{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Intro and Data Inputs","GASB Results","Additional Disclosures","Certification Letter","Active","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":18,"comments":4,"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":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[[0,1,0,8],[2,1,2,8],[21,2,21,6],[19,2,19,7],[27,2,27,6],[8,2,8,7],[9,2,9,7],[10,2,10,7],[13,2,13,7],[4,2,4,7],[39,1,39,8],[33,2,33,7],[26,2,26,3],[22,2,22,6],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[18,2,18,7]]}
[null,"GASB 75 Alternative Measurement Method for PEBB OPEB"]
[]
[null,"Welcome to the Office of the State Actuary's AMM Online Tool"]
[null,"Intended Use"]
[null,null,"This Alternate Measurement Method (AMM) Online Tool is intended to assist employers covering employees under Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Post-Employment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board Statement No. 75 (GASB 75).  Please 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 non-state entities.  State employers and employers outside the State of Washington\n      are not eligible to use this tool."]
[null,null,"(2) Current employees must be covered under PEBB health insurance."]
[null,null,"(3) Employers must have less than 100 total members.  This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[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 payroll of covered current employees.  The WA Health Care\n      Authority can assist with providing member information on participating retirees.  Please see the Additional\n      Disclosures for further guidance."]
[null,null,"(3) Group your member information by status and age divisions according to the Data Inputs table below. \n      Important note, do not include covered spouses in the retiree count and member statistics. "]
[null,null,"(4) Calculate average age for each age division of current employees and retirees. "]
[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. "]
[]
[null,null,"Data Inputs"]
[null,null,"Current Employees "]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40,50,60]
[null,null,"Annual Covered Employee Payroll =",null,0]
[null,null,"Retirees "]
[null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[null,null,"Number Inactive",0,0,0,0]
[null,null,"Average Inactive Age",60,67,75,80]
[]
[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 PEBB OPEB 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":[[26,2,26,6],[8,2,8,3],[7,2,7,3],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[6,2,6,3],[10,2,10,3],[11,2,11,3],[12,2,12,3],[13,2,13,3],[14,2,14,3],[55,1,55,7],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[43,4,43,5],[44,4,44,5],[50,4,50,5],[0,1,0,7],[42,4,42,5],[52,2,52,5],[51,2,51,5],[22,5,23,6],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[31,4,31,5],[32,4,32,5],[33,4,33,5],[15,2,15,3],[17,2,17,4],[9,2,9,3]]}
[null,"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,{"$f":"ROUND(Log!L5,0)","v":0}]
[null,null,"Interest",null,{"$f":"ROUND(((E6+E13)*Lookups!S1+E10*((1+Lookups!S1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0}]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Benefit Payments",null,{"$f":"-ROUND(SUM(Log!G7:J7)/Trends!P4,0)","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!S1),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,{"$f":"IFERROR(E14/E15, 0)","v":0}]
[]
[null,null,"OPEB Expense for Fiscal Year Ending June 30, 2018"]
[null,null,null,"a. Service Cost ",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"b. Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"c. Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"d. Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"e. Transactions Subsequent to Measurement Date","N/A*","*See Additional Disclosures tab for more details and guidance."]
[null,null,null,"f. Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E19:E24)","v":0}]
[]
[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,{"$f":"\"6/30/\"&Lookups!S29","v":"6/30/2018"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"E33","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 Rate*"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!S1","v":3.5799999999999998E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!S2","v":3.8699999999999998E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"Active!CQ60*100&\"% + Service-Based Increases\"","v":"3.75% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates**",null,"Initial rate is approximately 7%, \ntrends down to about 5% in 2080."]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,"Healthy RP-2000"]
[null,null,"   Age Setback",null," 1 year"]
[null,null,"   Mortality Improvements",null,"100% Scale BB"]
[null,null,"   Projection Period",null,"Generational"]
[null,null,"Inflation Rate",null,0.03]
[null,null,"Post-Retirement Participation Percentage",null,{"$f":"Lookups!S8","v":0.65}]
[null,null,"Percentage with Spouse Coverage",null,{"$f":"Lookups!S26","v":0.45}]
[null,null,"*Source:  Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"**Trend rate assumptions vary slightly by medical plan.  For additional detail on the healthcare\n   trend rates, please see OSA's 2017 PEBB OPEB Actuarial Valuation Report."]
[]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":2,"n_rows":49,"n_cols":4,"rows_kept":49,"cut":false,"hidden":false,"merged":[[49,1,49,3],[0,1,0,3]]}
[null,"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 75 actuarial valuation we performed for the State."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,"We assume the inputs you provide are as of the measurement date of 6/30.  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,"Unless readily identifiable by the user of this tool, we also inherently assume that there are no inactive members entitled to but not currently receiving a benefit.  In other words, certain members who stopped working may be eligible to join PEBB as a retiree at a later date."]
[]
[null,null,"Transactions Subsequent to Measurement Date:"]
[]
[null,null,{"$f":"\"We estimate your first-year projected monthly subsidy is $\"&ROUND(Log!L7/12,0)&\".  If your reporting date is after the 6/30 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 subsidy is $0.  If your reporting date is after the 6/30 measurement date, multiply this amount by the number of months between your fiscal year-end and the measurement date.  We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31 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 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,"2017 PEBB OPEB Actuarial Valuation Report"]
[null,null,"OPEB Actuarial Valuation for the State’s June 30, 2018 Fiscal Year-End"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ We assumed 2/3 of members select a UMP plan and 1/3 select a Group Health plan."]
[null,null,"▪ UMP pre- and post-Medicare costs and premiums are equal to the Uniform Medical Plan."]
[null,null,"▪ The Group Health pre-Medicare costs and premiums are a 50/50 blend of GH Classic and GH Value."]
[null,null,"▪ The Group Health post-Medicare costs and premiums are equal to GH Medicare."]
[]
[null,null,"◊ We estimated retirement service for each active cohort based on the average entry age of 35.  For example, an\n   age 47 member is assumed to have 12 years of service.  Service is a component of benefit eligibility."]
[]
[null,null,"◊ Assumptions for retirement, disability, termination, and mortality are based on the 2017 AVR."]
[null,null,"▪ We made the following changes for simplicity.  Assumed all employees are retirement eligible at age 55.  Relied on\n   our retirement rates for members with < 30 years of service.  Assumed a 100% rate of retirement at the age of 70."]
[]
[null,null,"◊ Each cohort is assumed to be a 50/50 male/female split."]
[null,null,"▪ We further assume that eligible spouses are the same age as the primary member.  Generally males are older than\n   females, however for purposes of this AMM Online Tool we believe this simplification is reasonable."]
[]
[null,null,"◊ We selected the age-based cohorts for this AMM Online Tool based upon the overall distribution of State employees \n   and retirees that participate in PEBB.  We believe this grouping approach is reasonable for purposes of the AMM."]
[]
[]
[]
[]
[]
[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":115,"n_cols":4,"rows_kept":115,"cut":false,"hidden":false,"merged":[[0,1,0,3],[57,1,57,3],[58,1,58,3],[115,1,115,3]]}
[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":"Active","index":4,"n_rows":138,"n_cols":99,"rows_kept":138,"cut":false,"hidden":true,"merged":[[0,48,1,48]]}
["Actives",30040,null,"Insured",null,null,"UMP",null,null,"Pre-Med (Implicit)","Insured","Pst-Med (Explicit)","Insured",null,"Pre-Med (Implicit)","UMP","Pst-Med (Explicit)","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survive pst Decrement",null,null,null,null,null,"Retires at age XX, implicit subsidy",null,null,null,null,null,null,null,null,null,null,"Retires at age XX, explicit subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(B2-35,0)","v":27}]
["Year",62,null,"Costs","Prem",null,"Costs","Prem",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Costs","Prem","Net",null,"Costs","Prem","Net",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Mort - M","Mort - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality",null,"Interest","Pay Timing",null,"Age","Net","Imp 55","Imp 56","Imp 57","Imp 58","Imp 59","Imp 60","Imp 61","Imp 62","Imp 63","Imp 64",null,"Exp 55","Exp 56","Exp 57","Exp 58","Exp 59","Exp 60","Exp 61","Exp 62","Exp 63","Exp 64","Exp 65","Exp 66","Exp 67","Exp 68","Exp 69","Exp 70",null,"Estimated MS"]
[{"$f":"ValYear - MS","v":1991},{"$f":"B2-MS","v":35},null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":9692.8994299832102},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":6364.4466063110376},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B3>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,K4/J3,K2*J2))","v":0.28199757164502287},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B3>=$B$2,Sens,0)","v":1.0489999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,M4/L3,M2*L2))","v":0.2748285324404624},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B3>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,P4/O3,P2*O2))","v":0.28199757164502287},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B3>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,R4/Q3,R2*Q2))","v":0.28199757164502287},null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":2733.3741014546918},{"$f":"IF(B3=$B$2, E3, IF(B3<$B$2, E3 * Trends!$S$3^(B3 - $B$2), IF(ExFlg=0,E3*VLOOKUP(A3,Trends!$A$4:$V$94,20),E3*VLOOKUP(A3,Trends!$A$4:$Z$94,24))))","v":2715.3071531878954},{"$f":"T3-U3","v":18.066948266796317},null,{"$f":"IF(B3<65,G3*P3,G3*R3)","v":1794.7584878441196},{"$f":"IF(B3=$B$2, H3, IF(B3<$B$2, H3 * Trends!$U$3^(B3 - $B$2), IF(ExFlg=0,H3*VLOOKUP(A3,Trends!$A$4:$V$94,22),H3*VLOOKUP(A3,Trends!$A$4:$Z$94,26))))","v":2575.2996897078706},{"$f":"X3-Y3","v":-780.54120186375098},null,{"$f":"(1-PctUMP)*V3+PctUMP*Z3","v":-514.34114718073567},null,{"$f":"IF(B3<71,VLOOKUP(B3,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B3<71,VLOOKUP(Active!B3,Lookups!A:G,7),\"\")","v":0},{"$f":"IF(B3<71,PCTMALE*AD3+(1-PCTMALE)*AE3,\"\")","v":0},{"$f":"IF(B3<55,VLOOKUP(B3-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":0.26239699999999999},{"$f":"IF(B3<55,VLOOKUP(B3-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":0.26239699999999999},{"$f":"IF(B3<55,PCTMALE*AG3+(1-PCTMALE)*AH3,\"\")","v":0.26239699999999999},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,12),\"\")","v":1.56E-4},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,13),\"\")","v":1.94E-4},{"$f":"IF(B3<55,PCTMALE*AJ3+(1-PCTMALE)*AK3,\"\")","v":1.75E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:H,8)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,2))^(A3-2018),\"\")","v":7.211944416426944E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,9)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,3))^(A3-2018),\"\")","v":4.4681520294254144E-4},{"$f":"IF(AM3<>\"\",PCTMALE*AM3+(1-PCTMALE)*AN3,\"\")","v":5.8400482229261795E-4},{"$f":"IF(B3<71,SUM(AF3,AI3,AL3,AO3),\"\")","v":0.26315600482229257},{"$f":"IF(B3<71,IF(B3=$B$2,1, IF(B3<$B$2, AQ4/(1-AP3), AQ2*(1-AP2))),\"\")","v":5.431523599554466},{"$f":"IF(B3<71,IF(B3=$B$2,1,IF(B3<$B$2,AR4*(1+IntRt),AR2/(1+IntRt))),\"\")","v":2.5849341279209068},null,{"$f":"IF(BA3>=$B$3,VLOOKUP(BA3,Lookups!A:H,8)*(1-VLOOKUP(BA3,Lookups!U:W,2))^(BA3-$B$3),\"\")","v":""},{"$f":"IF(BA3>=$B$3,VLOOKUP(BA3,Lookups!A:I,9)*(1-VLOOKUP(BA3,Lookups!U:W,3))^(BA3-$B$3),\"\")","v":""},{"$f":"IFERROR(PCTMALE*AT3+(1-PCTMALE)*AU3,\"\")","v":""}]
