")","v":0.20668687077577569},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:G,7)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,3))^($A17-$A$3),\"\")","v":0.15969241597557157},0.20668687077577569,0.20303333611187513,0.6111352107472372,0.89270099999999997,null,null,10906.286189779163]
[2033,95,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":163229.96},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":78591.990000000005},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},2.8771214357900678,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},2.706688718245688,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.2934823728618849,null,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.13789999999999999},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.935282443091153,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.1399999999999995E-2},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.935282443091153,null,43809.462118698953,3455.29173848253,47264.75385718148,null,43562.068849299569,13901.729635094027,57463.798484393599,null,104728.55234157508,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:F,6)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,2))^($A18-$A$3),\"\")","v":0.22569078028392855},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:G,7)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,3))^($A18-$A$3),\"\")","v":0.17242897316329805},0.22569078028392855,0.16106901120774536,0.59001275414871324,0.88429199999999997,null,null,8801.0439300775724]
[2034,96,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":158129.01999999999},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":77242.77},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},3.0468716005016816,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},2.8745034187769209,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.4150369386235648,null,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.1464},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.0223701530302547,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0899999999999995E-2},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.0223701530302547,null,46525.648770058295,3638.4222006221039,50164.070970680397,null,46818.048079035303,14199.804658011113,61017.852737046414,null,111181.92370772682,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:F,6)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,2))^($A19-$A$3),\"\")","v":0.24573364201707437},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:G,7)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,3))^($A19-$A$3),\"\")","v":0.18518428416318258},0.24573364201707437,0.12471722038870849,0.56962034577014209,0.87542399999999998,null,null,6914.5599912640537]
[2035,97,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},3.2266370249312808,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},3.0527226307410902,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.5430338963706136,null,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.1133768099166161,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.1133768099166161,null,49410.238993801911,3831.2585772550751,53241.497571056985,null,50127.929308400024,14499.406840739148,64627.33614913917,null,117868.83372019615,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:F,6)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,2))^($A20-$A$3),\"\")","v":0.26686640861547728},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:G,7)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,3))^($A20-$A$3),\"\")","v":0.19786900377284306},0.26686640861547728,9.4070003600345023E-2,0.54993275320538915,0.86607299999999998,null,null,5280.976476476857]
[2036,98,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},3.4170086094022261,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},3.2419914338470379,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.6778146928782558,null,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.2084787663628638,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.2084787663628638,null,52473.673811417633,4034.3152818495937,56507.989093267228,null,52383.686127278022,15151.880148572409,67535.566275850433,null,124043.55536911766,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:F,6)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,2))^($A21-$A$3),\"\")","v":0.27891195196604407},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:G,7)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,3))^($A21-$A$3),\"\")","v":0.2029287916648643},0.27891195196604407,6.8965879581075931E-2,0.53092561614731526,0.86074200000000001,null,null,3909.4454692869053]
[2037,99,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},3.6186121173569572,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},3.4429949027455544,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.8197388716008032,null,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.3078603108491924,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.3078603108491924,null,55727.041587725522,4248.1339917876221,59975.175579513147,null,54740.952003005528,15833.714755258165,70574.666758263687,null,130549.84233777683,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:F,6)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,2))^($A22-$A$3),\"\")","v":0.30150984843533429},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:G,7)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,3))^($A22-$A$3),\"\")","v":0.21577922351719733},0.30150984843533429,4.9730471488062901E-2,0.51257541624571856,0.85074300000000003,null,null,2831.0991919977519]
[2038,100,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},3.8321102322810177,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0620000000000001},3.6564605867157791,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},2.9691850317956456,null,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.4117140248374058,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.4117140248374058,null,59182.11816616451,4473.2850933523659,63655.403259516876,null,57204.294843140771,16546.231919244779,73750.526762385547,null,137405.93002190243,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:F,6)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,2))^($A23-$A$3),\"\")","v":0.31308069034616032},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:G,7)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,3))^($A23-$A$3),\"\")","v":0.22272841525007397},0.31308069034616032,3.4736244567079348E-2,0.49485944800706561,0.84562300000000001,null,null,1997.3169745811772]
[2039,101,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},4.0582047359855977,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0609999999999999},3.8831611430921575,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,6)+Sens","v":1.0505},3.1265518384808146,null,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.5202411559550888,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.5202411559550888,null,62851.409492466715,4710.3692033000407,67561.778695766756,null,59778.488111082101,17290.812355610793,77069.30046669289,null,144631.07916245965,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:F,6)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,2))^($A24-$A$3),\"\")","v":0.33647387063218753},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:G,7)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,3))^($A24-$A$3),\"\")","v":0.2407227641710365},0.33647387063218753,2.3860997137985087E-2,0.4777557907000054,0.83527200000000001,null,null,1377.1590430858889]
[2040,102,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},4.2976388154087477,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.06},4.1200339728207789,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,6)+Sens","v":1.0485},3.284442706324096,null,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.6336520079730676,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.6336520079730676,null,66685.345471507186,4948.2428480666931,71633.588319573872,null,62468.520076080793,18068.89891161328,80537.41898769408,null,152171.00730726795,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:F,6)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,2))^($A25-$A$3),\"\")","v":0.34643221294672816},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:G,7)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,3))^($A25-$A$3),\"\")","v":0.25157498195691169},0.34643221294672816,1.5832395073823696E-2,0.46124328123190322,0.83086499999999996,null,null,923.29195578827068]
[2041,103,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},4.5511995055178636,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0589999999999999},4.3672360111900259,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,6)+Sens","v":1.0485},3.4437381775808147,null,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.7521663483318557,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.7521663483318557,null,70686.466199797622,5188.2326261979279,75874.698825995554,null,65279.603479504425,18881.999362635877,84161.602842140303,null,160036.30166813586,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:F,6)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,2))^($A26-$A$3),\"\")","v":0.36932083329500742},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:G,7)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,3))^($A26-$A$3),\"\")","v":0.27458756417745261},0.36932083329500742,1.0347543412152077E-2,0.44530148796283375,0.82073700000000005,null,null,605.2209075964771]
[2042,104,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},4.8197202763434168,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0589999999999999},4.6249029358502369,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,6)+Sens","v":1.0485},3.6107594791934843,null,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.8760138340067889,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.8760138340067889,null,74856.967705585674,5439.8619085685277,80296.829614154209,null,68217.185636082126,19731.689333954488,87948.874970036617,null,168245.70458419083,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:F,6)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,2))^($A27-$A$3),\"\")","v":0.37540907674596991},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:G,7)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,3))^($A27-$A$3),\"\")","v":0.28809942971481595},0.37540907674596991,6.5259800566198076E-3,0.4299106854246319,0.81804299999999996,null,null,386.13938437809935]
[2043,105,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},5.1040837726476784,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0580000000000001},4.8977722090654003,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,6)+Sens","v":1.0485},3.7858813139343681,null,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.0054344565370941,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.0054344565370941,null,79273.528800215208,5703.6952111341006,84977.224011349303,null,71286.958989705803,20619.615353982437,91906.574343688233,null,176883.79835503752,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:F,6)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,2))^($A28-$A$3),\"\")","v":0.39600150000000001},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:G,7)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,3))^($A28-$A$3),\"\")","v":0.31526799999999999},0.39600150000000001,4.0760679087015533E-3,0.41505182991372069,0.80893099999999996,null,null,242.07128650684254]