[{"$f":"1+A3","v":1992},36,null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":10559.050808535665},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":6933.1695335938675},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B4>=$B$2,Sens,0)","v":1.048},0.29553345508398399,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B4>=$B$2,Sens,0)","v":1.0489999999999999},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,M5/L4,M3*L3))","v":0.28829513053004502},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B4>=$B$2,Sens,0)","v":1.048},0.29553345508398399,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B4>=$B$2,Sens,0)","v":1.048},0.29553345508398399,null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":3120.5527678538797},{"$f":"IF(B4=$B$2, E4, IF(B4<$B$2, E4 * Trends!$S$3^(B4 - $B$2), IF(ExFlg=0,E4*VLOOKUP(A4,Trends!$A$4:$V$94,20),E4*VLOOKUP(A4,Trends!$A$4:$Z$94,24))))","v":2840.2112822345393},280.34148561934035,null,{"$f":"IF(B4<65,G4*P4,G4*R4)","v":2048.9835469460095},{"$f":"IF(B4=$B$2, H4, IF(B4<$B$2, H4 * Trends!$U$3^(B4 - $B$2), IF(ExFlg=0,H4*VLOOKUP(A4,Trends!$A$4:$V$94,22),H4*VLOOKUP(A4,Trends!$A$4:$Z$94,26))))","v":2693.7634754344331},{"$f":"X4-Y4","v":-644.77992848842359},null,{"$f":"(1-PctUMP)*V4+PctUMP*Z4","v":-336.40920752388263},null,{"$f":"IF(B4<71,VLOOKUP(B4,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B4<71,VLOOKUP(Active!B4,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B4<55,VLOOKUP(B4-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":0.154534},{"$f":"IF(B4<55,VLOOKUP(B4-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":0.16774700000000001},0.16114050000000002,{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,12),\"\")","v":1.64E-4},{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,13),\"\")","v":2.2800000000000001E-4},1.9599999999999999E-4,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:H,8)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,2))^(A4-2018),\"\")","v":7.914745688550449E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,9)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,3))^(A4-2018),\"\")","v":4.8656223495187188E-4},6.3901840190345842E-4,{"$f":"IF(B4<71,SUM(AF4,AI4,AL4,AO4),\"\")","v":0.16197551840190347},{"$f":"IF(B4<71,IF(B4=$B$2,1, IF(B4<$B$2, AQ5/(1-AP4), AQ3*(1-AP3))),\"\")","v":4.0021855489977156},2.4955919365909507,null,{"$f":"IF(BA4>=$B$3,VLOOKUP(BA4,Lookups!A:H,8)*(1-VLOOKUP(BA4,Lookups!U:W,2))^(BA4-$B$3),\"\")","v":""},{"$f":"IF(BA4>=$B$3,VLOOKUP(BA4,Lookups!A:I,9)*(1-VLOOKUP(BA4,Lookups!U:W,3))^(BA4-$B$3),\"\")","v":""},""]
[1993,37,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":10781.988530791481},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":7079.5524849917001},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B5>=$B$2,Sens,0)","v":1.048},0.30971906092801521,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B5>=$B$2,Sens,0)","v":1.0489999999999999},0.3024215919260172,null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B5>=$B$2,Sens,0)","v":1.048},0.30971906092801521,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B5>=$B$2,Sens,0)","v":1.048},0.30971906092801521,null,{"$f":"IF(B5<65,D5*K5,D5*M5)","v":3339.3873626933678},{"$f":"IF(B5=$B$2, E5, IF(B5<$B$2, E5 * Trends!$S$3^(B5 - $B$2), IF(ExFlg=0,E5*VLOOKUP(A5,Trends!$A$4:$V$94,20),E5*VLOOKUP(A5,Trends!$A$4:$Z$94,24))))","v":2970.8610012173281},368.52636147603971,null,2192.6723474422261,{"$f":"IF(B5=$B$2, H5, IF(B5<$B$2, H5 * Trends!$U$3^(B5 - $B$2), IF(ExFlg=0,H5*VLOOKUP(A5,Trends!$A$4:$V$94,22),H5*VLOOKUP(A5,Trends!$A$4:$Z$94,26))))","v":2817.6765953044169},{"$f":"X5-Y5","v":-625.00424786219082},null,{"$f":"(1-PctUMP)*V5+PctUMP*Z5","v":-293.83068985147844},null,{"$f":"IF(B5<71,VLOOKUP(B5,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B5<71,VLOOKUP(Active!B5,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B5<55,VLOOKUP(B5-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":0.10068299999999999},{"$f":"IF(B5<55,VLOOKUP(B5-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":0.117007},0.108845,{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,12),\"\")","v":1.7100000000000001E-4},{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,13),\"\")","v":2.6200000000000003E-4},2.165E-4,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:H,8)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,2))^(A5-2018),\"\")","v":8.5917051322860439E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,9)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,3))^(A5-2018),\"\")","v":5.2498875776954882E-4},6.9207963549907661E-4,0.10975357963549907,3.3539294699582038,2.4093376487651579,null,{"$f":"IF(BA5>=$B$3,VLOOKUP(BA5,Lookups!A:H,8)*(1-VLOOKUP(BA5,Lookups!U:W,2))^(BA5-$B$3),\"\")","v":""},{"$f":"IF(BA5>=$B$3,VLOOKUP(BA5,Lookups!A:I,9)*(1-VLOOKUP(BA5,Lookups!U:W,3))^(BA5-$B$3),\"\")","v":""},""]
[1994,38,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":11009.645929127035},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":7229.0344189487596},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B6>=$B$2,Sens,0)","v":1.048},0.32458557585255993,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B6>=$B$2,Sens,0)","v":1.0489999999999999},0.31724024993039202,null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B6>=$B$2,Sens,0)","v":1.048},0.32458557585255993,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B6>=$B$2,Sens,0)","v":1.048},0.32458557585255993,null,{"$f":"IF(B6<65,D6*K6,D6*M6)","v":3573.5722638384909},{"$f":"IF(B6=$B$2, E6, IF(B6<$B$2, E6 * Trends!$S$3^(B6 - $B$2), IF(ExFlg=0,E6*VLOOKUP(A6,Trends!$A$4:$V$94,20),E6*VLOOKUP(A6,Trends!$A$4:$Z$94,24))))","v":3107.5206072733249},466.05165656516601,null,2346.4402997324592,{"$f":"IF(B6=$B$2, H6, IF(B6<$B$2, H6 * Trends!$U$3^(B6 - $B$2), IF(ExFlg=0,H6*VLOOKUP(A6,Trends!$A$4:$V$94,22),H6*VLOOKUP(A6,Trends!$A$4:$Z$94,26))))","v":2947.2897186884202},-600.84941895596103,null,-245.2192834525037,null,{"$f":"IF(B6<71,VLOOKUP(B6,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B6<71,VLOOKUP(Active!B6,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B6<55,VLOOKUP(B6-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":7.5235999999999997E-2},{"$f":"IF(B6<55,VLOOKUP(B6-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":9.2904E-2},8.4070000000000006E-2,{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,12),\"\")","v":1.92E-4},{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,13),\"\")","v":2.6600000000000001E-4},2.2900000000000001E-4,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:H,8)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,2))^(A6-2018),\"\")","v":9.2000452879010576E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,9)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,3))^(A6-2018),\"\")","v":5.6425511403598774E-4},7.4212982141304675E-4,8.5041129821413042E-2,2.9858237047852989,2.3260645382942244,null,{"$f":"IF(BA6>=$B$3,VLOOKUP(BA6,Lookups!A:H,8)*(1-VLOOKUP(BA6,Lookups!U:W,2))^(BA6-$B$3),\"\")","v":""},{"$f":"IF(BA6>=$B$3,VLOOKUP(BA6,Lookups!A:I,9)*(1-VLOOKUP(BA6,Lookups!U:W,3))^(BA6-$B$3),\"\")","v":""},""]
[1995,39,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":11242.12319043286},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":7381.6811190952503},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B7>=$B$2,Sens,0)","v":1.048},0.34016568349348281,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B7>=$B$2,Sens,0)","v":1.0489999999999999},0.33278502217698119,null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B7>=$B$2,Sens,0)","v":1.048},0.34016568349348281,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B7>=$B$2,Sens,0)","v":1.048},0.34016568349348281,null,3824.1845189915275,{"$f":"IF(B7=$B$2, E7, IF(B7<$B$2, E7 * Trends!$S$3^(B7 - $B$2), IF(ExFlg=0,E7*VLOOKUP(A7,Trends!$A$4:$V$94,20),E7*VLOOKUP(A7,Trends!$A$4:$Z$94,24))))","v":3250.4665552078986},{"$f":"T7-U7","v":573.71796378362887},null,2510.9946032079729,{"$f":"IF(B7=$B$2, H7, IF(B7<$B$2, H7 * Trends!$U$3^(B7 - $B$2), IF(ExFlg=0,H7*VLOOKUP(A7,Trends!$A$4:$V$94,22),H7*VLOOKUP(A7,Trends!$A$4:$Z$94,26))))","v":3082.8650457480881},-571.87044254011516,null,-190.01145906022151,null,{"$f":"IF(B7<71,VLOOKUP(B7,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B7<71,VLOOKUP(Active!B7,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B7<55,VLOOKUP(B7-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":6.3051999999999997E-2},{"$f":"IF(B7<55,VLOOKUP(B7-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":7.6023999999999994E-2},6.9537999999999989E-2,{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,12),\"\")","v":2.13E-4},{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,13),\"\")","v":2.7099999999999997E-4},2.4199999999999997E-4,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:H,8)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,2))^(A7-2018),\"\")","v":9.783227130619283E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,9)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,3))^(A7-2018),\"\")","v":6.075673365893903E-4},7.929450248256593E-4,7.0572945024825653E-2,2.7319058834827996,2.2456695677681253,null,{"$f":"IF(BA7>=$B$3,VLOOKUP(BA7,Lookups!A:H,8)*(1-VLOOKUP(BA7,Lookups!U:W,2))^(BA7-$B$3),\"\")","v":""},{"$f":"IF(BA7>=$B$3,VLOOKUP(BA7,Lookups!A:I,9)*(1-VLOOKUP(BA7,Lookups!U:W,3))^(BA7-$B$3),\"\")","v":""},""]
[1996,40,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":11479.522634023237},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":7537.5597692303454},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B8>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,K9/J8,K7*J7))","v":0.35649363630116998},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B8>=$B$2,Sens,0)","v":1.0489999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,M9/L8,M7*L7))","v":0.34909148826365327},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B8>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,P9/O8,P7*O7))","v":0.35649363630116998},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B8>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,R9/Q8,R7*Q7))","v":0.35649363630116998},null,{"$f":"IF(B8<65,D8*K8,D8*M8)","v":4092.3767668045284},{"$f":"IF(B8=$B$2, E8, IF(B8<$B$2, E8 * Trends!$S$3^(B8 - $B$2), IF(ExFlg=0,E8*VLOOKUP(A8,Trends!$A$4:$V$94,20),E8*VLOOKUP(A8,Trends!$A$4:$Z$94,24))))","v":3399.9880167474621},692.38875005706632,null,2687.0920909703336,{"$f":"IF(B8=$B$2, H8, IF(B8<$B$2, H8 * Trends!$U$3^(B8 - $B$2), IF(ExFlg=0,H8*VLOOKUP(A8,Trends!$A$4:$V$94,22),H8*VLOOKUP(A8,Trends!$A$4:$Z$94,26))))","v":3224.6768378524998},-537.5847468821662,null,-127.59768114741178,null,{"$f":"IF(B8<71,VLOOKUP(B8,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B8<71,VLOOKUP(Active!B8,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B8<55,VLOOKUP(B8-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":5.4442999999999998E-2},{"$f":"IF(B8<55,VLOOKUP(B8-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":6.6544000000000006E-2},6.0493500000000006E-2,{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,12),\"\")","v":2.3499999999999999E-4},{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,13),\"\")","v":2.7500000000000002E-4},2.5500000000000002E-4,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:H,8)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,2))^(A8-2018),\"\")","v":1.0330777101208017E-3},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,9)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,3))^(A8-2018),\"\")","v":6.5595627095571063E-4},8.4451699053825614E-4,6.1593016990538263E-2,2.5391072397547703,2.1680532610234846,null,{"$f":"IF(BA8>=$B$3,VLOOKUP(BA8,Lookups!A:H,8)*(1-VLOOKUP(BA8,Lookups!U:W,2))^(BA8-$B$3),\"\")","v":""},{"$f":"IF(BA8>=$B$3,VLOOKUP(BA8,Lookups!A:I,9)*(1-VLOOKUP(BA8,Lookups!U:W,3))^(BA8-$B$3),\"\")","v":""},""]
[1997,41,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":11721.948757144199},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":7696.7389832031577},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B9>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,K10/J9,K8*J8))","v":0.37360533084362613},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B9>=$B$2,Sens,0)","v":1.0489999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,M10/L9,M8*L8))","v":0.36619697118857225},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B9>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,P10/O9,P8*O8))","v":0.37360533084362613},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B9>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,R10/Q9,R8*Q8))","v":0.37360533084362613},null,{"$f":"IF(B9<65,D9*K9,D9*M9)","v":4379.3825435448907},{"$f":"IF(B9=$B$2, E9, IF(B9<$B$2, E9 * Trends!$S$3^(B9 - $B$2), IF(ExFlg=0,E9*VLOOKUP(A9,Trends!$A$4:$V$94,20),E9*VLOOKUP(A9,Trends!$A$4:$Z$94,24))))","v":3556.3874655178447},822.99507802704602,null,2875.5427142366502,{"$f":"IF(B9=$B$2, H9, IF(B9<$B$2, H9 * Trends!$U$3^(B9 - $B$2), IF(ExFlg=0,H9*VLOOKUP(A9,Trends!$A$4:$V$94,22),H9*VLOOKUP(A9,Trends!$A$4:$Z$94,26))))","v":3373.0119723937146},-497.46925815706436,null,-57.318880976814796,null,{"$f":"IF(B9<71,VLOOKUP(B9,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B9<71,VLOOKUP(Active!B9,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B9<55,VLOOKUP(B9-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":4.4873999999999997E-2},{"$f":"IF(B9<55,VLOOKUP(B9-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":5.7855999999999998E-2},5.1364999999999994E-2,{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,12),\"\")","v":2.5599999999999999E-4},{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,13),\"\")","v":2.7900000000000001E-4},2.675E-4,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:H,8)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,2))^(A9-2018),\"\")","v":1.0885604999836907E-3},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,9)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,3))^(A9-2018),\"\")","v":7.125704251360951E-4},9.0056546255989282E-4,5.2533065462559883E-2,{"$f":"IF(B9<71,IF(B9=$B$2,1, IF(B9<$B$2, AQ10/(1-AP9), AQ8*(1-AP8))),\"\")","v":2.3827159643957558},2.0931195800574285,null,{"$f":"IF(BA9>=$B$3,VLOOKUP(BA9,Lookups!A:H,8)*(1-VLOOKUP(BA9,Lookups!U:W,2))^(BA9-$B$3),\"\")","v":""},{"$f":"IF(BA9>=$B$3,VLOOKUP(BA9,Lookups!A:I,9)*(1-VLOOKUP(BA9,Lookups!U:W,3))^(BA9-$B$3),\"\")","v":""},""]