[2044,106,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},5.4052247152338913,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0580000000000001},5.1818429971911941,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,6)+Sens","v":1.0485},3.9694965576601851,null,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.1406790070812631,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.1406790070812631,null,83871.393470627707,5980.3244288741043,89851.717899501818,null,74494.872144242559,21547.498044911648,96042.3701891542,null,185894.08808865602,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:F,6)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,2))^($A29-$A$3),\"\")","v":0.39894300000000005},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:G,7)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,3))^($A29-$A$3),\"\")","v":0.33008300000000002},0.39894300000000005,2.461938902753875E-3,0.40070653592751559,0.80762999999999996,null,null,148.10909160518435]
[2045,107,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},5.7241329734326909,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0580000000000001},5.4823898910282836,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,6)+Sens","v":1.0485},4.1620171407067037,null,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.2820095623999199,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.2820095623999199,null,88735.934291924117,6270.3701636744981,95006.304455598613,null,77847.141390733479,22517.135456932672,100364.27684766616,null,195370.58130326477,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:F,6)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,2))^($A30-$A$3),\"\")","v":0.4},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:G,7)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,3))^($A30-$A$3),\"\")","v":0.34449249999999998},0.4,1.4797656110725357E-3,0.38685705341524962,0.80716200000000005,null,null,90.274133057114497]
[2046,108,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},6.0618568188652198,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0580000000000001},5.8003685047079241,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,6)+Sens","v":1.0485},4.3638749720309784,null,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.4296999927079161,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.4296999927079161,null,93882.618480855715,6574.4831166127105,100457.10159746843,null,81350.262753316478,23530.406552494642,104880.66930581111,null,205337.77090327954,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:F,6)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,2))^($A31-$A$3),\"\")","v":0.4},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:G,7)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,3))^($A31-$A$3),\"\")","v":0.35808050000000002},0.4,8.8785936664352138E-4,0.37348624581507012,0.80716200000000005,null,null,54.960205070018944]
[2047,109,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},6.4195063711782669,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0569999999999999},6.1367898779809842,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,6)+Sens","v":1.0485},4.5755229081744808,null,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.5840364923797723,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.5840364923797723,null,99327.81035274535,6893.3455477684274,106221.15590051378,null,85011.024577215721,24589.274847356897,109600.29942457261,null,215821.4553250864,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:F,6)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,2))^($A32-$A$3),\"\")","v":0.4},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:G,7)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,3))^($A32-$A$3),\"\")","v":0.37043150000000002},0.4,5.3271561998611281E-4,0.36057756885023179,0.80716200000000005,null,null,33.461812537432763]
[2048,110,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},6.7982572470777844,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0569999999999999},6.4865869010259001,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,6)+Sens","v":1.0485},4.7974357692209431,null,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.7453181345368618,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.7453181345368618,null,104989.49554285183,7227.6728068351958,112217.16834968702,null,88836.520683190422,25695.792215487956,114532.31289867838,null,226749.48124836542,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:F,6)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,2))^($A33-$A$3),\"\")","v":0.4},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:G,7)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,3))^($A33-$A$3),\"\")","v":0.38113050000000004},0.4,3.1962937199166765E-4,0.34811505005815002,0.80716200000000005,null,null,20.364628455544828]
[2049,111,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},7.1993544246553736,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0569999999999999},6.8563223543843757,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,6)+Sens","v":1.048},5.0301114040281591,null,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.9138574505910202,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.9138574505910202,null,110973.89678879437,7578.2149379667035,118552.11172676108,null,92834.164113933977,26852.102865184912,119686.2669791189,null,238238.37870587996,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:F,6)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,2))^($A34-$A$3),\"\")","v":0.4},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:G,7)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,3))^($A34-$A$3),\"\")","v":0.38976100000000002},0.4,1.9177762319500059E-4,0.33608326902698399,0.80716200000000005,null,null,12.394164540697473]
[2050,112,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},7.6241163357100401,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0569999999999999},7.247132728584285,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},5.2715567514215111,null,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.0899810358676154,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.0899810358676154,null,117299.40890575566,7941.969254989106,125241.37816074476,null,97011.70149906099,28060.447494118231,125072.14899317922,null,250313.52715392399,null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:F,6)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,2))^($A35-$A$3),\"\")","v":0.4},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:G,7)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,3))^($A35-$A$3),\"\")","v":0.39590749999999997},{"$f":"IF(B35<121,(PCTMALE*AH35+(1-PCTMALE)*AI35),\"\")","v":0.4},1.1506657391700035E-4,0.32446733831529634,{"$f":"IF(AJ35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ35),6))","v":0.80716200000000005},null,null,7.5433662801313117]
[{"$f":"1+A35","v":2051},{"$f":"1+B35","v":113},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},8.0739391995169321,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0569999999999999},7.6602192941135892,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},5.5219556971140333,null,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.274030182481658,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.274030182481658,null,123985.47521338373,8319.2127946010896,132304.68800798483,null,101377.22806651874,29323.16763135355,130700.3956978723,null,263005.08370585716,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:F,6)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,2))^($A36-$A$3),\"\")","v":0.4},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:G,7)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,3))^($A36-$A$3),\"\")","v":0.39915400000000001},0.4,6.9039944350200212E-5,{"$f":"IF(B36<121,AL35/(1+IntRt),\"\")","v":0.31325288503118009},0.80716200000000005,null,null,4.5911381706502628]
[2052,114,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},8.5503016122884308,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},8.0968517938780629,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},5.78424859272695,null,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.4663615406933319,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.4663615406933319,null,131052.64730054658,8714.37540234464,139767.02270289123,null,105939.20332951206,30642.710174764452,136581.91350427651,null,276348.93620716775,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:F,6)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,2))^($A37-$A$3),\"\")","v":0.4},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:G,7)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,3))^($A37-$A$3),\"\")","v":0.4},0.4,4.1423966610120124E-5,0.30242603304805954,0.80716200000000005,null,null,2.794405070923855]
[2053,115,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},9.0547694074134473,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},8.550275494335235,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},6.0590004008814811,null,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.6673478100245314,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.6673478100245314,null,138391.59554937721,9128.3082339560133,147519.90378333323,null,110706.46747934009,32021.632132628849,142728.09961196894,null,290248.00339530216,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:F,6)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,2))^($A38-$A$3),\"\")","v":0.4},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:G,7)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,3))^($A38-$A$3),\"\")","v":0.4},0.4,2.4854379966072074E-5,0.29197338583516075,0.80716200000000005,null,null,1.7001065800055448]
[2054,116,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},9.5890008024508404,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},9.0290909220180087,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},6.346802919923352,null,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.8773784614756348,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.8773784614756348,null,146141.52490014234,9561.9028750689249,155703.42777521125,null,115688.25851591039,33462.605578597148,149150.86409450753,null,304854.29186971881,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:F,6)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,2))^($A39-$A$3),\"\")","v":0.4},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:G,7)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,3))^($A39-$A$3),\"\")","v":0.4},0.4,1.4912627979643244E-5,0.28188200988140638,0.80716200000000005,null,null,1.0343667809953714]
[2055,117,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},10.154751849795439,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},9.5347200136510182,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},6.6482760586197118,null,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.0968604922420377,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.0968604922420377,null,154325.45029455033,10016.093261634698,164341.54355618503,null,120894.23014912634,34968.422829634015,155862.65297876036,null,320204.1965349454,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:F,6)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,2))^($A40-$A$3),\"\")","v":0.4},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:G,7)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,3))^($A40-$A$3),\"\")","v":0.4},0.4,8.9475767877859452E-6,0.27213941869222474,0.80716200000000005,null,null,0.62933895420626929]