[1998,42,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":11446.202111978966},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":7515.6812094045363},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B10>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B10=$B$2,1,IF(B10<$B$2,K11/J10,K9*J9))","v":0.39153838672412017},{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B10>=$B$2,Sens,0)","v":1.0489999999999999},0.38414062277681227,null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B10>=$B$2,Sens,0)","v":1.048},0.39153838672412017,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B10>=$B$2,Sens,0)","v":1.048},0.39153838672412017,null,4481.6275090424615,{"$f":"IF(B10=$B$2, E10, IF(B10<$B$2, E10 * Trends!$S$3^(B10 - $B$2), IF(ExFlg=0,E10*VLOOKUP(A10,Trends!$A$4:$V$94,20),E10*VLOOKUP(A10,Trends!$A$4:$Z$94,24))))","v":3719.9812889316668},761.64622011079473,null,2942.6776958630367,{"$f":"IF(B10=$B$2, H10, IF(B10<$B$2, H10 * Trends!$U$3^(B10 - $B$2), IF(ExFlg=0,H10*VLOOKUP(A10,Trends!$A$4:$V$94,22),H10*VLOOKUP(A10,Trends!$A$4:$Z$94,26))))","v":3528.1705231238266},-585.49282726078991,null,-136.45096860041957,null,{"$f":"IF(B10<71,VLOOKUP(B10,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B10<71,VLOOKUP(Active!B10,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B10<55,VLOOKUP(B10-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":4.1778000000000003E-2},{"$f":"IF(B10<55,VLOOKUP(B10-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":5.3301000000000001E-2},{"$f":"IF(B10<55,PCTMALE*AG10+(1-PCTMALE)*AH10,\"\")","v":4.7539499999999998E-2},{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,12),\"\")","v":2.7700000000000001E-4},{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,13),\"\")","v":2.8299999999999999E-4},2.7999999999999998E-4,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:H,8)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,2))^(A10-2018),\"\")","v":1.1490107569465816E-3},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,9)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,3))^(A10-2018),\"\")","v":7.7839638155438476E-4},9.6370356925048312E-4,4.8783203569250484E-2,2.2575445906594673,2.0207758061956249,null,{"$f":"IF(BA10>=$B$3,VLOOKUP(BA10,Lookups!A:H,8)*(1-VLOOKUP(BA10,Lookups!U:W,2))^(BA10-$B$3),\"\")","v":""},{"$f":"IF(BA10>=$B$3,VLOOKUP(BA10,Lookups!A:I,9)*(1-VLOOKUP(BA10,Lookups!U:W,3))^(BA10-$B$3),\"\")","v":""},""]
[1999,43,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":11177.009274822005},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":7338.9267259810385},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B11>=$B$2,Sens,0)","v":1.048},0.41033222928687796,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B11>=$B$2,Sens,0)","v":1.0489999999999999},0.40296351329287605,null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B11>=$B$2,Sens,0)","v":1.048},0.41033222928687796,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B11>=$B$2,Sens,0)","v":1.048},0.41033222928687796,null,4586.2871324978241,{"$f":"IF(B11=$B$2, E11, IF(B11<$B$2, E11 * Trends!$S$3^(B11 - $B$2), IF(ExFlg=0,E11*VLOOKUP(A11,Trends!$A$4:$V$94,20),E11*VLOOKUP(A11,Trends!$A$4:$Z$94,24))))","v":3891.1004282225231},695.18670427530105,null,3011.3981640448483,{"$f":"IF(B11=$B$2, H11, IF(B11<$B$2, H11 * Trends!$U$3^(B11 - $B$2), IF(ExFlg=0,H11*VLOOKUP(A11,Trends!$A$4:$V$94,22),H11*VLOOKUP(A11,Trends!$A$4:$Z$94,26))))","v":3690.4663671875223},{"$f":"X11-Y11","v":-679.06820314267407},null,-220.98781485304039,null,{"$f":"IF(B11<71,VLOOKUP(B11,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B11<71,VLOOKUP(Active!B11,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B11<55,VLOOKUP(B11-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.8894999999999999E-2},{"$f":"IF(B11<55,VLOOKUP(B11-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":4.9105000000000003E-2},4.3999999999999997E-2,{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,12),\"\")","v":3.4400000000000001E-4},{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,13),\"\")","v":3.4499999999999998E-4},3.4449999999999997E-4,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:H,8)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,2))^(A11-2018),\"\")","v":1.218617233920313E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,9)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,3))^(A11-2018),\"\")","v":8.5440843420824734E-4},1.0365128340642802E-3,4.5381012834064274E-2,2.1474143333266662,1.9509324253674694,"Age",{"$f":"IF(BA11>=$B$3,VLOOKUP(BA11,Lookups!A:H,8)*(1-VLOOKUP(BA11,Lookups!U:W,2))^(BA11-$B$3),\"\")","v":""},{"$f":"IF(BA11>=$B$3,VLOOKUP(BA11,Lookups!A:I,9)*(1-VLOOKUP(BA11,Lookups!U:W,3))^(BA11-$B$3),\"\")","v":""},""]
[2000,44,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":10914.212891006175},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":7166.372212417069},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B12>=$B$2,Sens,0)","v":1.048},0.43002817629264811,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B12>=$B$2,Sens,0)","v":1.0489999999999999},0.42270872544422694,null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B12>=$B$2,Sens,0)","v":1.048},0.43002817629264811,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B12>=$B$2,Sens,0)","v":1.048},0.43002817629264811,null,4693.4190651890958,{"$f":"IF(B12=$B$2, E12, IF(B12<$B$2, E12 * Trends!$S$3^(B12 - $B$2), IF(ExFlg=0,E12*VLOOKUP(A12,Trends!$A$4:$V$94,20),E12*VLOOKUP(A12,Trends!$A$4:$Z$94,24))))","v":4070.0910479207591},623.32801726833668,null,3081.7419731400219,{"$f":"IF(B12=$B$2, H12, IF(B12<$B$2, H12 * Trends!$U$3^(B12 - $B$2), IF(ExFlg=0,H12*VLOOKUP(A12,Trends!$A$4:$V$94,22),H12*VLOOKUP(A12,Trends!$A$4:$Z$94,26))))","v":3860.2278200781484},-778.48584693812654,null,-311.21923158218613,null,{"$f":"IF(B12<71,VLOOKUP(B12,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B12<71,VLOOKUP(Active!B12,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B12<55,VLOOKUP(B12-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.6211E-2},{"$f":"IF(B12<55,VLOOKUP(B12-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":4.5239000000000001E-2},4.0724999999999997E-2,{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,12),\"\")","v":4.0999999999999999E-4},{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,13),\"\")","v":4.06E-4},4.08E-4,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:H,8)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,2))^(A12-2018),\"\")","v":1.2994070039192335E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,9)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,3))^(A12-2018),\"\")","v":9.3734640087756241E-4},1.118376702398398E-3,4.2251376702398397E-2,2.0499624959059153,1.8835030173464657,55,{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,Lookups!A:H,8)*(1-VLOOKUP(BA12,Lookups!U:W,2))^(BA12-$B$2 + ValYear - 2017),\"\")","v":3.0830809014262151E-3},{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,Lookups!A:I,9)*(1-VLOOKUP(BA12,Lookups!U:W,3))^(BA12-$B$2 + ValYear - 2017),\"\")","v":2.28262855619169E-3},2.6828547288089526E-3,{"$f":"IF(AV11=\"\",1,AW11*(1-AV11))","v":1},{"$f":"IF(AV11=\"\",1,AX11/(1+IntRt))","v":1},{"$f":"IF(AV12=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AV12),6))","v":0.98297199999999996},null,55,{"$f":"IF(BA12>=$B$3,VLOOKUP(BA12,$B$3:$AB$93,27),\"\")","v":-412.48440694039516},{"$f":"IF(BB12<>\"\",BB12*AX12*AY12*AW12,\"\")","v":-405.46062245901408},null,null,null,null,null,null,null,null,null,null,0]
[2001,45,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":10657.659421017061},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":6997.9168532612584},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B13>=$B$2,Sens,0)","v":1.048},0.45066952875469524,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B13>=$B$2,Sens,0)","v":1.0489999999999999},0.44342145299099406,null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B13>=$B$2,Sens,0)","v":1.048},0.45066952875469524,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B13>=$B$2,Sens,0)","v":1.048},0.45066952875469524,null,4803.0823488977967,{"$f":"IF(B13=$B$2, E13, IF(B13<$B$2, E13 * Trends!$S$3^(B13 - $B$2), IF(ExFlg=0,E13*VLOOKUP(A13,Trends!$A$4:$V$94,20),E13*VLOOKUP(A13,Trends!$A$4:$Z$94,24))))","v":4257.3152361251141},545.76711277268259,null,3153.7478905237913,{"$f":"IF(B13=$B$2, H13, IF(B13<$B$2, H13 * Trends!$U$3^(B13 - $B$2), IF(ExFlg=0,H13*VLOOKUP(A13,Trends!$A$4:$V$94,22),H13*VLOOKUP(A13,Trends!$A$4:$Z$94,26))))","v":4037.7982998017428},-884.05040927795153,null,-407.4493346528136,null,{"$f":"IF(B13<71,VLOOKUP(B13,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B13<71,VLOOKUP(Active!B13,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B13<55,VLOOKUP(B13-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.3711999999999999E-2},{"$f":"IF(B13<55,VLOOKUP(B13-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":4.1676999999999999E-2},3.7694499999999999E-2,{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,12),\"\")","v":4.7600000000000002E-4},{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,13),\"\")","v":4.6700000000000002E-4},4.7150000000000002E-4,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:H,8)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,2))^(A13-2018),\"\")","v":1.392329910468392E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,9)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,3))^(A13-2018),\"\")","v":1.0260934714336222E-3},1.2092116909510071E-3,3.9375211690951005E-2,1.9633487582656057,1.8184041488187543,56,{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,Lookups!A:H,8)*(1-VLOOKUP(BA13,Lookups!U:W,2))^(BA13-$B$2 + ValYear - 2017),\"\")","v":3.4849617187557493E-3},{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,Lookups!A:I,9)*(1-VLOOKUP(BA13,Lookups!U:W,3))^(BA13-$B$2 + ValYear - 2017),\"\")","v":2.5124751748681678E-3},2.9987184468119586E-3,0.99731714527119109,0.9654373431164317,0.98283200000000004,null,{"$f":"1+BA12","v":56},{"$f":"IF(BA13>=$B$3,VLOOKUP(BA13,$B$3:$AB$93,27),\"\")","v":-274.84706266436308},{"$f":"IF(BB13<>\"\",BB13*AX13*AY13*AW13,\"\")","v":-260.09246263790271},{"$f":"IF(BB13<>\"\",BB13*AW13/$AW$13*AX13/$AX$13*AY13,\"\")","v":-270.12848829254131},null,null,null,null,null,null,null,null,null,0,0]
[2002,46,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":10407.199047132934},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":6833.4622768253839},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B14>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B14=$B$2,1,IF(B14<$B$2,K15/J14,K13*J13))","v":0.47230166613492064},{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B14>=$B$2,Sens,0)","v":1.0489999999999999},0.46514910418755273,null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B14>=$B$2,Sens,0)","v":1.048},0.47230166613492064,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B14>=$B$2,Sens,0)","v":1.048},0.47230166613492064,null,4915.3374497586428,{"$f":"IF(B14=$B$2, E14, IF(B14<$B$2, E14 * Trends!$S$3^(B14 - $B$2), IF(ExFlg=0,E14*VLOOKUP(A14,Trends!$A$4:$V$94,20),E14*VLOOKUP(A14,Trends!$A$4:$Z$94,24))))","v":4453.1517369868698},462.18571277177307,null,3227.4556188147571,{"$f":"IF(B14=$B$2, H14, IF(B14<$B$2, H14 * Trends!$U$3^(B14 - $B$2), IF(ExFlg=0,H14*VLOOKUP(A14,Trends!$A$4:$V$94,22),H14*VLOOKUP(A14,Trends!$A$4:$Z$94,26))))","v":4223.5370215926241},-996.08140277786697,null,-509.99722515170549,null,{"$f":"IF(B14<71,VLOOKUP(B14,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B14<71,VLOOKUP(Active!B14,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B14<55,VLOOKUP(B14-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.1385999999999997E-2},{"$f":"IF(B14<55,VLOOKUP(B14-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.8396E-2},3.4890999999999998E-2,{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,12),\"\")","v":5.4199999999999995E-4},{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,13),\"\")","v":5.2800000000000004E-4},5.3499999999999999E-4,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:H,8)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,2))^(A14-2018),\"\")","v":1.4993730338119079E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,9)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,3))^(A14-2018),\"\")","v":1.1174473624980281E-3},1.308410198154968E-3,3.6734410198154967E-2,1.8860414852857317,1.7555552701474746,57,{"$f":"IF(BA14>=$B$3,VLOOKUP(BA14,Lookups!A:H,8)*(1-VLOOKUP(BA14,Lookups!U:W,2))^(BA14-$B$2 + ValYear - 2017),\"\")","v":3.9711583174811332E-3},{"$f":"IF(BA14>=$B$3,VLOOKUP(BA14,Lookups!A:I,9)*(1-VLOOKUP(BA14,Lookups!U:W,3))^(BA14-$B$2 + ValYear - 2017),\"\")","v":2.8005971811973533E-3},3.3858777493392432E-3,{"$f":"IF(AV13=\"\",1,AW13*(1-AV13))","v":0.99432647195034451},0.93206926348371466,0.98266100000000001,null,{"$f":"1+BA13","v":57},1.6990877027677698,{"$f":"IF(BB14<>\"\",BB14*AX14*AY14*AW14,\"\")","v":1.5473790232985623},{"$f":"IF(BB14<>\"\",BB14*AW14/$AW$13*AX14/$AX$13*AY14,\"\")","v":1.6070867726803426},{"$f":"IF(BB14<>\"\",BB14*AW14/$AW$14*AX14/$AX$14*AY14,\"\")","v":1.6696272210894794},null,null,null,null,null,null,null,null,0,0,0]