[2056,118,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},10.753882208933369,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},10.068664334415475,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},6.9640691714041489,null,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.3262192143929292,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.3262192143929292,null,162967.67551104515,10491.857691562349,173459.5332026075,null,126334.47050583702,36542.001856967545,162876.47236280458,null,336336.00556541211,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:F,6)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,2))^($A41-$A$3),\"\")","v":0.7},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:G,7)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,3))^($A41-$A$3),\"\")","v":0.7},0.7,5.3685460726715673E-6,0.26273355733947162,0.67441399999999996,null,null,0.31994267372284235]
[2057,119,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},11.388361259260437,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},10.632509537142742,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},7.2948624570458467,null,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.5658990790406104,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.5658990790406104,null,172093.86533966367,10990.220931911561,183084.08627157522,null,132019.52167859967,38186.391940531081,170205.91361913076,null,353289.99989070598,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:F,6)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,2))^($A42-$A$3),\"\")","v":0.7},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:G,7)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,3))^($A42-$A$3),\"\")","v":1},0.7,1.6105638218014704E-6,0.25365278754534815,0.67441399999999996,null,null,9.7336449456369836E-2]
[2058,120,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},12.060274573556802,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},11.227930071222735,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},7.6413684237555248,null,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.155},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.8163645375974378,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.0399999999999994E-2},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.8163645375974378,null,181731.12179868482,11512.25642617736,193243.37822486219,null,137960.40015413665,39904.779577854977,177865.17973199161,null,371108.55795685377,null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:F,6)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,2))^($A43-$A$3),\"\")","v":1},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:G,7)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,3))^($A43-$A$3),\"\")","v":1},1,4.831691465404412E-7,0.24488587328185762,0.54166700000000001,null,null,2.3784623115460157E-2]
[2059,121,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},12.771830773396653,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.056},11.856694155211208,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},8.0043334238839137,null,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.0781009417893221,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.0781009417893221,null,"","","",null,"","","",null,"",null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:F,6)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,2))^($A44-$A$3),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:G,7)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,3))^($A44-$A$3),\"\")","v":""},"","","","",null,null,""]
[2060,122,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},13.525368789027056,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0549999999999999},12.520669027903036,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},8.3845392615184,null,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.3516154841698409,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.3516154841698409,null,"","","",null,"","","",null,"",null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:F,6)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,2))^($A45-$A$3),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:G,7)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,3))^($A45-$A$3),\"\")","v":""},"","","","",null,null,""]
[2061,123,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},14.323365547579652,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0549999999999999},13.209305824437703,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},8.7828048764405242,null,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.6374381809574832,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.6374381809574832,null,"","","",null,"","","",null,"",null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:F,6)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,2))^($A46-$A$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:G,7)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,3))^($A46-$A$3),\"\")","v":""},"","","","",null,null,""]
[2062,124,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},15.168444114886851,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0549999999999999},13.935817644781775,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},9.1999881080714498,null,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.9361228991005692,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.9361228991005692,null,"","","",null,"","","",null,"",null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:F,6)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,2))^($A47-$A$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:G,7)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,3))^($A47-$A$3),\"\")","v":""},"","","","",null,null,""]
[2063,125,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},16.063382317665173,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0549999999999999},14.702287615244771,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},9.6369875432048442,null,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.2482484295600944,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.2482484295600944,null,"","","",null,"","","",null,"",null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:F,6)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,2))^($A48-$A$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:G,7)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,3))^($A48-$A$3),\"\")","v":""},"","","","",null,null,""]
[2064,126,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},17.011121874407419,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.054},15.510913434083232,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},10.094744451507076,null,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.574419608890298,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.574419608890298,null,"","","",null,"","","",null,"",null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:F,6)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,2))^($A49-$A$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:G,7)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,3))^($A49-$A$3),\"\")","v":""},"","","","",null,null,""]
[2065,127,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},18.014778064997454,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.054},16.348502759523726,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},10.574244812953662,null,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.9152684912903606,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.9152684912903606,null,"","","",null,"","","",null,"",null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:F,6)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,2))^($A50-$A$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:G,7)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,3))^($A50-$A$3),\"\")","v":""},"","","","",null,null,""]
[2066,128,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},19.077649970832304,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},17.231321908538007,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},11.076521441568962,null,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},8.271455573398427,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},8.271455573398427,null,"","","",null,"","","",null,"",null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:F,6)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,2))^($A51-$A$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:G,7)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,3))^($A51-$A$3),\"\")","v":""},"","","","",null,null,""]
[2067,129,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},20.20323131911141,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},18.14458196969052,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},11.60265621004349,null,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},8.6436710742013556,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},8.6436710742013556,null,"","","",null,"","","",null,"",null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:F,6)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,2))^($A52-$A$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:G,7)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,3))^($A52-$A$3),\"\")","v":""},"","","","",null,null,""]
[2068,130,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},21.395221966938983,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},19.088100232114428,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},12.153782380020557,null,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.0326362725404152,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.0326362725404152,null,"","","",null,"","","",null,"",null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:F,6)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,2))^($A53-$A$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:G,7)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,3))^($A53-$A$3),\"\")","v":""},"","","","",null,null,""]
[2069,131,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},22.657540062988382,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},20.061593343952264,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},12.731087043071534,null,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.4391049048047329,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.4391049048047329,null,"","","",null,"","","",null,"",null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:F,6)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,2))^($A54-$A$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:G,7)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,3))^($A54-$A$3),\"\")","v":""},"","","","",null,null,""]
[2070,132,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},23.994334926704695,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},21.064673011149878,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},13.335813677617434,null,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.8638646255209448,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.8638646255209448,null,"","","",null,"","","",null,"",null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:F,6)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,2))^($A55-$A$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:G,7)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,3))^($A55-$A$3),\"\")","v":""},"","","","",null,null,""]
[2071,133,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},25.410000687380272,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0489999999999999},22.117906661707373,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},13.969264827304263,null,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},10.307738533669387,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},10.307738533669387,null,"","","",null,"","","",null,"",null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:F,6)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,2))^($A56-$A$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:G,7)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,3))^($A56-$A$3),\"\")","v":""},"","","","",null,null,""]
[2072,134,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},26.909190727935705,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.048},23.201684088131032,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},14.632804906601217,null,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},10.771586767684509,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},10.771586767684509,null,"","","",null,"","","",null,"",null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:F,6)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,2))^($A57-$A$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:G,7)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,3))^($A57-$A$3),\"\")","v":""},"","","","",null,null,""]
[2073,135,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},28.496832980883909,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},24.315364924361322,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},15.327863139664776,null,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},11.256308172230311,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},11.256308172230311,null,"","","",null,"","","",null,"",null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:F,6)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,2))^($A58-$A$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:G,7)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,3))^($A58-$A$3),\"\")","v":""},"","","","",null,null,""]
[2074,136,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},30.178146126756058,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},25.458187075806304,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},16.055936638798855,null,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},11.762842039980674,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},11.762842039980674,null,"","","",null,"","","",null,"",null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:F,6)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,2))^($A59-$A$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:G,7)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,3))^($A59-$A$3),\"\")","v":""},"","","","",null,null,""]
[2075,137,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},31.958656748234663,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},26.654721868369197,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},16.818593629141802,null,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},12.292169931779803,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},12.292169931779803,null,"","","",null,"","","",null,"",null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:F,6)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,2))^($A60-$A$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:G,7)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,3))^($A60-$A$3),\"\")","v":""},"","","","",null,null,""]
[2076,138,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},33.844217496380509,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},27.907493796182546,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},17.61747682652604,null,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},12.845317578709894,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},12.845317578709894,null,"","","",null,"","","",null,"",null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:F,6)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,2))^($A61-$A$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:G,7)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,3))^($A61-$A$3),\"\")","v":""},"","","","",null,null,""]
[2077,139,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},35.841026328666956,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},29.219146004603125,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},18.454306975786029,null,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},13.423356869751839,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},13.423356869751839,null,"","","",null,"","","",null,"",null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:F,6)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,2))^($A62-$A$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:G,7)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,3))^($A62-$A$3),\"\")","v":""},"","","","",null,null,""]
[2078,140,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},37.955646882058304,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},30.592445866819471,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},19.330886557135866,null,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},14.027407928890671,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},14.027407928890671,null,"","","",null,"","","",null,"",null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:F,6)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,2))^($A63-$A$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:G,7)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,3))^($A63-$A$3),\"\")","v":""},"","","","",null,null,""]
[2079,141,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},40.195030048099738,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},32.030290822559984,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},20.249103668599822,null,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},14.65864128569075,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},14.65864128569075,null,"","","",null,"","","",null,"",null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:F,6)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,2))^($A64-$A$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:G,7)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,3))^($A64-$A$3),\"\")","v":""},"","","","",null,null,""]
[2080,142,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},42.566536820937621,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},33.535714491220304,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},21.210936092858315,null,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},15.318280143546833,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},15.318280143546833,null,"","","",null,"","","",null,"",null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:F,6)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,2))^($A65-$A$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:G,7)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,3))^($A65-$A$3),\"\")","v":""},"","","","",null,null,""]
[2081,143,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},45.077962493372937,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},35.111893072307659,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},22.218455557269088,null,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},16.007602750006438,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},16.007602750006438,null,"","","",null,"","","",null,"",null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:F,6)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,2))^($A66-$A$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:G,7)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,3))^($A66-$A$3),\"\")","v":""},"","","","",null,null,""]
[2082,144,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},47.737562280481939,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},36.762152046706113,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},23.273832196239372,null,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},16.727944873756726,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},16.727944873756726,null,"","","",null,"","","",null,"",null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:F,6)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,2))^($A67-$A$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:G,7)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,3))^($A67-$A$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AH67+(1-PCTMALE)*AI67),\"\")","v":""},"","",{"$f":"IF(AJ67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ67),6))","v":""},null,null,""]
[{"$f":"1+A67","v":2083},{"$f":"1+B67","v":145},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},50.554078455030371,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},38.489973192901296,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},24.379339225560745,null,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},17.480702393075777,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},17.480702393075777,null,{"$f":"IF(B68<=120,IF(B68<65,D68*K68,D68*M68),\"\")","v":""},{"$f":"IF(B68<=120,E68*O68,\"\")","v":""},{"$f":"IF(B68<=120,X68+Y68,\"\")","v":""},null,{"$f":"IF(B68<=120,G68*Q68*S68,\"\")","v":""},{"$f":"IF(B68<=120,H68*T68*V68,\"\")","v":""},{"$f":"IF(B68<=120,AB68+AC68,\"\")","v":""},null,{"$f":"IF(B68<=120,Z68+AD68, \"\")","v":""},null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:F,6)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,2))^($A68-$A$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:G,7)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,3))^($A68-$A$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AL67/(1+IntRt),\"\")","v":""},"",null,null,{"$f":"IF(B68<=120,AF68*AK68*AL68*AM68,\"\")","v":""}]
[2084,146,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},{"$f":"K68*J68","v":53.536769083877161},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},40.299001932967656,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},{"$f":"O68*N68","v":25.537357838774884},null,{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S68*R68","v":18.267334000764187},{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V68*U68","v":18.267334000764187},null,"","","",null,"","","",null,"",null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:F,6)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,2))^($A69-$A$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:G,7)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,3))^($A69-$A$3),\"\")","v":""},"",{"$f":"IF(B69<121,AK68*(1-AJ68),\"\")","v":""},"","",null,null,""]