[2003,47,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":10309.735786341276},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":6769.4670054982917},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B15>=$B$2,Sens,0)","v":1.048},0.49497214610939683,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B15>=$B$2,Sens,0)","v":1.0489999999999999},0.48794141029274279,null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B15>=$B$2,Sens,0)","v":1.048},0.49497214610939683,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B15>=$B$2,Sens,0)","v":1.048},0.49497214610939683,null,5103.0320479861912,{"$f":"IF(B15=$B$2, E15, IF(B15<$B$2, E15 * Trends!$S$3^(B15 - $B$2), IF(ExFlg=0,E15*VLOOKUP(A15,Trends!$A$4:$V$94,20),E15*VLOOKUP(A15,Trends!$A$4:$Z$94,24))))","v":4657.9967168882658},445.03533109792534,null,3350.6976117282416,{"$f":"IF(B15=$B$2, H15, IF(B15<$B$2, H15 * Trends!$U$3^(B15 - $B$2), IF(ExFlg=0,H15*VLOOKUP(A15,Trends!$A$4:$V$94,22),H15*VLOOKUP(A15,Trends!$A$4:$Z$94,26))))","v":4417.8197245858846},-1067.1221128576431,null,-563.07467206393335,null,{"$f":"IF(B15<71,VLOOKUP(B15,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B15<71,VLOOKUP(Active!B15,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B15<55,VLOOKUP(B15-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.9219999999999999E-2},{"$f":"IF(B15<55,VLOOKUP(B15-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.5373000000000002E-2},3.2296499999999999E-2,{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,12),\"\")","v":6.0899999999999995E-4},{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,13),\"\")","v":5.8900000000000001E-4},5.9899999999999992E-4,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:H,8)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,2))^(A15-2018),\"\")","v":1.6015769730033122E-3},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,9)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,3))^(A15-2018),\"\")","v":1.212428289817661E-3},1.4070026314104865E-3,3.4302502631410485E-2,1.8167588637145082,1.6948786157052274,58,{"$f":"IF(BA15>=$B$3,VLOOKUP(BA15,Lookups!A:H,8)*(1-VLOOKUP(BA15,Lookups!U:W,2))^(BA15-$B$2 + ValYear - 2017),\"\")","v":4.3529686004832877E-3},{"$f":"IF(BA15>=$B$3,VLOOKUP(BA15,Lookups!A:I,9)*(1-VLOOKUP(BA15,Lookups!U:W,3))^(BA15-$B$2 + ValYear - 2017),\"\")","v":3.0834114382279889E-3},3.7181900193556383E-3,0.99095980407338879,0.89985447333820678,0.982514,null,58,317.55840969713694,{"$f":"IF(BB15<>\"\",BB15*AX15*AY15*AW15,\"\")","v":278.22149790765752},{"$f":"IF(BB15<>\"\",BB15*AW15/$AW$13*AX15/$AX$13*AY15,\"\")","v":288.95705734046021},{"$f":"IF(BB15<>\"\",BB15*AW15/$AW$14*AX15/$AX$14*AY15,\"\")","v":300.20194109176941},{"$f":"IF(BB15<>\"\",BB15*AW15/$AW$15*AX15/$AX$15*AY15,\"\")","v":312.00558334517279},null,null,null,null,null,null,null,0,0,0,0]
[2004,48,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":10213.428278595704},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":6706.2306122323316},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B16>=$B$2,Sens,0)","v":1.048},0.51873080912264791,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B16>=$B$2,Sens,0)","v":1.0489999999999999},0.51185053939708713,null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B16>=$B$2,Sens,0)","v":1.048},0.51873080912264791,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B16>=$B$2,Sens,0)","v":1.048},0.51873080912264791,null,5298.0199148720822,{"$f":"IF(B16=$B$2, E16, IF(B16<$B$2, E16 * Trends!$S$3^(B16 - $B$2), IF(ExFlg=0,E16*VLOOKUP(A16,Trends!$A$4:$V$94,20),E16*VLOOKUP(A16,Trends!$A$4:$Z$94,24))))","v":4872.2645658651263},425.75534900695584,null,3478.7284316463479,{"$f":"IF(B16=$B$2, H16, IF(B16<$B$2, H16 * Trends!$U$3^(B16 - $B$2), IF(ExFlg=0,H16*VLOOKUP(A16,Trends!$A$4:$V$94,22),H16*VLOOKUP(A16,Trends!$A$4:$Z$94,26))))","v":4621.0394319168354},-1142.3110002704875,null,-619.62744406583727,null,{"$f":"IF(B16<71,VLOOKUP(B16,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B16<71,VLOOKUP(Active!B16,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B16<55,VLOOKUP(B16-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.7203999999999999E-2},{"$f":"IF(B16<55,VLOOKUP(B16-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.2587999999999999E-2},2.9895999999999999E-2,{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,12),\"\")","v":7.1299999999999998E-4},{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,13),\"\")","v":7.27E-4},7.1999999999999994E-4,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:H,8)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,2))^(A16-2018),\"\")","v":1.713583797351083E-3},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,9)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,3))^(A16-2018),\"\")","v":1.3099581554917592E-3},1.5117709764214211E-3,3.2127770976421416E-2,1.754439488011303,1.6362991076513103,59,{"$f":"IF(BA16>=$B$3,VLOOKUP(BA16,Lookups!A:H,8)*(1-VLOOKUP(BA16,Lookups!U:W,2))^(BA16-$B$2 + ValYear - 2017),\"\")","v":4.7892991753336915E-3},{"$f":"IF(BA16>=$B$3,VLOOKUP(BA16,Lookups!A:I,9)*(1-VLOOKUP(BA16,Lookups!U:W,3))^(BA16-$B$2 + ValYear - 2017),\"\")","v":3.394831994509618E-3},4.0920655849216551E-3,0.98727522722030048,0.8687531119310743,0.982348,null,59,677.00021723524037,570.41217472125982,592.42231358172558,{"$f":"IF(BB16<>\"\",BB16*AW16/$AW$14*AX16/$AX$14*AY16,\"\")","v":615.47667366284668},639.67660536485437,{"$f":"IF(BB16<>\"\",BB16*AW16/$AW$16*AX16/$AX$16*AY16,\"\")","v":665.04980940060386},null,null,null,null,null,null,0,0,0,0,0]
[2005,49,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":10118.261350387986},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":6643.7431339626628},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B17>=$B$2,Sens,0)","v":1.048},0.54362988796053502,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B17>=$B$2,Sens,0)","v":1.0489999999999999},0.53693121582754433,null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B17>=$B$2,Sens,0)","v":1.048},0.54362988796053502,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B17>=$B$2,Sens,0)","v":1.048},0.54362988796053502,null,5500.5892842668327,{"$f":"IF(B17=$B$2, E17, IF(B17<$B$2, E17 * Trends!$S$3^(B17 - $B$2), IF(ExFlg=0,E17*VLOOKUP(A17,Trends!$A$4:$V$94,20),E17*VLOOKUP(A17,Trends!$A$4:$Z$94,24))))","v":5096.3887358949232},404.20054837190946,null,3611.7373355546961,{"$f":"IF(B17=$B$2, H17, IF(B17<$B$2, H17 * Trends!$U$3^(B17 - $B$2), IF(ExFlg=0,H17*VLOOKUP(A17,Trends!$A$4:$V$94,22),H17*VLOOKUP(A17,Trends!$A$4:$Z$94,26))))","v":4833.6072457850105},-1221.8699102303144,null,-679.85184426443504,null,{"$f":"IF(B17<71,VLOOKUP(B17,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B17<71,VLOOKUP(Active!B17,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B17<55,VLOOKUP(B17-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.5326999999999999E-2},{"$f":"IF(B17<55,VLOOKUP(B17-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.0023000000000001E-2},2.7674999999999998E-2,{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,12),\"\")","v":8.1700000000000002E-4},{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,13),\"\")","v":8.6499999999999999E-4},8.4099999999999995E-4,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:H,8)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,2))^(A17-2018),\"\")","v":1.8321829865975722E-3},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,9)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,3))^(A17-2018),\"\")","v":1.4131309187208291E-3},1.6226569526592008E-3,3.0138656952659201E-2,1.6980732579484858,1.579744263034669,60,{"$f":"IF(BA17>=$B$3,VLOOKUP(BA17,Lookups!A:H,8)*(1-VLOOKUP(BA17,Lookups!U:W,2))^(BA17-$B$2 + ValYear - 2017),\"\")","v":5.2759315206445112E-3},{"$f":"IF(BA17>=$B$3,VLOOKUP(BA17,Lookups!A:I,9)*(1-VLOOKUP(BA17,Lookups!U:W,3))^(BA17-$B$2 + ValYear - 2017),\"\")","v":3.7434343434343438E-3},4.5096829320394275E-3,0.98323523224014653,0.83872669620686835,0.98216300000000001,null,60,1084.7193497365904,{"$f":"IF(BB17<>\"\",BB17*AX17*AY17*AW17,\"\")","v":878.57502910136247},912.47605584453891,947.9854400702211,985.25928631961449,1024.340260502883,{"$f":"IF(BB17<>\"\",BB17*AW17/$AW$17*AX17/$AX$17*AY17,\"\")","v":1065.371210695339},null,null,null,null,null,0,0,0,0,0,0]
[2006,50,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":10024.220034423182},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":6581.994743025979},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B18>=$B$2,Sens,0)","v":1.048},0.56972412258264071,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B18>=$B$2,Sens,0)","v":1.0489999999999999},0.56324084540309394,null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B18>=$B$2,Sens,0)","v":1.048},0.56972412258264071,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B18>=$B$2,Sens,0)","v":1.048},0.56972412258264071,null,5711.0399636870761,{"$f":"IF(B18=$B$2, E18, IF(B18<$B$2, E18 * Trends!$S$3^(B18 - $B$2), IF(ExFlg=0,E18*VLOOKUP(A18,Trends!$A$4:$V$94,20),E18*VLOOKUP(A18,Trends!$A$4:$Z$94,24))))","v":5330.8226177460883},380.2173459409878,null,3749.9211798140295,{"$f":"IF(B18=$B$2, H18, IF(B18<$B$2, H18 * Trends!$U$3^(B18 - $B$2), IF(ExFlg=0,H18*VLOOKUP(A18,Trends!$A$4:$V$94,22),H18*VLOOKUP(A18,Trends!$A$4:$Z$94,26))))","v":5055.9531790911205},-1306.031999277091,null,-743.95450503554878,null,{"$f":"IF(B18<71,VLOOKUP(B18,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B18<71,VLOOKUP(Active!B18,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B18<55,VLOOKUP(B18-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.3578999999999999E-2},{"$f":"IF(B18<55,VLOOKUP(B18-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.7659E-2},2.5618999999999999E-2,{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,12),\"\")","v":9.2199999999999997E-4},{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,13),\"\")","v":1.003E-3},9.6250000000000003E-4,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:H,8)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,2))^(A18-2018),\"\")","v":1.9593855659111258E-3},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,9)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,3))^(A18-2018),\"\")","v":1.5218931273849377E-3},1.7406393466480319E-3,2.8322139346648033E-2,1.6468956105466921,1.5251441041076161,61,{"$f":"IF(BA18>=$B$3,VLOOKUP(BA18,Lookups!A:H,8)*(1-VLOOKUP(BA18,Lookups!U:W,2))^(BA18-$B$2 + ValYear - 2017),\"\")","v":5.8389999999999996E-3},{"$f":"IF(BA18>=$B$3,VLOOKUP(BA18,Lookups!A:I,9)*(1-VLOOKUP(BA18,Lookups!U:W,3))^(BA18-$B$2 + ValYear - 2017),\"\")","v":4.1419999999999998E-3},4.9905000000000001E-3,0.97880115309513327,0.80973807318678148,0.98195100000000002,null,61,1545.8772052451598,1203.1058604675434,1249.5293560138491,1298.1553092317649,1349.1974870531401,1402.7143154573835,{"$f":"IF(BB18<>\"\",BB18*AW18/$AW$17*AX18/$AX$17*AY18,\"\")","v":1458.9014081950265},{"$f":"IF(BB18<>\"\",BB18*AW18/$AW$18*AX18/$AX$18*AY18,\"\")","v":1517.9756675676899},null,null,null,null,0,0,0,0,0,0,0]