[2085,147,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},56.695438459825908,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},42.193055023817131,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},26.750382336116694,null,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},19.089364030798574,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},19.089364030798574,null,"","","",null,"","","",null,"",null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:F,6)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,2))^($A70-$A$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:G,7)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,3))^($A70-$A$3),\"\")","v":""},"","","","",null,null,""]
[2086,148,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},60.040469328955631,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},44.176128609936534,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},28.021025497082238,null,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},19.948385412184507,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},19.948385412184507,null,"","","",null,"","","",null,"",null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:F,6)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,2))^($A71-$A$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:G,7)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,3))^($A71-$A$3),\"\")","v":""},"","","","",null,null,""]
[2087,149,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},63.582857019364006,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},46.252406654603547,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},29.352024208193647,null,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},20.84606275573281,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},20.84606275573281,null,"","","",null,"","","",null,"",null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:F,6)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,2))^($A72-$A$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:G,7)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,3))^($A72-$A$3),\"\")","v":""},"","","","",null,null,""]
[2088,150,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},67.334245583506473,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},48.426269767369909,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},30.746245358082849,null,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},21.784135579740784,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},21.784135579740784,null,"","","",null,"","","",null,"",null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:F,6)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,2))^($A73-$A$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:G,7)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,3))^($A73-$A$3),\"\")","v":""},"","","","",null,null,""]
[2089,151,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},71.306966072933349,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},50.702304446436294,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},32.206692012591787,null,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},22.76442168082912,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},22.76442168082912,null,"","","",null,"","","",null,"",null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:F,6)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,2))^($A74-$A$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:G,7)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,3))^($A74-$A$3),\"\")","v":""},"","","","",null,null,""]
[2090,152,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},75.514077071236414,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},53.085312755418798,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},33.736509883189903,null,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},23.788820656466427,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},23.788820656466427,null,"","","",null,"","","",null,"",null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:F,6)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,2))^($A75-$A$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:G,7)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,3))^($A75-$A$3),\"\")","v":""},"","","","",null,null,""]
[2091,153,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},79.969407618439362,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},55.580322454923476,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},35.338994102641429,null,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},24.859317586007414,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},24.859317586007414,null,"","","",null,"","","",null,"",null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:F,6)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,2))^($A76-$A$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:G,7)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,3))^($A76-$A$3),\"\")","v":""},"","","","",null,null,""]
[2092,154,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},84.68760266792728,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},58.192597610304873,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},37.017596322516901,null,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},25.977986877377745,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},25.977986877377745,null,"","","",null,"","","",null,"",null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:F,6)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,2))^($A77-$A$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:G,7)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,3))^($A77-$A$3),\"\")","v":""},"","","","",null,null,""]
[2093,155,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},89.684171225334978,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},60.927649697989196,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},38.775932147836457,null,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},27.146996286859743,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},27.146996286859743,null,"","","",null,"","","",null,"",null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:F,6)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,2))^($A78-$A$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:G,7)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,3))^($A78-$A$3),\"\")","v":""},"","","","",null,null,""]
[2094,156,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},94.975537327629738,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},63.791249233794687,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},40.617788924858694,null,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},28.368611119768428,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},28.368611119768428,null,"","","",null,"","","",null,"",null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:F,6)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,2))^($A79-$A$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:G,7)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,3))^($A79-$A$3),\"\")","v":""},"","","","",null,null,""]
[2095,157,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},100.57909402995989,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},66.789437947783028,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},42.547133898789482,null,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},29.645198620158006,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},29.645198620158006,null,"","","",null,"","","",null,"",null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:F,6)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,2))^($A80-$A$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:G,7)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,3))^($A80-$A$3),\"\")","v":""},"","","","",null,null,""]
[2096,158,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},106.51326057772752,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},69.928541531328833,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},44.568122758981985,null,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},30.979232558065114,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},30.979232558065114,null,"","","",null,"","","",null,"",null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:F,6)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,2))^($A81-$A$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:G,7)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,3))^($A81-$A$3),\"\")","v":""},"","","","",null,null,""]
[2097,159,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},112.79754295181344,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},73.21518298330129,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},46.685108590033636,null,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},32.373298023178045,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},32.373298023178045,null,"","","",null,"","","",null,"",null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:F,6)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,2))^($A82-$A$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:G,7)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,3))^($A82-$A$3),\"\")","v":""},"","","","",null,null,""]
[2098,160,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},119.45259798597043,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},76.65629658351645,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},48.902651248060238,null,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},33.830096434221055,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},33.830096434221055,null,"","","",null,"","","",null,"",null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:F,6)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,2))^($A83-$A$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:G,7)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,3))^($A83-$A$3),\"\")","v":""},"","","","",null,null,""]
[2099,161,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},126.50030126714267,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},80.259142522941715,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},51.225527182343107,null,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},35.352450773760999,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},35.352450773760999,null,"","","",null,"","","",null,"",null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:F,6)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,2))^($A84-$A$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:G,7)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,3))^($A84-$A$3),\"\")","v":""},"","","","",null,null,""]
[2100,162,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},133.96381904190409,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},84.031322221519972,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},53.658739723504411,null,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},36.943311058580242,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},36.943311058580242,null,"","","",null,"","","",null,"",null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:F,6)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,2))^($A85-$A$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:G,7)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,3))^($A85-$A$3),\"\")","v":""},"","","","",null,null,""]