[2007,51,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":9931.2895667869434},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":6520.9757453005432},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B19>=$B$2,Sens,0)","v":1.048},0.5970708804666075,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B19>=$B$2,Sens,0)","v":1.0489999999999999},0.59083964682784551,null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B19>=$B$2,Sens,0)","v":1.048},0.5970708804666075,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B19>=$B$2,Sens,0)","v":1.048},0.5970708804666075,null,5929.6838058103131,{"$f":"IF(B19=$B$2, E19, IF(B19<$B$2, E19 * Trends!$S$3^(B19 - $B$2), IF(ExFlg=0,E19*VLOOKUP(A19,Trends!$A$4:$V$94,20),E19*VLOOKUP(A19,Trends!$A$4:$Z$94,24))))","v":5576.040458162408},353.6433476479051,null,3893.4847297479873,{"$f":"IF(B19=$B$2, H19, IF(B19<$B$2, H19 * Trends!$U$3^(B19 - $B$2), IF(ExFlg=0,H19*VLOOKUP(A19,Trends!$A$4:$V$94,22),H19*VLOOKUP(A19,Trends!$A$4:$Z$94,26))))","v":5288.5270253293111},-1395.0422955813237,null,-812.15291012372484,null,{"$f":"IF(B19<71,VLOOKUP(B19,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B19<71,VLOOKUP(Active!B19,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B19<55,VLOOKUP(B19-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.1951999999999999E-2},{"$f":"IF(B19<55,VLOOKUP(B19-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.5482000000000001E-2},2.3717000000000002E-2,{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,12),\"\")","v":1.026E-3},{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,13),\"\")","v":1.1410000000000001E-3},1.0835E-3,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:H,8)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,2))^(A19-2018),\"\")","v":2.0930436527286339E-3},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,9)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,3))^(A19-2018),\"\")","v":1.6413596644607759E-3},1.867201658594705E-3,2.6667701658594709E-2,1.6002520035754055,1.4724310717393474,62,{"$f":"IF(BA19>=$B$3,VLOOKUP(BA19,Lookups!A:H,8)*(1-VLOOKUP(BA19,Lookups!U:W,2))^(BA19-$B$2 + ValYear - 2017),\"\")","v":6.4642930000000003E-3},{"$f":"IF(BA19>=$B$3,VLOOKUP(BA19,Lookups!A:I,9)*(1-VLOOKUP(BA19,Lookups!U:W,3))^(BA19-$B$2 + ValYear - 2017),\"\")","v":4.6218639999999998E-3},5.5430784999999996E-3,0.973916445940612,0.78175137399766503,0.98170599999999997,null,62,2178.7280339621584,1628.451466763097,1691.2875079617268,1757.1046629124112,1826.192273629975,1898.6294219932383,{"$f":"IF(BB19<>\"\",BB19*AW19/$AW$17*AX19/$AX$17*AY19,\"\")","v":1974.6808789666184},{"$f":"IF(BB19<>\"\",BB19*AW19/$AW$18*AX19/$AX$18*AY19,\"\")","v":2054.6402304121953},{"$f":"IF(BB19<>\"\",BB19*AW19/$AW$19*AX19/$AX$19*AY19,\"\")","v":2138.8703833088548},null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"1+A19","v":2008},52,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":10155.533758129206},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":6668.2165346932115},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B20>=$B$2,Sens,0)","v":1.048},0.62573028272900466,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B20>=$B$2,Sens,0)","v":1.0489999999999999},0.61979078952240996,null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B20>=$B$2,Sens,0)","v":1.048},0.62573028272900466,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B20>=$B$2,Sens,0)","v":1.048},0.62573028272900466,null,6354.6250097381389,{"$f":"IF(B20=$B$2, E20, IF(B20<$B$2, E20 * Trends!$S$3^(B20 - $B$2), IF(ExFlg=0,E20*VLOOKUP(A20,Trends!$A$4:$V$94,20),E20*VLOOKUP(A20,Trends!$A$4:$Z$94,24))))","v":5832.5383192378813},522.08669050025765,null,4172.5050175518072,{"$f":"IF(B20=$B$2, H20, IF(B20<$B$2, H20 * Trends!$U$3^(B20 - $B$2), IF(ExFlg=0,H20*VLOOKUP(A20,Trends!$A$4:$V$94,22),H20*VLOOKUP(A20,Trends!$A$4:$Z$94,26))))","v":5531.7992684944611},-1359.2942509426539,null,-732.17354173148817,null,{"$f":"IF(B20<71,VLOOKUP(B20,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B20<71,VLOOKUP(Active!B20,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B20<55,VLOOKUP(B20-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.0437E-2},{"$f":"IF(B20<55,VLOOKUP(B20-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.3474999999999999E-2},2.1956E-2,{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,12),\"\")","v":1.1310000000000001E-3},{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,13),\"\")","v":1.2780000000000001E-3},1.2045000000000001E-3,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:H,8)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,2))^(A20-2018),\"\")","v":2.3907623162999704E-3},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,9)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,3))^(A20-2018),\"\")","v":1.8085292522010553E-3},2.0996457842505129E-3,2.5260145784250513E-2,1.5575769605654883,1.4215399418221155,63,{"$f":"IF(BA20>=$B$3,VLOOKUP(BA20,Lookups!A:H,8)*(1-VLOOKUP(BA20,Lookups!U:W,2))^(BA20-$B$2 + ValYear - 2017),\"\")","v":7.1625708000000003E-3},{"$f":"IF(BA20>=$B$3,VLOOKUP(BA20,Lookups!A:I,9)*(1-VLOOKUP(BA20,Lookups!U:W,3))^(BA20-$B$2 + ValYear - 2017),\"\")","v":5.2292034080000001E-3},6.1958871040000002E-3,{"$f":"IF(AV19=\"\",1,AW19*(1-AV19))","v":0.96851795062832213},0.7547319694899256,0.98141699999999998,null,63,2696.1192388570666,1934.1630970661033,2008.7954422926348,2086.968550216161,2169.0260814608546,2255.0619640649675,{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$17*AX20/$AX$17*AY20,\"\")","v":2345.3906748422119},{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$18*AX20/$AX$18*AY20,\"\")","v":2440.36091496781},{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$19*AX20/$AX$19*AY20,\"\")","v":2540.4037204907672},{"$f":"IF(BB20<>\"\",BB20*AW20/$AW$20*AX20/$AX$20*AY20,\"\")","v":2646.0172550413859},null,null,0,0,0,0,0,0,0,0,0]
[2009,53,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":10385.556131356949},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":6819.2513311859702},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B21>=$B$2,Sens,0)","v":1.048},0.65576533629999689,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B21>=$B$2,Sens,0)","v":1.0489999999999999},0.65016053820900799,null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B21>=$B$2,Sens,0)","v":1.048},0.65576533629999689,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B21>=$B$2,Sens,0)","v":1.048},0.65576533629999689,null,6810.4877091417839,{"$f":"IF(B21=$B$2, E21, IF(B21<$B$2, E21 * Trends!$S$3^(B21 - $B$2), IF(ExFlg=0,E21*VLOOKUP(A21,Trends!$A$4:$V$94,20),E21*VLOOKUP(A21,Trends!$A$4:$Z$94,24))))","v":6100.8350819228235},709.65262721896033,null,4471.8286425093693,{"$f":"IF(B21=$B$2, H21, IF(B21<$B$2, H21 * Trends!$U$3^(B21 - $B$2), IF(ExFlg=0,H21*VLOOKUP(A21,Trends!$A$4:$V$94,22),H21*VLOOKUP(A21,Trends!$A$4:$Z$94,26))))","v":5786.2620348452065},-1314.4333923358372,null,-639.7447994376364,null,{"$f":"IF(B21<71,VLOOKUP(B21,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B21<71,VLOOKUP(Active!B21,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B21<55,VLOOKUP(B21-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":1.9026999999999999E-2},{"$f":"IF(B21<55,VLOOKUP(B21-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.1627E-2},2.0326999999999998E-2,{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,12),\"\")","v":1.6310000000000001E-3},{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,13),\"\")","v":1.7799999999999999E-3},1.7055E-3,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:H,8)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,2))^(A21-2018),\"\")","v":2.5962637949009291E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,9)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,3))^(A21-2018),\"\")","v":1.9644069552238134E-3},2.2803353750623714E-3,2.4312835375062368E-2,{"$f":"IF(B21<71,IF(B21=$B$2,1, IF(B21<$B$2, AQ22/(1-AP21), AQ20*(1-AP20))),\"\")","v":1.5182323394714143},1.3724077445666301,64,{"$f":"IF(BA21>=$B$3,VLOOKUP(BA21,Lookups!A:H,8)*(1-VLOOKUP(BA21,Lookups!U:W,2))^(BA21-$B$2 + ValYear - 2017),\"\")","v":7.9372024941450001E-3},{"$f":"IF(BA21>=$B$3,VLOOKUP(BA21,Lookups!A:I,9)*(1-VLOOKUP(BA21,Lookups!U:W,3))^(BA21-$B$2 + ValYear - 2017),\"\")","v":5.9351038938879998E-3},6.9361531940164995E-3,{"$f":"IF(AV20=\"\",1,AW20*(1-AV20))","v":0.96251712274803158},0.72864642738938556,0.98109000000000002,null,64,3537.5053243967013,2434.0598645957448,{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$13*AX21/$AX$13*AY21,\"\")","v":2527.9814146408835},2626.3588600465964,2729.6246827135114,2837.8970869794207,{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$17*AX21/$AX$17*AY21,\"\")","v":2951.5718281928571},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$18*AX21/$AX$18*AY21,\"\")","v":3071.0877315680091},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$19*AX21/$AX$19*AY21,\"\")","v":3196.9872371652173},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$20*AX21/$AX$20*AY21,\"\")","v":3329.8972621769149},{"$f":"IF(BB21<>\"\",BB21*AW21/$AW$21*AX21/$AX$21*AY21,\"\")","v":3470.6110987123598},null,0,0,0,0,0,0,0,0,0,0]
[2010,54,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":10621.52018117316},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":6974.1874868962468},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B22>=$B$2,Sens,0)","v":1.048},0.68724207244239677,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B22>=$B$2,Sens,0)","v":1.0489999999999999},0.68201840458124929,null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B22>=$B$2,Sens,0)","v":1.048},0.68724207244239677,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B22>=$B$2,Sens,0)","v":1.048},0.68724207244239677,null,7299.5555417981841,{"$f":"IF(B22=$B$2, E22, IF(B22<$B$2, E22 * Trends!$S$3^(B22 - $B$2), IF(ExFlg=0,E22*VLOOKUP(A22,Trends!$A$4:$V$94,20),E22*VLOOKUP(A22,Trends!$A$4:$Z$94,24))))","v":6381.4734956912735},918.08204610691064,null,4792.9550620964073,{"$f":"IF(B22=$B$2, H22, IF(B22<$B$2, H22 * Trends!$U$3^(B22 - $B$2), IF(ExFlg=0,H22*VLOOKUP(A22,Trends!$A$4:$V$94,22),H22*VLOOKUP(A22,Trends!$A$4:$Z$94,26))))","v":6052.4300884480863},-1259.4750263516789,null,-533.62992738905723,null,{"$f":"IF(B22<71,VLOOKUP(B22,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B22<71,VLOOKUP(Active!B22,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B22<55,VLOOKUP(B22-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":1.7714000000000001E-2},{"$f":"IF(B22<55,VLOOKUP(B22-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":1.9924999999999998E-2},1.8819499999999999E-2,{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,12),\"\")","v":2.1299999999999999E-3},{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,13),\"\")","v":2.281E-3},2.2055E-3,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:H,8)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,2))^(A22-2018),\"\")","v":2.8291919112432996E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,9)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,3))^(A22-2018),\"\")","v":2.119894470156986E-3},2.4745431907001428E-3,2.3499543190700141E-2,1.48131980654075,1.3249736865868218,65,{"$f":"IF(BA22>=$B$3,VLOOKUP(BA22,Lookups!A:H,8)*(1-VLOOKUP(BA22,Lookups!U:W,2))^(BA22-$B$2 + ValYear - 2017),\"\")","v":8.6490839759966725E-3},{"$f":"IF(BA22>=$B$3,VLOOKUP(BA22,Lookups!A:I,9)*(1-VLOOKUP(BA22,Lookups!U:W,3))^(BA22-$B$2 + ValYear - 2017),\"\")","v":6.6090169061928964E-3},7.629050441094784E-3,0.95584095653278722,0.7034624709300884,0.98078299999999996,null,65,{"$f":"IF(BA22>=$B$3,VLOOKUP(BA22,$B$3:$AB$93,27),\"\")","v":1618.2148972043447},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$12*$AX22/$AX$12*$AY22,\"\")","v":1067.1751240259898},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$13*$AX22/$AX$13*$AY22,\"\")","v":1108.3535450155573},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$14*$AX22/$AX$14*$AY22,\"\")","v":1151.4855829860526},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$15*$AX22/$AX$15*$AY22,\"\")","v":1196.7608527997284},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$16*$AX22/$AX$16*$AY22,\"\")","v":1244.2311792825383},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$17*$AX22/$AX$17*$AY22,\"\")","v":1294.0700751197278},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$18*$AX22/$AX$18*$AY22,\"\")","v":1346.4699362992474},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$19*$AX22/$AX$19*$AY22,\"\")","v":1401.6685871026964},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$20*$AX22/$AX$20*$AY22,\"\")","v":1459.9408894767023},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$21*$AX22/$AX$21*$AY22,\"\")","v":1521.6346498238113},{"$f":"IF(BB22<>\"\",$BB22*$AW22/$AW$22*$AX22/$AX$22*$AY22,\"\")","v":1587.1176615247687}]