[2101,163,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},141.86768436537642,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},87.980794365931402,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},56.207529860370876,null,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},38.605760056216347,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},38.605760056216347,null,"","","",null,"","","",null,"",null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:F,6)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,2))^($A86-$A$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:G,7)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,3))^($A86-$A$3),\"\")","v":""},"","","","",null,null,""]
[2102,164,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},150.23787774293362,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},92.115891701130167,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},58.877387528738495,null,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},40.343019258746082,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},40.343019258746082,null,"","","",null,"","","",null,"",null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:F,6)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,2))^($A87-$A$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:G,7)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,3))^($A87-$A$3),\"\")","v":""},"","","","",null,null,""]
[2103,165,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},159.10191252976671,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},96.445338611083272,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},61.674063436353578,null,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},42.158455125389651,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},42.158455125389651,null,"","","",null,"","","",null,"",null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:F,6)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,2))^($A88-$A$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:G,7)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,3))^($A88-$A$3),\"\")","v":""},"","","","",null,null,""]
[2104,166,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},168.48892536902292,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},100.97826952580418,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},64.603581449580375,null,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},44.055585606032182,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},44.055585606032182,null,"","","",null,"","","",null,"",null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:F,6)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,2))^($A89-$A$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:G,7)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,3))^($A89-$A$3),\"\")","v":""},"","","","",null,null,""]
[2105,167,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},178.42977196579525,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},105.72424819351697,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},67.672251568435442,null,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},46.03808695830363,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},46.03808695830363,null,"","","",null,"","","",null,"",null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:F,6)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,2))^($A90-$A$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:G,7)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,3))^($A90-$A$3),\"\")","v":""},"","","","",null,null,""]
[2106,168,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},188.95712851177717,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},110.69328785861227,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},70.886683517936135,null,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},48.109800871427289,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},48.109800871427289,null,"","","",null,"","","",null,"",null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:F,6)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,2))^($A91-$A$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:G,7)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,3))^($A91-$A$3),\"\")","v":""},"","","","",null,null,""]
[2107,169,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":75893.55},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0589999999999999},200.10559909397202,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},115.89587238796703,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,6)+Sens","v":1.0475000000000001},74.253800985038112,null,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},50.274741910641517,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},50.274741910641517,null,"","","",null,"","","",null,"",null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:F,6)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,2))^($A92-$A$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:G,7)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,3))^($A92-$A$3),\"\")","v":""},"","","","",null,null,""]
[2108,170,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":16185.63},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":1506.57},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":153028.07999999999},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":75893.55},null,null,211.91182944051636,null,121.34297839020148,null,77.780856531827425,null,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},null,52.537105296620382,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},null,52.537105296620382,null,"","","",null,"","","",null,"",null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:F,6)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,2))^($A93-$A$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:G,7)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,3))^($A93-$A$3),\"\")","v":""},"","","","",null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP3:AP93)","v":366753.92932704493},"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,null,null,null,{"$f":"B1","v":1},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP95*AP96","v":366753.92932704493},"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,null,null,null,"Total OPEB Liability",{"$f":"AP97","v":366753.92932704493}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"SUM(AO3:AP3)*AP96*AM3","v":24905.790833355364}]

{"sheet":"Log","index":5,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[[0,1,0,4],[0,6,0,9]]}
["EoP = End of Period","Actives Cohort",null,null,null,null,"Inactive Cohorts"]
["BoP = Beginning of Period","1","2","3","4",null,"1","2","3","4"]
[null,null,null,null,null,null,"55-64","65-69","70-74","75+",null,"Total"]
["Run 1 - EoP Data, BoP Discount Rate, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B5:E5)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B6:E6,G6:J6)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B7:E7,G7:J7)","v":0}]
[]
["Run 2 - EoP Data, EoP Discount Rate, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B10:E10)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B11:E11,G11:J11)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B12:E12,G12:J12)","v":0}]
[]
["Run 3 -  EoP Data, EoP Discount Rate, New HC Assumptions -1% Sensitvity"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:E15)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B16:E16,G16:J16)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B17:E17,G17:J17)","v":0}]
[]
["Run 4 -  EoP Data, EoP Discount Rate, New HC Assumptions +1% Sensitvity"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:E20)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B21:E21,G21:J21)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B22:E22,G22:J22)","v":0}]
[]
["Run 5 - EoP Data, EoP Discount Rate -1% Sensitivity, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:E25)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B26:E26,G26:J26)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B27:E27,G27:J27)","v":0}]
["PVFB"]
["Run 6 - EoP Data, EoP Discount Rate +1% Sensitivity, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B30:E30)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B31:E31,G31:J31)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B32:E32,G32:J32)","v":0}]

{"sheet":"Lookups","index":6,"n_rows":103,"n_cols":18,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,7,1,7],[0,8,1,8],[0,14,0,15]]}
[null,"Medical","Medicare ","LTC Inst.","LTC Non-","Mortality","Mortality","Institutional\nLTC Rate","Non-Inst.\nLTC Rate",null,"2017 Discount",3.5799999999999998E-2,null,null,"100% Scale BB"]
["Age","Cost","Cost","Cost","Inst. Cost","Male","Female",null,null,null,"2018 Discount",3.8699999999999998E-2,null,"Age","Male","Female"]
[20,18101.189999999999,0,194164.67,112434.89,3.3049999999999996E-4,1.83E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,20,3.0000000000000001E-3,3.0000000000000001E-3,null,"Sources"]
[{"$f":"1+A3","v":21},18101.189999999999,0,194164.67,112434.89,3.4000000000000002E-4,1.8550000000000001E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,"Int Rt",null,21,3.0000000000000001E-3,3.0000000000000001E-3,null,"Premiums/Costs/Trends"]
[22,18101.189999999999,0,194164.67,112434.89,3.4699999999999998E-4,1.885E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,3.5799999999999998E-2,null,22,3.0000000000000001E-3,3.0000000000000001E-3,null,"Mortality"]
[23,18101.189999999999,0,194164.67,112434.89,3.5149999999999998E-4,1.93E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,23,3.0000000000000001E-3,3.0000000000000001E-3]
[24,18101.189999999999,0,194164.67,112434.89,3.5550000000000002E-4,1.995E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,"Sens",null,24,3.0000000000000001E-3,3.0000000000000001E-3]
[25,18101.189999999999,0,194164.67,112434.89,3.59E-4,2.0699999999999999E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,0,null,25,3.0000000000000001E-3,3.0000000000000001E-3]
[26,18101.189999999999,0,194164.67,112434.89,3.6399999999999996E-4,2.1700000000000002E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,26,3.0000000000000001E-3,3.0000000000000001E-3]
[27,18101.189999999999,0,194164.67,112434.89,3.7399999999999998E-4,2.2899999999999998E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,"ExFlg",null,27,3.0000000000000001E-3,3.0000000000000001E-3]
[28,18101.189999999999,0,194164.67,112434.89,3.9150000000000003E-4,2.4249999999999999E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,1,null,28,3.0000000000000001E-3,3.0000000000000001E-3]
[29,18101.189999999999,0,194164.67,112434.89,4.2250000000000002E-4,2.7050000000000002E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,29,3.0000000000000001E-3,3.0000000000000001E-3]
[30,18101.189999999999,0,194164.67,112434.89,4.6100000000000004E-4,3.1150000000000004E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,"Valuation Year",null,30,3.0000000000000001E-3,3.0000000000000001E-3]
[31,18101.189999999999,0,194164.67,112434.89,5.0949999999999997E-4,3.525E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,2018,null,31,3.0000000000000001E-3,3.0000000000000001E-3]