[2011,55,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":10863.594289914119},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":7133.1355632061841},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B23>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,K24/J23,K22*J22))","v":0.72022969191963182},{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B23>=$B$2,Sens,0)","v":1.0489999999999999},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,M24/L23,M22*L22))","v":0.71543730640573044},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B23>=$B$2,Sens,0)","v":1.048},0.72022969191963182,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B23>=$B$2,Sens,0)","v":1.048},0.72022969191963182,null,7824.283168564717,{"$f":"IF(B23=$B$2, E23, IF(B23<$B$2, E23 * Trends!$S$3^(B23 - $B$2), IF(ExFlg=0,E23*VLOOKUP(A23,Trends!$A$4:$V$94,20),E23*VLOOKUP(A23,Trends!$A$4:$Z$94,24))))","v":6675.0212764930711},1149.2618920716459,null,5137.4960291089592,{"$f":"IF(B23=$B$2, H23, IF(B23<$B$2, H23 * Trends!$U$3^(B23 - $B$2), IF(ExFlg=0,H23*VLOOKUP(A23,Trends!$A$4:$V$94,22),H23*VLOOKUP(A23,Trends!$A$4:$Z$94,26))))","v":6330.8418725166975},-1193.3458434077384,null,-412.48440694039516,null,{"$f":"IF(B23<71,VLOOKUP(B23,Lookups!A:F,6),\"\")","v":0.02},{"$f":"IF(B23<71,VLOOKUP(Active!B23,Lookups!A:G,7),\"\")","v":0.02},0.02,{"$f":"IF(B23<55,VLOOKUP(B23-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B23<55,VLOOKUP(B23-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:H,8)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,2))^(A23-2018),\"\")","v":3.0923579753522725E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,9)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,3))^(A23-2018),\"\")","v":2.2940990514489349E-3},2.6932285134006039E-3,2.2693228513400603E-2,1.4465094677677062,1.2791790756775649,66,{"$f":"IF(BA23>=$B$3,VLOOKUP(BA23,Lookups!A:H,8)*(1-VLOOKUP(BA23,Lookups!U:W,2))^(BA23-$B$2 + ValYear - 2017),\"\")","v":9.4266284873728273E-3},{"$f":"IF(BA23>=$B$3,VLOOKUP(BA23,Lookups!A:I,9)*(1-VLOOKUP(BA23,Lookups!U:W,3))^(BA23-$B$2 + ValYear - 2017),\"\")","v":7.3525122509974219E-3},8.3895703691851242E-3,0.94854879766173439,0.67914893891686456,0.98044600000000004,null,66,1844.2359326971998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$12*$AX23/$AX$12*$AY23,\"\")","v":1164.8362107134144},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$13*$AX23/$AX$13*$AY23,\"\")","v":1209.783019150716},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$14*$AX23/$AX$14*$AY23,\"\")","v":1256.8622271820636},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$15*$AX23/$AX$15*$AY23,\"\")","v":1306.2808020171205},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$16*$AX23/$AX$16*$AY23,\"\")","v":1358.0953111606248},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$17*$AX23/$AX$17*$AY23,\"\")","v":1412.4951460763032},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$18*$AX23/$AX$18*$AY23,\"\")","v":1469.6903096104688},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$19*$AX23/$AX$19*$AY23,\"\")","v":1529.9403902118761},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$20*$AX23/$AX$20*$AY23,\"\")","v":1593.5454034460774},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$21*$AX23/$AX$21*$AY23,\"\")","v":1660.8849847476722},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$22*$AX23/$AX$22*$AY23,\"\")","v":1732.3605856107113},{"$f":"IF(BB23<>\"\",$BB23*$AW23/$AW$23*$AX23/$AX$23*$AY23,\"\")","v":1808.1737432692389}]
[2012,56,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":11111.951877928128},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":7296.2094295026845},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B24>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B24=$B$2,1,IF(B24<$B$2,K25/J24,K23*J23))","v":0.75480071713177421},{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B24>=$B$2,Sens,0)","v":1.0489999999999999},0.7504937344196112,null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B24>=$B$2,Sens,0)","v":1.048},0.75480071713177421,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B24>=$B$2,Sens,0)","v":1.048},0.75480071713177421,null,{"$f":"IF(B24<65,D24*K24,D24*M24)","v":8387.3092461939159},{"$f":"IF(B24=$B$2, E24, IF(B24<$B$2, E24 * Trends!$S$3^(B24 - $B$2), IF(ExFlg=0,E24*VLOOKUP(A24,Trends!$A$4:$V$94,20),E24*VLOOKUP(A24,Trends!$A$4:$Z$94,24))))","v":6982.0722552117531},1405.2369909821628,null,5507.1841097322394,{"$f":"IF(B24=$B$2, H24, IF(B24<$B$2, H24 * Trends!$U$3^(B24 - $B$2), IF(ExFlg=0,H24*VLOOKUP(A24,Trends!$A$4:$V$94,22),H24*VLOOKUP(A24,Trends!$A$4:$Z$94,26))))","v":6622.0605986524661},-1114.8764889202266,null,-274.84706266436308,null,{"$f":"IF(B24<71,VLOOKUP(B24,Lookups!A:F,6),\"\")","v":0.03},{"$f":"IF(B24<71,VLOOKUP(Active!B24,Lookups!A:G,7),\"\")","v":0.02},2.5000000000000001E-2,{"$f":"IF(B24<55,VLOOKUP(B24-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B24<55,VLOOKUP(B24-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:H,8)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,2))^(A24-2018),\"\")","v":3.4954480629445831E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,9)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,3))^(A24-2018),\"\")","v":2.5276410209941324E-3},3.011544541969358E-3,2.8011544541969358E-2,1.4136834978688562,1.2349672481922813,67,{"$f":"IF(BA24>=$B$3,VLOOKUP(BA24,Lookups!A:H,8)*(1-VLOOKUP(BA24,Lookups!U:W,2))^(BA24-$B$2 + ValYear - 2017),\"\")","v":1.0272223162277123E-2},{"$f":"IF(BA24>=$B$3,VLOOKUP(BA24,Lookups!A:I,9)*(1-VLOOKUP(BA24,Lookups!U:W,3))^(BA24-$B$2 + ValYear - 2017),\"\")","v":8.1990584822831981E-3},9.2356408222801605E-3,0.94059088077514541,0.65567574716824151,0.98007200000000005,null,67,2094.4037150118033,null,null,null,null,null,null,null,null,null,null,null,1265.925841006261,1314.77333196526,1365.9382815717724,1419.6456185638842,1475.956819624198,1535.0777124440169,1597.2365248440321,1662.7153735049246,1731.8403106678979,1805.0239182070395,{"$f":"IF(BB24<>\"\",$BB24*$AW24/$AW$22*$AX24/$AX$22*$AY24,\"\")","v":1882.702487349866},{"$f":"IF(BB24<>\"\",$BB24*$AW24/$AW$23*$AX24/$AX$23*$AY24,\"\")","v":1965.0950456215839},{"$f":"IF(BB24<>\"\",$BB24*$AW24/$AW$24*$AX24/$AX$24*$AY24,\"\")","v":2052.6664377790485}]
[2013,57,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":11564.87171039462},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":7593.6007402856458},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B25>=$B$2,Sens,0)","v":1.048},0.79103115155409942,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B25>=$B$2,Sens,0)","v":1.0489999999999999},0.78726792740617213,null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B25>=$B$2,Sens,0)","v":1.048},0.79103115155409942,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B25>=$B$2,Sens,0)","v":1.048},0.79103115155409942,null,9148.1737866488838,{"$f":"IF(B25=$B$2, E25, IF(B25<$B$2, E25 * Trends!$S$3^(B25 - $B$2), IF(ExFlg=0,E25*VLOOKUP(A25,Trends!$A$4:$V$94,20),E25*VLOOKUP(A25,Trends!$A$4:$Z$94,24))))","v":7303.2475789514947},1844.9262076973891,null,6006.7747380302162,{"$f":"IF(B25=$B$2, H25, IF(B25<$B$2, H25 * Trends!$U$3^(B25 - $B$2), IF(ExFlg=0,H25*VLOOKUP(A25,Trends!$A$4:$V$94,22),H25*VLOOKUP(A25,Trends!$A$4:$Z$94,26))))","v":6926.6753861904799},-919.9006481602637,null,1.6990877027677698,null,{"$f":"IF(B25<71,VLOOKUP(B25,Lookups!A:F,6),\"\")","v":0.04},{"$f":"IF(B25<71,VLOOKUP(Active!B25,Lookups!A:G,7),\"\")","v":0.02},0.03,{"$f":"IF(B25<55,VLOOKUP(B25-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B25<55,VLOOKUP(B25-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:H,8)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,2))^(A25-2018),\"\")","v":3.9871067444589682E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,9)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,3))^(A25-2018),\"\")","v":2.8203395581040814E-3},3.4037231512815246E-3,3.3403723151281525E-2,{"$f":"IF(B25<71,IF(B25=$B$2,1, IF(B25<$B$2, AQ26/(1-AP25), AQ24*(1-AP24))),\"\")","v":1.3740840396000558},1.1922834989305671,68,{"$f":"IF(BA25>=$B$3,VLOOKUP(BA25,Lookups!A:H,8)*(1-VLOOKUP(BA25,Lookups!U:W,2))^(BA25-$B$2 + ValYear - 2017),\"\")","v":1.1016607295320153E-2},{"$f":"IF(BA25>=$B$3,VLOOKUP(BA25,Lookups!A:I,9)*(1-VLOOKUP(BA25,Lookups!U:W,3))^(BA25-$B$2 + ValYear - 2017),\"\")","v":8.9939030223156417E-3},1.0005255158817897E-2,0.93190392123959409,0.63301385129198828,0.97973200000000005,null,68,2371.2250693489023,null,null,null,null,null,null,null,null,null,null,null,1370.453875393506,1423.3347244287052,1478.7243856562709,1536.8663602757315,1597.8272011254824,1661.8297311767224,1729.1210231182365,1800.0064881248563,1874.8391007098307,1954.0655098078325,2038.1580313983468,{"$f":"IF(BB25<>\"\",$BB25*$AW25/$AW$23*$AX25/$AX$23*$AY25,\"\")","v":2127.3537782023668},{"$f":"IF(BB25<>\"\",$BB25*$AW25/$AW$24*$AX25/$AX$24*$AY25,\"\")","v":2222.1559774057632},{"$f":"IF(BB25<>\"\",$BB25*$AW25/$AW$25*$AX25/$AX$25*$AY25,\"\")","v":2323.1650796433387},null,null,null,null,null,null,null,null,null,"Age","Service","Salary"]
[2014,58,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":12036.81235443012},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":7903.4812901122295},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B26>=$B$2,Sens,0)","v":1.048},0.82900064682869623,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B26>=$B$2,Sens,0)","v":1.0489999999999999},0.8258440558490745,null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B26>=$B$2,Sens,0)","v":1.048},0.82900064682869623,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B26>=$B$2,Sens,0)","v":1.048},0.82900064682869623,null,9978.5252275782113,{"$f":"IF(B26=$B$2, E26, IF(B26<$B$2, E26 * Trends!$S$3^(B26 - $B$2), IF(ExFlg=0,E26*VLOOKUP(A26,Trends!$A$4:$V$94,20),E26*VLOOKUP(A26,Trends!$A$4:$Z$94,24))))","v":7639.1969675832643},2339.3282599949471,null,6551.9911017015365,{"$f":"IF(B26=$B$2, H26, IF(B26<$B$2, H26 * Trends!$U$3^(B26 - $B$2), IF(ExFlg=0,H26*VLOOKUP(A26,Trends!$A$4:$V$94,22),H26*VLOOKUP(A26,Trends!$A$4:$Z$94,26))))","v":7245.3024539552434},-693.3113522537069,null,317.55840969713694,null,{"$f":"IF(B26<71,VLOOKUP(B26,Lookups!A:F,6),\"\")","v":0.05},{"$f":"IF(B26<71,VLOOKUP(Active!B26,Lookups!A:G,7),\"\")","v":0.02},3.5000000000000003E-2,{"$f":"IF(B26<55,VLOOKUP(B26-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B26<55,VLOOKUP(B26-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:H,8)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,2))^(A26-2018),\"\")","v":4.3748428145560687E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,9)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,3))^(A26-2018),\"\")","v":3.1082776595040213E-3},3.741560237030045E-3,3.874156023703005E-2,1.3281845167546611,1.1510750134490897,69,{"$f":"IF(BA26>=$B$3,VLOOKUP(BA26,Lookups!A:H,8)*(1-VLOOKUP(BA26,Lookups!U:W,2))^(BA26-$B$2 + ValYear - 2017),\"\")","v":1.2063562824000592E-2},{"$f":"IF(BA26>=$B$3,VLOOKUP(BA26,Lookups!A:I,9)*(1-VLOOKUP(BA26,Lookups!U:W,3))^(BA26-$B$2 + ValYear - 2017),\"\")","v":9.8229668291459835E-3},1.0943264826573287E-2,0.92257998472408898,0.6111352107472372,0.97931599999999996,null,69,2677.4702164185401,null,null,null,null,null,null,null,null,null,null,null,1478.3893775952688,1535.4350665422319,1595.1871590845076,1657.9083343193493,1723.6703867165304,1792.7136885495138,1865.3047716915357,1941.7731011795292,2022.4994514272248,2107.9656489684385,2198.6812088911829,2294.9019186643427,{"$f":"IF(BB26<>\"\",$BB26*$AW26/$AW$24*$AX26/$AX$24*$AY26,\"\")","v":2397.1706391163375},{"$f":"IF(BB26<>\"\",$BB26*$AW26/$AW$25*$AX26/$AX$25*$AY26,\"\")","v":2506.1351117408453},{"$f":"IF(BB26<>\"\",$BB26*$AW26/$AW$26*$AX26/$AX$26*$AY26,\"\")","v":2622.0894224621388},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CK27<=($CK$76-MS), CK27 = 20), CK27, CK27-1)","v":35},{"$f":"IF(CL27=0,0,CL27-1)","v":0},{"$f":"IF(CK26<CK27,CM27*1/(1-VLOOKUP(CK26,$B$3:$AR$93,41,FALSE)) * (1+IntRt) * 1/(1+$CQ$60) * 1/VLOOKUP(MIN(CL26,30),$CO$63:$CQ$93,3,FALSE), \"\")","v":""}]
[2015,59,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":12528.594895284783},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":8226.3902110735889},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B27>=$B$2,Sens,0)","v":1.048},0.86879267787647374,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B27>=$B$2,Sens,0)","v":1.0489999999999999},0.86631041458567914,null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B27>=$B$2,Sens,0)","v":1.048},0.86879267787647374,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B27>=$B$2,Sens,0)","v":1.048},0.86879267787647374,null,10884.751509103986,{"$f":"IF(B27=$B$2, E27, IF(B27<$B$2, E27 * Trends!$S$3^(B27 - $B$2), IF(ExFlg=0,E27*VLOOKUP(A27,Trends!$A$4:$V$94,20),E27*VLOOKUP(A27,Trends!$A$4:$Z$94,24))))","v":7990.6000280920935},2894.1514810118924,null,7147.0275807354337,{"$f":"IF(B27=$B$2, H27, IF(B27<$B$2, H27 * Trends!$U$3^(B27 - $B$2), IF(ExFlg=0,H27*VLOOKUP(A27,Trends!$A$4:$V$94,22),H27*VLOOKUP(A27,Trends!$A$4:$Z$94,26))))","v":7578.586366837184},-431.55878610175023,null,677.00021723524037,null,{"$f":"IF(B27<71,VLOOKUP(B27,Lookups!A:F,6),\"\")","v":0.06},{"$f":"IF(B27<71,VLOOKUP(Active!B27,Lookups!A:G,7),\"\")","v":0.04},0.05,{"$f":"IF(B27<55,VLOOKUP(B27-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B27<55,VLOOKUP(B27-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:H,8)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,2))^(A27-2018),\"\")","v":4.8182084258890272E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,9)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,3))^(A27-2018),\"\")","v":3.4256629611600586E-3},4.1219356935245427E-3,5.4121935693524546E-2,{"$f":"IF(B27<71,IF(B27=$B$2,1, IF(B27<$B$2, AQ28/(1-AP27), AQ26*(1-AP26))),\"\")","v":1.2767285762929197},1.1112908027120001,70,{"$f":"IF(BA27>=$B$3,VLOOKUP(BA27,Lookups!A:H,8)*(1-VLOOKUP(BA27,Lookups!U:W,2))^(BA27-$B$2 + ValYear - 2017),\"\")","v":1.316740451971719E-2},{"$f":"IF(BA27>=$B$3,VLOOKUP(BA27,Lookups!A:I,9)*(1-VLOOKUP(BA27,Lookups!U:W,3))^(BA27-$B$2 + ValYear - 2017),\"\")","v":1.0726821415547884E-2},1.1947112967632536E-2,0.91248394762755736,0.59001275414871324,0.97887199999999996,null,70,3016.201142925549,null,null,null,null,null,null,null,null,null,null,null,1589.5450429516009,1650.8798262377857,1715.1244994923054,1782.5614918662689,1853.2679958404069,1927.5024565588299,2005.5514456273083,2087.7691995712266,2174.565122090989,2266.4572668130609,2363.9934577374884,2467.4487142261364,2577.4067131857137,{"$f":"IF(BB27<>\"\",$BB27*$AW27/$AW$25*$AX27/$AX$25*$AY27,\"\")","v":2694.5638978509974},{"$f":"IF(BB27<>\"\",$BB27*$AW27/$AW$26*$AX27/$AX$26*$AY27,\"\")","v":2819.236465585288},{"$f":"IF(BB27<>\"\",$BB27*$AW27/$AW$27*$AX27/$AX$27*$AY27,\"\")","v":2952.4748451778178},null,null,null,null,null,null,null,35,0,""]