[32,18101.189999999999,0,194164.67,112434.89,5.6900000000000006E-4,3.925E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,32,3.0000000000000001E-3,3.0000000000000001E-3]
[33,18101.189999999999,0,194164.67,112434.89,6.3199999999999997E-4,4.3099999999999996E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,33,3.0000000000000001E-3,3.0000000000000001E-3]
[34,18101.189999999999,0,194164.67,112434.89,6.9749999999999999E-4,4.685E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,34,3.0000000000000001E-3,3.0000000000000001E-3]
[35,18101.189999999999,0,194164.67,112434.89,7.605E-4,5.0599999999999994E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,35,3.0000000000000001E-3,3.0000000000000001E-3]
[36,18101.189999999999,0,194164.67,112434.89,8.2249999999999999E-4,5.4600000000000004E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,36,3.0000000000000001E-3,3.0000000000000001E-3]
[37,18101.189999999999,0,194164.67,112434.89,8.8199999999999997E-4,5.9049999999999999E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,37,3.0000000000000001E-3,3.0000000000000001E-3]
[38,18101.189999999999,0,194164.67,112434.89,9.3899999999999995E-4,6.4149999999999993E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,38,3.0000000000000001E-3,3.0000000000000001E-3]
[39,18101.189999999999,0,194164.67,112434.89,9.9750000000000012E-4,7.0100000000000002E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,39,3.0000000000000001E-3,3.0000000000000001E-3]
[40,18101.189999999999,0,194164.67,112434.89,1.059E-3,7.7000000000000007E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,40,3.0000000000000001E-3,3.0000000000000001E-3]
[41,18101.189999999999,0,194164.67,112434.89,1.1264999999999999E-3,8.4749999999999995E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,41,3.0000000000000001E-3,3.0000000000000001E-3]
[42,18101.189999999999,0,194164.67,112434.89,1.2025E-3,9.3150000000000004E-4,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,42,3.0000000000000001E-3,3.0000000000000001E-3]
[43,18101.189999999999,0,194164.67,112434.89,1.2899999999999999E-3,1.0200000000000001E-3,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,43,3.0000000000000001E-3,3.0000000000000001E-3]
[44,18101.189999999999,0,194164.67,112434.89,1.3810000000000001E-3,1.1120000000000001E-3,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,44,3.0000000000000001E-3,3.0000000000000001E-3]
[45,18101.189999999999,0,194164.67,112434.89,1.4829999999999999E-3,1.2075E-3,4.0000000000000002E-4,2.2000000000000001E-3,null,null,null,null,45,3.0000000000000001E-3,3.0000000000000001E-3]
[46,18101.189999999999,0,194740.58,111872.72,1.5954999999999999E-3,1.3075000000000001E-3,5.0000000000000001E-4,2.5000000000000001E-3,null,null,null,null,46,3.0000000000000001E-3,3.0000000000000001E-3]
[47,18101.189999999999,0,195316.49,111310.55,1.7105E-3,1.4134999999999998E-3,5.0000000000000001E-4,2.7000000000000001E-3,null,null,null,null,47,3.0000000000000001E-3,3.0000000000000001E-3]
[48,18101.189999999999,0,195892.4,110748.37,1.8339999999999999E-3,1.5279999999999998E-3,5.9999999999999995E-4,3.0000000000000001E-3,null,null,null,null,48,3.0000000000000001E-3,3.0000000000000001E-3]
[49,18101.189999999999,0,196468.31,110186.2,2.0409999999999998E-3,1.6715E-3,5.9999999999999995E-4,3.3E-3,null,null,null,null,49,3.0000000000000001E-3,3.0000000000000001E-3]
[50,18101.189999999999,0,197044.23,109624.02,2.2085E-3,1.8335000000000001E-3,6.9999999999999999E-4,3.5999999999999999E-3,null,null,null,null,50,3.0000000000000001E-3,3.0000000000000001E-3]
[51,18101.189999999999,0,197620.14,109061.85,2.3934999999999998E-3,2.0014999999999998E-3,8.0000000000000004E-4,3.8E-3,null,null,null,null,51,3.0000000000000001E-3,3.0000000000000001E-3]
[52,18101.189999999999,0,198196.05,108499.67,2.6740000000000002E-3,2.1935000000000001E-3,8.0000000000000004E-4,4.1000000000000003E-3,null,null,null,null,52,3.0000000000000001E-3,3.0000000000000001E-3]
[{"$f":"1+A35","v":53},18101.189999999999,0,198771.96,107937.5,2.98E-3,2.4349999999999997E-3,8.9999999999999998E-4,4.4000000000000003E-3,null,null,null,null,53,3.0000000000000001E-3,3.0000000000000001E-3]
[54,18101.189999999999,0,199347.88,107375.32,3.3705000000000002E-3,2.7014999999999999E-3,8.9999999999999998E-4,4.5999999999999999E-3,null,null,null,null,54,3.0000000000000001E-3,4.0000000000000001E-3]
[55,18636.68,0,199923.79,106813.15,3.7369999999999999E-3,3.0004999999999997E-3,1E-3,4.8999999999999998E-3,null,null,null,null,55,3.0000000000000001E-3,5.0000000000000001E-3]
[56,19188.25,0,199923.79,105929.73,4.2139999999999999E-3,3.3205000000000001E-3,1.1000000000000001E-3,5.3E-3,null,null,null,null,56,3.0000000000000001E-3,6.0000000000000001E-3]
[57,19755.919999999998,0,199923.79,105046.32,4.7194999999999997E-3,3.6855E-3,1.1999999999999999E-3,5.7000000000000002E-3,null,null,null,null,57,4.0000000000000001E-3,7.0000000000000001E-3]
[58,20697.349999999999,0,199923.79,104162.9,5.2265000000000002E-3,4.1089999999999998E-3,1.2999999999999999E-3,6.1000000000000004E-3,null,null,null,null,58,5.0000000000000001E-3,8.0000000000000002E-3]
[59,21683.47,0,199923.79,103279.48,5.8100000000000001E-3,4.6185000000000002E-3,1.4E-3,6.4999999999999997E-3,null,null,null,null,59,6.0000000000000001E-3,8.9999999999999993E-3]
[60,22716.63,0,199923.79,102396.06,6.4779999999999994E-3,5.2034999999999998E-3,1.5E-3,6.8999999999999999E-3,null,null,null,null,60,7.0000000000000001E-3,0.01]
[61,23799.01,0,199923.79,101512.65,7.2514999999999993E-3,5.8609999999999999E-3,1.6000000000000001E-3,7.3000000000000001E-3,null,null,null,null,61,8.0000000000000002E-3,1.0999999999999999E-2]
[62,24933.11,0,199923.79,100629.23,8.0545000000000009E-3,6.5450000000000005E-3,1.6999999999999999E-3,7.7000000000000002E-3,null,null,null,null,62,8.9999999999999993E-3,1.2E-2]
[63,26578.76,0,196961.95,99617.32,8.9685000000000008E-3,7.3730000000000002E-3,2E-3,8.3999999999999995E-3,null,null,null,null,63,0.01,1.2E-2]
[64,28333.18,0,194000.12,98605.4,1.0006500000000002E-2,8.3125000000000004E-3,2.3E-3,9.1000000000000004E-3,null,null,null,null,64,1.0999999999999999E-2,1.2E-2]
[65,13691.25,1506.57,191038.29,97593.49,1.1006E-2,9.3010000000000002E-3,2.5999999999999999E-3,9.7999999999999997E-3,null,null,null,null,65,1.2E-2,1.2E-2]
[66,13966.78,1506.57,188076.45,96581.57,1.2092499999999999E-2,1.0303E-2,2.8999999999999998E-3,1.0500000000000001E-2,null,null,null,null,66,1.2999999999999999E-2,1.2E-2]
[67,14247.88,1506.57,185114.62,95569.66,1.3271499999999999E-2,1.1388499999999999E-2,3.2000000000000002E-3,1.12E-2,null,null,null,null,67,1.4E-2,1.2E-2]
[68,14534.58,1506.57,185443.71,96131.83,1.4581500000000001E-2,1.2715000000000001E-2,3.8999999999999998E-3,1.26E-2,null,null,null,null,68,1.4999999999999999E-2,1.2E-2]
[69,14827.13,1506.57,185772.79999999999,96694.01,1.6166E-2,1.4211E-2,4.5999999999999999E-3,1.41E-2,null,null,null,null,69,1.4999999999999999E-2,1.2E-2]
[70,15125.55,1506.57,186101.9,97256.18,1.7934499999999999E-2,1.5789500000000001E-2,5.1999999999999998E-3,1.55E-2,null,null,null,null,70,1.4999999999999999E-2,1.2E-2]
[71,15429.82,1506.57,186430.99,97818.36,2.0033000000000002E-2,1.7556500000000003E-2,5.8999999999999999E-3,1.7000000000000001E-2,null,null,null,null,71,1.4999999999999999E-2,1.2E-2]
[72,15740.38,1506.57,186760.08,98380.53,2.2272E-2,1.9485000000000002E-2,6.6E-3,1.84E-2,null,null,null,null,72,1.4999999999999999E-2,1.2E-2]
[73,15885.54,1506.57,187418.27,99167.58,2.4802999999999999E-2,2.1551000000000001E-2,8.2000000000000007E-3,2.0799999999999999E-2,null,null,null,null,73,1.4999999999999999E-2,1.2E-2]
[74,16032.1,1506.57,188076.45,99954.62,2.7637000000000002E-2,2.3767E-2,9.9000000000000008E-3,2.3199999999999998E-2,null,null,null,null,74,1.4999999999999999E-2,1.2E-2]
[75,16180.05,1506.57,188734.64,100741.67,3.0780000000000002E-2,2.6180999999999999E-2,1.15E-2,2.5600000000000001E-2,null,null,null,null,75,1.4999999999999999E-2,1.2E-2]
[76,16329.26,1506.57,189392.82,101528.71,3.4265500000000004E-2,2.8847999999999999E-2,1.32E-2,2.8000000000000001E-2,null,null,null,null,76,1.4999999999999999E-2,1.2E-2]
[77,16479.86,1506.57,190051.01,102315.75,3.8127500000000002E-2,3.18255E-2,1.4800000000000001E-2,3.04E-2,null,null,null,null,77,1.4999999999999999E-2,1.2E-2]
[78,16507.78,1506.57,191038.29,102315.75,4.23855E-2,3.5158499999999995E-2,1.8200000000000001E-2,3.3599999999999998E-2,null,null,null,null,78,1.4999999999999999E-2,1.2E-2]
[79,16535.689999999999,1506.57,192025.56,102315.75,4.7295000000000004E-2,3.8890000000000001E-2,2.1600000000000001E-2,3.6700000000000003E-2,null,null,null,null,79,1.4999999999999999E-2,1.2E-2]
[80,16563.61,1506.57,193012.84,102315.75,5.2723000000000006E-2,4.3080500000000001E-2,2.5000000000000001E-2,3.9899999999999998E-2,null,null,null,null,80,1.4999999999999999E-2,1.2E-2]
[81,16591.66,1506.57,194000.12,102315.75,5.8692999999999995E-2,4.7798500000000001E-2,2.8400000000000002E-2,4.2999999999999997E-2,null,null,null,null,81,1.4999999999999999E-2,1.2E-2]
[82,16619.72,1506.57,194987.4,102315.75,6.5448000000000006E-2,5.3118499999999999E-2,3.1800000000000002E-2,4.6199999999999998E-2,null,null,null,null,82,1.4999999999999999E-2,1.2E-2]
[83,16556.91,1506.57,195316.49,101753.58,7.2846499999999995E-2,5.9129500000000002E-2,3.78E-2,5.1299999999999998E-2,null,null,null,null,83,1.4999999999999999E-2,1.2E-2]
[84,16494.52,1506.57,195645.58,101191.4,8.0948999999999993E-2,6.5912499999999999E-2,4.3799999999999999E-2,5.6500000000000002E-2,null,null,null,null,84,1.4999999999999999E-2,1.2E-2]
[{"$f":"1+A67","v":85},16432.27,1506.57,195974.68,100629.23,8.982699999999999E-2,7.3512999999999995E-2,4.99E-2,6.1600000000000002E-2,null,null,null,null,85,1.4999999999999999E-2,1.2E-2]
[86,16370.29,1506.57,196303.77,100067.06,9.9549499999999999E-2,8.1933000000000006E-2,5.5899999999999998E-2,6.6799999999999998E-2,null,null,null,null,86,1.4999999999999999E-2,1.2E-2]
[87,16308.46,1506.57,196632.86,99504.88,0.1121965,9.1113E-2,6.1899999999999997E-2,7.1900000000000006E-2,null,null,null,null,87,1.4E-2,1.2E-2]
[88,16246.91,1506.57,193012.84,96131.83,0.12620700000000001,0.1009215,7.1999999999999995E-2,7.6100000000000001E-2,null,null,null,null,88,1.2999999999999999E-2,1.2E-2]
[89,16185.63,1506.57,189392.82,92758.79,0.14096400000000001,0.11116100000000001,8.2000000000000003E-2,8.0299999999999996E-2,null,null,null,null,89,1.2E-2,1.2E-2]
[90,16185.63,1506.57,185772.79999999999,89385.74,0.15693849999999998,0.123831,9.2100000000000001E-2,8.4599999999999995E-2,null,null,null,null,90,1.0999999999999999E-2,1.0999999999999999E-2]
[91,16185.63,1506.57,182152.78,86012.69,0.17402499999999999,0.13688149999999999,0.1021,8.8800000000000004E-2,null,null,null,null,91,0.01,0.01]
[92,16185.63,1506.57,178532.76,82639.649999999994,0.19140499999999999,0.15009149999999999,0.11219999999999999,9.2999999999999999E-2,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3]
[93,16185.63,1506.57,173431.83,81290.429999999993,0.20946500000000001,0.1632585,0.1208,9.2499999999999999E-2,null,null,null,null,93,8.0000000000000002E-3,8.0000000000000002E-3]
[94,16185.63,1506.57,168330.89,79941.210000000006,0.22804650000000001,0.1761955,0.1293,9.1999999999999998E-2,null,null,null,null,94,7.0000000000000001E-3,7.0000000000000001E-3]
[95,16185.63,1506.57,163229.96,78591.990000000005,0.24701199999999998,0.18871850000000001,0.13789999999999999,9.1399999999999995E-2,null,null,null,null,95,6.0000000000000001E-3,6.0000000000000001E-3]
[96,16185.63,1506.57,158129.01999999999,77242.77,0.26625350000000003,0.20064799999999999,0.1464,9.0899999999999995E-2,null,null,null,null,96,5.0000000000000001E-3,5.0000000000000001E-3]
[97,16185.63,1506.57,153028.07999999999,75893.55,0.28568349999999998,0.21182099999999998,0.155,9.0399999999999994E-2,null,null,null,null,97,4.0000000000000001E-3,4.0000000000000001E-3]
[98,16185.63,1506.57,153028.07999999999,75893.55,0.29977750000000003,0.21811,0.155,9.0399999999999994E-2,null,null,null,null,98,4.0000000000000001E-3,4.0000000000000001E-3]
[99,16185.63,1506.57,153028.07999999999,75893.55,0.31922249999999996,0.22845550000000001,0.155,9.0399999999999994E-2,null,null,null,null,99,3.0000000000000001E-3,3.0000000000000001E-3]
[100,16185.63,1506.57,153028.07999999999,75893.55,0.3324705,0.23652250000000002,0.155,9.0399999999999994E-2,null,null,null,null,100,3.0000000000000001E-3,3.0000000000000001E-3]
[101,16185.63,1506.57,153028.07999999999,75893.55,0.3509215,0.25105900000000003,0.155,9.0399999999999994E-2,null,null,null,null,101,2E-3,2E-3]
[102,16185.63,1506.57,153028.07999999999,75893.55,0.36203150000000001,0.262903,0.155,9.0399999999999994E-2,null,null,null,null,102,2E-3,2E-3]
[103,16185.63,1506.57,153028.07999999999,75893.55,0.37791799999999998,0.28097949999999999,0.155,9.0399999999999994E-2,null,null,null,null,103,1E-3,1E-3]
[104,16185.63,1506.57,153028.07999999999,75893.55,0.3845325,0.295101,0.155,9.0399999999999994E-2,null,null,null,null,104,1E-3,1E-3]
[105,16185.63,1506.57,153028.07999999999,75893.55,0.39600150000000001,0.31526799999999999,0.155,9.0399999999999994E-2,null,null,null,null,105,0,0]
[106,16185.63,1506.57,153028.07999999999,75893.55,0.39894300000000005,0.33008300000000002,0.155,9.0399999999999994E-2,null,null,null,null,106,0,0]
[107,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.34449249999999998,0.155,9.0399999999999994E-2,null,null,null,null,107,0,0]
[108,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.35808050000000002,0.155,9.0399999999999994E-2,null,null,null,null,108,0,0]
[109,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.37043150000000002,0.155,9.0399999999999994E-2,null,null,null,null,109,0,0]
[110,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.38113050000000004,0.155,9.0399999999999994E-2,null,null,null,null,110,0,0]
[111,16185.63,{"$f":"C93","v":1506.57},153028.07999999999,75893.55,0.4,0.38976100000000002,{"$f":"H93","v":0.155},{"$f":"I93","v":9.0399999999999994E-2},null,null,null,null,111,0,0]
[112,16185.63,{"$f":"C94","v":1506.57},{"$f":"D94","v":153028.07999999999},{"$f":"E94","v":75893.55},0.4,0.39590749999999997,{"$f":"H94","v":0.155},{"$f":"I94","v":9.0399999999999994E-2},null,null,null,null,112,0,0]
[113,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.39915400000000001,0.155,9.0399999999999994E-2,null,null,null,null,113,0,0]
[114,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.4,0.155,9.0399999999999994E-2,null,null,null,null,114,0,0]
[115,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.4,0.155,9.0399999999999994E-2,null,null,null,null,115,0,0]
[116,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.4,0.155,9.0399999999999994E-2,null,null,null,null,116,0,0]
[117,16185.63,1506.57,153028.07999999999,75893.55,0.4,0.4,0.155,9.0399999999999994E-2,null,null,null,null,117,0,0]
[118,16185.63,1506.57,153028.07999999999,75893.55,0.7,0.7,0.155,9.0399999999999994E-2,null,null,null,null,118,0,0]
[119,16185.63,1506.57,153028.07999999999,75893.55,0.7,1,0.155,9.0399999999999994E-2,null,null,null,null,119,0,0]
[120,16185.63,1506.57,153028.07999999999,75893.55,1,1,0.155,9.0399999999999994E-2,null,null,null,null,120,0,0]

{"sheet":"Trends","index":7,"n_rows":94,"n_cols":8,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,1,0,7]]}
["Beginning of ","Costs Trends"]
["Year","Medical \nExcise Tax - Age<65","Medical \nExcise Tax - Age>=65","Medical \nNo Excise Tax - Age<65","Medical \n No Excise Tax - Age>=65","Medicare Part B","LTC Inst.","LTC Non-Inst."]
[2018,1.1839999999999999,1.123,1.0620000000000001,1.0660000000000001,1.0565,1.0449999999999999,1.0449999999999999]
[{"$f":"1+A3","v":2019},1.161,1.111,1.056,1.0569999999999999,1.0569999999999999,1.0449999999999999,1.0449999999999999]
[2020,1.0569999999999999,1.06,1.0529999999999999,1.054,1.0569999999999999,1.0449999999999999,1.0449999999999999]
[2021,1.0569999999999999,1.06,1.054,1.054,1.0585,1.0449999999999999,1.0449999999999999]
[2022,1.0569999999999999,1.06,1.054,1.054,1.0585,1.0449999999999999,1.0449999999999999]
[2023,1.0580000000000001,1.0609999999999999,1.0549999999999999,1.0549999999999999,1.0585,1.0449999999999999,1.0449999999999999]
[2024,1.0589999999999999,1.0609999999999999,1.0549999999999999,1.0549999999999999,1.0585,1.0449999999999999,1.0449999999999999]
[2025,1.0589999999999999,1.0620000000000001,1.056,1.056,1.0585,1.0449999999999999,1.0449999999999999]
[2026,1.0589999999999999,1.0620000000000001,1.056,1.056,1.0585,1.0449999999999999,1.0449999999999999]
[2027,1.0589999999999999,1.0620000000000001,1.056,1.056,1.0585,1.0449999999999999,1.0449999999999999]
[2028,1.0589999999999999,1.0620000000000001,1.056,1.056,1.0585,1.0449999999999999,1.0449999999999999]
[2029,1.0589999999999999,1.0620000000000001,1.056,1.056,1.056,1.0449999999999999,1.0449999999999999]
[2030,1.0589999999999999,1.0620000000000001,1.056,1.056,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2031,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2032,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2033,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2034,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2035,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2036,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2037,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2038,1.0589999999999999,1.0620000000000001,1.056,1.0569999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2039,1.0589999999999999,1.0609999999999999,1.056,1.0569999999999999,1.0505,1.0449999999999999,1.0449999999999999]
[2040,1.0589999999999999,1.06,1.056,1.056,1.0485,1.0449999999999999,1.0449999999999999]
[2041,1.0589999999999999,1.0589999999999999,1.056,1.056,1.0485,1.0449999999999999,1.0449999999999999]
[2042,1.0589999999999999,1.0589999999999999,1.056,1.0549999999999999,1.0485,1.0449999999999999,1.0449999999999999]
[2043,1.0589999999999999,1.0580000000000001,1.056,1.0549999999999999,1.0485,1.0449999999999999,1.0449999999999999]
[2044,1.0589999999999999,1.0580000000000001,1.056,1.0549999999999999,1.0485,1.0449999999999999,1.0449999999999999]
[2045,1.0589999999999999,1.0580000000000001,1.056,1.0549999999999999,1.0485,1.0449999999999999,1.0449999999999999]
[2046,1.0589999999999999,1.0580000000000001,1.056,1.0549999999999999,1.0485,1.0449999999999999,1.0449999999999999]
[2047,1.0589999999999999,1.0569999999999999,1.056,1.054,1.0485,1.0449999999999999,1.0449999999999999]
[2048,1.0589999999999999,1.0569999999999999,1.056,1.054,1.0485,1.0449999999999999,1.0449999999999999]
[2049,1.0589999999999999,1.0569999999999999,1.056,1.054,1.048,1.0449999999999999,1.0449999999999999]
[2050,1.0589999999999999,1.0569999999999999,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2051,1.0589999999999999,1.0569999999999999,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[{"$f":"1+A36","v":2052},1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2053,1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2054,1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2055,1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2056,1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2057,1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2058,1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2059,1.0589999999999999,1.056,1.056,1.054,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2060,1.0589999999999999,1.0549999999999999,1.056,1.0529999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2061,1.0589999999999999,1.0549999999999999,1.056,1.0529999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2062,1.0589999999999999,1.0549999999999999,1.056,1.0529999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2063,1.0589999999999999,1.0549999999999999,1.056,1.0529999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2064,1.0589999999999999,1.054,1.056,1.0529999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2065,1.0589999999999999,1.054,1.056,1.052,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2066,1.0589999999999999,1.0529999999999999,1.056,1.0509999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2067,1.0589999999999999,1.052,1.056,1.05,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2068,1.0589999999999999,1.0509999999999999,1.056,1.05,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2069,1.0589999999999999,1.05,1.056,1.0489999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2070,1.0589999999999999,1.05,1.056,1.048,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2071,1.0589999999999999,1.0489999999999999,1.056,1.048,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2072,1.0589999999999999,1.048,1.056,1.0469999999999999,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2073,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2074,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2075,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2076,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2077,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2078,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2079,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2080,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2081,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2082,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2083,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[{"$f":"1+A68","v":2084},1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2085,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2086,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2087,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2088,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2089,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2090,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2091,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2092,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2093,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2094,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2095,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2096,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2097,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2098,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2099,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2100,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2101,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2102,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2103,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2104,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2105,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2106,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2107,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2108,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]
[2109,1.0589999999999999,1.0469999999999999,1.056,1.046,1.0475000000000001,1.0449999999999999,1.0449999999999999]