[2016,60,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":13041.076723617531},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":8562.8904737245084},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B28>=$B$2,Sens,0)","v":1.048},0.91049472641454454,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B28>=$B$2,Sens,0)","v":1.0489999999999999},0.90875962490037732,null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B28>=$B$2,Sens,0)","v":1.048},0.91049472641454454,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B28>=$B$2,Sens,0)","v":1.048},0.91049472641454454,null,11873.831583621228,{"$f":"IF(B28=$B$2, E28, IF(B28<$B$2, E28 * Trends!$S$3^(B28 - $B$2), IF(ExFlg=0,E28*VLOOKUP(A28,Trends!$A$4:$V$94,20),E28*VLOOKUP(A28,Trends!$A$4:$Z$94,24))))","v":8358.1676293843302},3515.6639542368976,null,7796.4666191915057,{"$f":"IF(B28=$B$2, H28, IF(B28<$B$2, H28 * Trends!$U$3^(B28 - $B$2), IF(ExFlg=0,H28*VLOOKUP(A28,Trends!$A$4:$V$94,22),H28*VLOOKUP(A28,Trends!$A$4:$Z$94,26))))","v":7927.2013397116953},-130.73472052018951,null,1084.7193497365904,null,{"$f":"IF(B28<71,VLOOKUP(B28,Lookups!A:F,6),\"\")","v":7.0000000000000007E-2},{"$f":"IF(B28<71,VLOOKUP(Active!B28,Lookups!A:G,7),\"\")","v":0.06},6.5000000000000002E-2,{"$f":"IF(B28<55,VLOOKUP(B28-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B28<55,VLOOKUP(B28-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:H,8)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,2))^(A28-2018),\"\")","v":5.3131233843348559E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,9)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,3))^(A28-2018),\"\")","v":3.7812468115498419E-3},4.5471850979423491E-3,6.9547185097942346E-2,1.2076295543887092,{"$f":"IF(B28<71,IF(B28=$B$2,1,IF(B28<$B$2,AR29*(1+IntRt),AR27/(1+IntRt))),\"\")","v":1.0728816400000001},71,{"$f":"IF(BA28>=$B$3,VLOOKUP(BA28,Lookups!A:H,8)*(1-VLOOKUP(BA28,Lookups!U:W,2))^(BA28-$B$2 + ValYear - 2017),\"\")","v":1.4544059891697925E-2},{"$f":"IF(BA28>=$B$3,VLOOKUP(BA28,Lookups!A:I,9)*(1-VLOOKUP(BA28,Lookups!U:W,3))^(BA28-$B$2 + ValYear - 2017),\"\")","v":1.1939922834331656E-2},1.324199136301479E-2,0.90158239882409963,0.56962034577014209,0.97829900000000003,null,71,3390.3484292463963,null,null,null,null,null,null,null,null,null,null,null,1703.361632110591,1769.0881851433421,1837.9329857197561,1910.1986858357116,1985.9680052043404,2065.5178944817044,2149.1554447315552,2237.2602569653309,2330.2710495184479,2428.7429703400694,2533.263069408405,2644.1260583651065,2761.9574072796418,2887.5034269849898,{"$f":"IF(BB28<>\"\",$BB28*$AW28/$AW$26*$AX28/$AX$26*$AY28,\"\")","v":3021.1029556029184},{"$f":"IF(BB28<>\"\",$BB28*$AW28/$AW$27*$AX28/$AX$27*$AY28,\"\")","v":3163.8816360365831},null,null,null,null,null,null,null,35,0,""]
[2017,61,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":13575.153173149785},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":8913.5699623818273},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B29>=$B$2,Sens,0)","v":1.048},0.95419847328244267,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B29>=$B$2,Sens,0)","v":1.0489999999999999},0.95328884652049573,null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B29>=$B$2,Sens,0)","v":1.048},0.95419847328244267,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B29>=$B$2,Sens,0)","v":1.048},0.95419847328244267,null,12953.390432394832,{"$f":"IF(B29=$B$2, E29, IF(B29<$B$2, E29 * Trends!$S$3^(B29 - $B$2), IF(ExFlg=0,E29*VLOOKUP(A29,Trends!$A$4:$V$94,20),E29*VLOOKUP(A29,Trends!$A$4:$Z$94,24))))","v":8742.6433403360097},4210.7470920588221,null,8505.3148496009799,{"$f":"IF(B29=$B$2, H29, IF(B29<$B$2, H29 * Trends!$U$3^(B29 - $B$2), IF(ExFlg=0,H29*VLOOKUP(A29,Trends!$A$4:$V$94,22),H29*VLOOKUP(A29,Trends!$A$4:$Z$94,26))))","v":8291.8526013384326},213.46224826254729,null,1545.8772052451598,null,{"$f":"IF(B29<71,VLOOKUP(B29,Lookups!A:F,6),\"\")","v":0.08},{"$f":"IF(B29<71,VLOOKUP(Active!B29,Lookups!A:G,7),\"\")","v":0.13},0.10500000000000001,{"$f":"IF(B29<55,VLOOKUP(B29-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B29<55,VLOOKUP(B29-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:H,8)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,2))^(A29-2018),\"\")","v":5.8860887096774187E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,9)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,3))^(A29-2018),\"\")","v":4.1880687563195145E-3},5.0370787329984661E-3,0.11003707873299848,{"$f":"IF(B29<71,IF(B29=$B$2,1, IF(B29<$B$2, AQ30/(1-AP29), AQ28*(1-AP28))),\"\")","v":1.123642318239892},1.0358000000000001,72,{"$f":"IF(BA29>=$B$3,VLOOKUP(BA29,Lookups!A:H,8)*(1-VLOOKUP(BA29,Lookups!U:W,2))^(BA29-$B$2 + ValYear - 2017),\"\")","v":1.5851047901933542E-2},{"$f":"IF(BA29>=$B$3,VLOOKUP(BA29,Lookups!A:I,9)*(1-VLOOKUP(BA29,Lookups!U:W,3))^(BA29-$B$2 + ValYear - 2017),\"\")","v":1.3090842058846433E-2},1.4470944980389987E-2,0.88964365248582478,0.54993275320538915,0.97775599999999996,null,72,3704.2031575868191,null,null,null,null,null,null,null,null,null,null,null,1771.9479401154194,1840.3209902427507,1911.9378449783355,1987.1133426809588,2065.933533794946,2148.6865204679971,2235.6917588670158,2327.3441347388693,2424.1000315291403,2526.5369503664378,2635.2655789520873,2750.5924955701735,2873.1683550084445,3003.7695185035595,3142.7484675841501,{"$f":"IF(BB29<>\"\",$BB29*$AW29/$AW$27*$AX29/$AX$27*$AY29,\"\")","v":3291.276169463491},null,null,null,null,null,null,null,35,0,""]
[2018,62,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":14277.765582492048},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":9374.9117043267743},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B30>=$B$2,Sens,0)","v":1.0685},1,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B30>=$B$2,Sens,0)","v":1.0740000000000001},1,null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B30>=$B$2,Sens,0)","v":1.0685},1,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B30>=$B$2,Sens,0)","v":1.0740000000000001},1,null,14277.765582492048,{"$f":"IF(B30=$B$2, E30, IF(B30<$B$2, E30 * Trends!$S$3^(B30 - $B$2), IF(ExFlg=0,E30*VLOOKUP(A30,Trends!$A$4:$V$94,20),E30*VLOOKUP(A30,Trends!$A$4:$Z$94,24))))","v":9144.8049339914669},5132.9606485005806,null,9374.9117043267743,{"$f":"IF(B30=$B$2, H30, IF(B30<$B$2, H30 * Trends!$U$3^(B30 - $B$2), IF(ExFlg=0,H30*VLOOKUP(A30,Trends!$A$4:$V$94,22),H30*VLOOKUP(A30,Trends!$A$4:$Z$94,26))))","v":8673.2778210000015},701.63388332677278,null,2178.7280339621584,null,{"$f":"IF(B30<71,VLOOKUP(B30,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B30<71,VLOOKUP(Active!B30,Lookups!A:G,7),\"\")","v":0.2},0.22,{"$f":"IF(B30<55,VLOOKUP(B30-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B30<55,VLOOKUP(B30-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:H,8)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,2))^(A30-2018),\"\")","v":6.5230000000000002E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,9)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,3))^(A30-2018),\"\")","v":4.6779999999999999E-3},5.6004999999999996E-3,0.22560050000000001,1,1,73,{"$f":"IF(BA30>=$B$3,VLOOKUP(BA30,Lookups!A:H,8)*(1-VLOOKUP(BA30,Lookups!U:W,2))^(BA30-$B$2 + ValYear - 2017),\"\")","v":1.7335764698028448E-2},{"$f":"IF(BA30>=$B$3,VLOOKUP(BA30,Lookups!A:I,9)*(1-VLOOKUP(BA30,Lookups!U:W,3))^(BA30-$B$2 + ValYear - 2017),\"\")","v":1.4386311788989879E-2},1.5861038243509165E-2,0.87676966813854917,0.53092561614731526,0.97714000000000001,null,73,4044.398148342068,null,null,null,null,null,null,null,null,null,null,null,1839.6274929767899,1910.6120518034591,1984.9643123577539,2063.0111382498008,2144.841866620709,2230.7556036799206,2321.0840072228648,2416.2370456577987,2516.6885339963396,2623.0380310231267,2735.9195496566776,2855.6513779388652,2982.9090224175247,3118.4984974473159,3262.7857475891133,3416.9864651497542,null,null,null,null,null,null,null,35,0,""]
[2019,63,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":15019.577211177715},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":9861.9920124563596},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B31>=$B$2,Sens,0)","v":1.0625},1.0685,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B31>=$B$2,Sens,0)","v":1.0634999999999999},1.0740000000000001,null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B31>=$B$2,Sens,0)","v":1.0625},1.0685,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B31>=$B$2,Sens,0)","v":1.0640000000000001},1.0740000000000001,null,16048.418250143388,{"$f":"IF(B31=$B$2, E31, IF(B31<$B$2, E31 * Trends!$S$3^(B31 - $B$2), IF(ExFlg=0,E31*VLOOKUP(A31,Trends!$A$4:$V$94,20),E31*VLOOKUP(A31,Trends!$A$4:$Z$94,24))))","v":10083.97640071239},5964.4418494309975,null,10537.538465309621,{"$f":"IF(B31=$B$2, H31, IF(B31<$B$2, H31 * Trends!$U$3^(B31 - $B$2), IF(ExFlg=0,H31*VLOOKUP(A31,Trends!$A$4:$V$94,22),H31*VLOOKUP(A31,Trends!$A$4:$Z$94,26))))","v":9475.5560194425016},1061.9824458671192,null,2696.1192388570666,null,{"$f":"IF(B31<71,VLOOKUP(B31,Lookups!A:F,6),\"\")","v":0.22},{"$f":"IF(B31<71,VLOOKUP(Active!B31,Lookups!A:G,7),\"\")","v":0.18},0.2,{"$f":"IF(B31<55,VLOOKUP(B31-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B31<55,VLOOKUP(B31-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:H,8)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,2))^(A31-2018),\"\")","v":7.2349200000000006E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,9)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,3))^(A31-2018),\"\")","v":5.2927159999999994E-3},6.263818E-3,0.20626381800000002,0.77439950000000002,0.9654373431164317,74,{"$f":"IF(BA31>=$B$3,VLOOKUP(BA31,Lookups!A:H,8)*(1-VLOOKUP(BA31,Lookups!U:W,2))^(BA31-$B$2 + ValYear - 2017),\"\")","v":1.9019681121096119E-2},{"$f":"IF(BA31>=$B$3,VLOOKUP(BA31,Lookups!A:I,9)*(1-VLOOKUP(BA31,Lookups!U:W,3))^(BA31-$B$2 + ValYear - 2017),\"\")","v":1.57992415696913E-2},1.7409461345393708E-2,0.8628631909014548,0.51257541624571856,0.97645499999999996,null,74,4413.6134274498163,null,null,null,null,null,null,null,null,null,null,null,1906.1024586342232,1979.6520455050079,2056.6910260533059,2137.5580751104517,2222.3457580164199,2311.3639891877901,2404.9564108791542,2503.547805713039,2607.6291100132548,2717.8215476296614,2834.7820415466176,2958.8403811489197,3090.6964824231327,3231.1854850640984,3380.6865570446093,3540.4593197303252,null,null,null,null,null,null,null,35,0,""]
[2020,64,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":15802.909081975591},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":9144.8049339914669},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":10376.334891554889},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":8673.2778210000015},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B32>=$B$2,Sens,0)","v":1.0555000000000001},1.13528125,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B32>=$B$2,Sens,0)","v":1.0535000000000001},1.142199,null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B32>=$B$2,Sens,0)","v":1.0549999999999999},1.13528125,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B32>=$B$2,Sens,0)","v":1.054},1.1427360000000002,null,17940.746376221603,{"$f":"IF(B32=$B$2, E32, IF(B32<$B$2, E32 * Trends!$S$3^(B32 - $B$2), IF(ExFlg=0,E32*VLOOKUP(A32,Trends!$A$4:$V$94,20),E32*VLOOKUP(A32,Trends!$A$4:$Z$94,24))))","v":10724.308902157625},7216.4374740639778,null,11780.058446103048,{"$f":"IF(B32=$B$2, H32, IF(B32<$B$2, H32 * Trends!$U$3^(B32 - $B$2), IF(ExFlg=0,H32*VLOOKUP(A32,Trends!$A$4:$V$94,22),H32*VLOOKUP(A32,Trends!$A$4:$Z$94,26))))","v":10081.991604686822},1698.0668414162265,null,3537.5053243967013,null,{"$f":"IF(B32<71,VLOOKUP(B32,Lookups!A:F,6),\"\")","v":0.56000000000000005},{"$f":"IF(B32<71,VLOOKUP(Active!B32,Lookups!A:G,7),\"\")","v":0.56000000000000005},0.56000000000000005,{"$f":"IF(B32<55,VLOOKUP(B32-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B32<55,VLOOKUP(B32-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:H,8)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,2))^(A32-2018),\"\")","v":8.0254828050000011E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,9)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,3))^(A32-2018),\"\")","v":6.0071901760000001E-3},7.0163364905000006E-3,0.56701633649050009,0.614668902472709,0.93206926348371466,75,{"$f":"IF(BA32>=$B$3,VLOOKUP(BA32,Lookups!A:H,8)*(1-VLOOKUP(BA32,Lookups!U:W,2))^(BA32-$B$2 + ValYear - 2017),\"\")","v":2.0900870463688583E-2},{"$f":"IF(BA32>=$B$3,VLOOKUP(BA32,Lookups!A:I,9)*(1-VLOOKUP(BA32,Lookups!U:W,3))^(BA32-$B$2 + ValYear - 2017),\"\")","v":1.730033021224495E-2},1.9100600337966768E-2,0.84784120753309289,0.49485944800706561,0.97570699999999999,null,75,4814.2577920412159,null,null,null,null,null,null,null,null,null,null,null,1970.8117815225935,2046.8582666810694,2126.5126052048577,2210.1249694284388,2297.7910671464051,2389.8313339054885,2486.6010781000041,2588.5395030861355,2696.1542117404024,2810.0875175316955,2931.0186449955377,3059.2885793722749,3195.620997747651,3340.879391558004,3495.4558009607631,3660.6526095798786,null,null,null,null,null,null,null,35,0,""]
[2021,65,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":3735.3413635200004},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":5310.8493244800011},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B33>=$B$2,Sens,0)","v":1.056},1.1982893593750001,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B33>=$B$2,Sens,0)","v":1.054},1.2033066465000002,null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B33>=$B$2,Sens,0)","v":1.0549999999999999},1.19772171875,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B33>=$B$2,Sens,0)","v":1.0545},1.2044437440000002,null,4494.7610896699898,{"$f":"IF(B33=$B$2, E33, IF(B33<$B$2, E33 * Trends!$S$3^(B33 - $B$2), IF(ExFlg=0,E33*VLOOKUP(A33,Trends!$A$4:$V$94,20),E33*VLOOKUP(A33,Trends!$A$4:$Z$94,24))))","v":3056.6615734251741},1438.0995162448157,null,{"$f":"IF(B33<65,G33*P33,G33*R33)","v":6396.6192441965641},{"$f":"IF(B33=$B$2, H33, IF(B33<$B$2, H33 * Trends!$U$3^(B33 - $B$2), IF(ExFlg=0,H33*VLOOKUP(A33,Trends!$A$4:$V$94,22),H33*VLOOKUP(A33,Trends!$A$4:$Z$94,26))))","v":4688.348007371058},1708.2712368255061,null,1618.2148972043447,null,{"$f":"IF(B33<71,VLOOKUP(B33,Lookups!A:F,6),\"\")","v":0.4},{"$f":"IF(B33<71,VLOOKUP(Active!B33,Lookups!A:G,7),\"\")","v":0.4},0.4,{"$f":"IF(B33<55,VLOOKUP(B33-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B33<55,VLOOKUP(B33-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:H,8)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,2))^(A33-2018),\"\")","v":8.7541335789439994E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,9)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,3))^(A33-2018),\"\")","v":6.6892883665920005E-3},7.7217109727679995E-3,0.40772171097276805,0.26614159323799702,0.89985447333820678,76,{"$f":"IF(BA33>=$B$3,VLOOKUP(BA33,Lookups!A:H,8)*(1-VLOOKUP(BA33,Lookups!U:W,2))^(BA33-$B$2 + ValYear - 2017),\"\")","v":2.2976434698918628E-2},{"$f":"IF(BA33>=$B$3,VLOOKUP(BA33,Lookups!A:I,9)*(1-VLOOKUP(BA33,Lookups!U:W,3))^(BA33-$B$2 + ValYear - 2017),\"\")","v":1.8869915887101931E-2},2.0923175293010278E-2,0.83164693147794411,0.4777557907000054,0.97489999999999999,null,76,5248.2458377275234,null,null,null,null,null,null,null,null,null,null,null,2032.9148557541471,2111.3576735087249,2193.5220332047975,2279.7691416037164,2370.1977223884132,2465.1383084841386,2564.9574045566087,2670.1080538826363,2781.1138546252605,2898.6373604617024,3023.3791992558731,3155.6911011766238,3296.3195474009876,3446.1552392050608,3605.6025704876201,3776.0049648276408,null,null,null,null,null,null,null,35,0,""]
[2022,66,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":3820.2215486885461},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":5431.5306371645165},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B34>=$B$2,Sens,0)","v":1.0565},1.2653935635000002,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B34>=$B$2,Sens,0)","v":1.0545},1.2682852054110003,null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B34>=$B$2,Sens,0)","v":1.0555000000000001},1.2635964132812498,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B34>=$B$2,Sens,0)","v":1.0549999999999999},1.2700859280480001,null,4845.1304715939823,{"$f":"IF(B34=$B$2, E34, IF(B34<$B$2, E34 * Trends!$S$3^(B34 - $B$2), IF(ExFlg=0,E34*VLOOKUP(A34,Trends!$A$4:$V$94,20),E34*VLOOKUP(A34,Trends!$A$4:$Z$94,24))))","v":3221.7212983901336},1623.4091732038487,null,{"$f":"IF(B34<65,G34*P34,G34*R34)","v":6898.5106300242405},{"$f":"IF(B34=$B$2, H34, IF(B34<$B$2, H34 * Trends!$U$3^(B34 - $B$2), IF(ExFlg=0,H34*VLOOKUP(A34,Trends!$A$4:$V$94,22),H34*VLOOKUP(A34,Trends!$A$4:$Z$94,26))))","v":4943.8629737727806},1954.6476562514599,null,1844.2359326971998,null,{"$f":"IF(B34<71,VLOOKUP(B34,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B34<71,VLOOKUP(Active!B34,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B34<55,VLOOKUP(B34-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B34<55,VLOOKUP(B34-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:H,8)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,2))^(A34-2018),\"\")","v":9.5507887410059035E-3},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,9)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,3))^(A34-2018),\"\")","v":7.4418140192281605E-3},8.4963013801170328E-3,0.24849630138011702,0.15762988748198242,0.8687531119310743,77,{"$f":"IF(BA34>=$B$3,VLOOKUP(BA34,Lookups!A:H,8)*(1-VLOOKUP(BA34,Lookups!U:W,2))^(BA34-$B$2 + ValYear - 2017),\"\")","v":2.5224514978739881E-2},{"$f":"IF(BA34>=$B$3,VLOOKUP(BA34,Lookups!A:I,9)*(1-VLOOKUP(BA34,Lookups!U:W,3))^(BA34-$B$2 + ValYear - 2017),\"\")","v":2.0541128285545995E-2},2.288282163214294E-2,0.81424623694873699,0.46124328123190322,0.97403300000000004,null,77,5622.4638420826286,null,null,null,null,null,null,null,null,null,null,null,2056.7720182903604,2136.1353974977087,2219.2639926010852,2306.5232492842892,2398.0130497967057,2494.0678060148825,2595.0583237002538,2701.4429627945492,2813.7514661187806,2932.6541627130791,3058.8599026218271,3192.7245437242823,3335.0033274870302,3486.597407962905,3647.9159247934508,3820.3180672325238,null,null,null,null,null,null,null,35,0,""]
[2023,67,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":3907.0608323907863},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":5554.9973654897112},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B35>=$B$2,Sens,0)","v":1.0569999999999999},1.3368882998377503,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B35>=$B$2,Sens,0)","v":1.0549999999999999},1.3374067491058999,null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B35>=$B$2,Sens,0)","v":1.0569999999999999},1.3337260142183593,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B35>=$B$2,Sens,0)","v":1.0555000000000001},1.33994065409064,null,5225.3295264067528,{"$f":"IF(B35=$B$2, E35, IF(B35<$B$2, E35 * Trends!$S$3^(B35 - $B$2), IF(ExFlg=0,E35*VLOOKUP(A35,Trends!$A$4:$V$94,20),E35*VLOOKUP(A35,Trends!$A$4:$Z$94,24))))","v":3397.3051091523962},1828.0244172543566,null,7443.3668033860658,{"$f":"IF(B35=$B$2, H35, IF(B35<$B$2, H35 * Trends!$U$3^(B35 - $B$2), IF(ExFlg=0,H35*VLOOKUP(A35,Trends!$A$4:$V$94,22),H35*VLOOKUP(A35,Trends!$A$4:$Z$94,26))))","v":5215.7754373302832},2227.5913660557826,null,{"$f":"(1-PctUMP)*V35+PctUMP*Z35","v":2094.4037150118033},null,{"$f":"IF(B35<71,VLOOKUP(B35,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B35<71,VLOOKUP(Active!B35,Lookups!A:G,7),\"\")","v":0.24},{"$f":"IF(B35<71,PCTMALE*AD35+(1-PCTMALE)*AE35,\"\")","v":0.24},{"$f":"IF(B35<55,VLOOKUP(B35-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},{"$f":"IF(B35<55,PCTMALE*AG35+(1-PCTMALE)*AH35,\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B35<55,PCTMALE*AJ35+(1-PCTMALE)*AK35,\"\")","v":""},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:H,8)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,2))^(A35-2018),\"\")","v":1.0418076229489983E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,9)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,3))^(A35-2018),\"\")","v":8.2986421885457452E-3},{"$f":"IF(AM35<>\"\",PCTMALE*AM35+(1-PCTMALE)*AN35,\"\")","v":9.3583592090178639E-3},0.24935835920901786,0.11845944345574579,{"$f":"IF(B35<71,IF(B35=$B$2,1,IF(B35<$B$2,AR36*(1+IntRt),AR34/(1+IntRt))),\"\")","v":0.83872669620686835},78,{"$f":"IF(BA35>=$B$3,VLOOKUP(BA35,Lookups!A:H,8)*(1-VLOOKUP(BA35,Lookups!U:W,2))^(BA35-$B$2 + ValYear - 2017),\"\")","v":2.7637423376701525E-2},{"$f":"IF(BA35>=$B$3,VLOOKUP(BA35,Lookups!A:I,9)*(1-VLOOKUP(BA35,Lookups!U:W,3))^(BA35-$B$2 + ValYear - 2017),\"\")","v":2.2351952643570993E-2},{"$f":"IFERROR(PCTMALE*AT35+(1-PCTMALE)*AU35,\"\")","v":2.4994688010136261E-2},0.79561398554399543,0.44530148796283375,0.97309900000000005,null,78,6022.7426308337344,null,null,null,null,null,null,null,null,null,null,null,2076.3850159214344,2156.505189637141,2240.4264836514021,2328.5178284704803,2420.8800588024201,2517.8507754135853,2619.8043200005818,2727.2034233407849,2840.5828797847885,2960.6194105064933,3088.0286250132262,3223.1697745791762,3366.8053025138965,3519.8449561086281,3682.7017764848802,3856.747913873894,null,null,null,null,null,null,null,35,0,""]
[2024,68,null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":3995.9051057848055},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":5681.3147567893338},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B36>=$B$2,Sens,0)","v":1.0569999999999999},1.413090932928502,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B36>=$B$2,Sens,0)","v":1.0555000000000001},1.4109641203067242,null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B36>=$B$2,Sens,0)","v":1.0585},1.4097483970288058,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B36>=$B$2,Sens,0)","v":1.056},1.4143073603926706,null,5638.0787324128059,{"$f":"IF(B36=$B$2, E36, IF(B36<$B$2, E36 * Trends!$S$3^(B36 - $B$2), IF(ExFlg=0,E36*VLOOKUP(A36,Trends!$A$4:$V$94,20),E36*VLOOKUP(A36,Trends!$A$4:$Z$94,24))))","v":3584.1568901557775},2053.9218422570284,null,8035.1252772346497,{"$f":"IF(B36=$B$2, H36, IF(B36<$B$2, H36 * Trends!$U$3^(B36 - $B$2), IF(ExFlg=0,H36*VLOOKUP(A36,Trends!$A$4:$V$94,22),H36*VLOOKUP(A36,Trends!$A$4:$Z$94,26))))","v":5505.2509741021149},2529.8743031325348,null,2371.2250693489023,null,{"$f":"IF(B36<71,VLOOKUP(B36,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B36<71,VLOOKUP(Active!B36,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B36<55,VLOOKUP(B36-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B36<55,VLOOKUP(B36-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:H,8)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,2))^(A36-2018),\"\")","v":1.1184372888649903E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,9)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,3))^(A36-2018),\"\")","v":9.1031407108457928E-3},1.0143756799747848E-2,0.25014375679974782,8.8920591002807595E-2,0.80973807318678148,79,{"$f":"IF(BA36>=$B$3,VLOOKUP(BA36,Lookups!A:H,8)*(1-VLOOKUP(BA36,Lookups!U:W,2))^(BA36-$B$2 + ValYear - 2017),\"\")","v":3.0250333165344857E-2},{"$f":"IF(BA36>=$B$3,VLOOKUP(BA36,Lookups!A:I,9)*(1-VLOOKUP(BA36,Lookups!U:W,3))^(BA36-$B$2 + ValYear - 2017),\"\")","v":2.4343279992596927E-2},2.7296806578970892E-2,0.77572786219882217,0.4299106854246319,0.97208000000000006,null,79,6453.0676840319984,null,null,null,null,null,null,null,null,null,null,null,2091.9719559898272,2172.6935732414868,2257.2448449189619,2345.9974710041402,2439.0530431477996,2536.7516964068495,2639.4705825740689,2747.6759060393106,2861.9064757301485,2982.8440928091668,3111.2097386980608,3247.3653614868999,3392.0791279700788,3546.2676147004649,3710.3469634033377,3885.6996247230386,null,null,null,null,null,null,null,35,0,""]
[2025,69,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4086.8013497492984},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":5810.5496077449925},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B37>=$B$2,Sens,0)","v":1.0575000000000001},1.4936371161054265,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B37>=$B$2,Sens,0)","v":1.056},1.4892726289837477,null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B37>=$B$2,Sens,0)","v":1.0594999999999999},1.4922186782549909,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B37>=$B$2,Sens,0)","v":1.0565},1.4935085725746602,null,6086.361390275466,{"$f":"IF(B37=$B$2, E37, IF(B37<$B$2, E37 * Trends!$S$3^(B37 - $B$2), IF(ExFlg=0,E37*VLOOKUP(A37,Trends!$A$4:$V$94,20),E37*VLOOKUP(A37,Trends!$A$4:$Z$94,24))))","v":3783.0775975594233},2303.2837927160426,null,8678.1056505374763,{"$f":"IF(B37=$B$2, H37, IF(B37<$B$2, H37 * Trends!$U$3^(B37 - $B$2), IF(ExFlg=0,H37*VLOOKUP(A37,Trends!$A$4:$V$94,22),H37*VLOOKUP(A37,Trends!$A$4:$Z$94,26))))","v":5813.5450286518335},2864.5606218856428,null,2677.4702164185401,null,{"$f":"IF(B37<71,VLOOKUP(B37,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B37<71,VLOOKUP(Active!B37,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B37<55,VLOOKUP(B37-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B37<55,VLOOKUP(B37-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:H,8)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,2))^(A37-2018),\"\")","v":1.2247271902538671E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,9)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,3))^(A37-2018),\"\")","v":9.9422741185688085E-3},1.1094773010553741E-2,0.25109477301055372,6.6677660312511447E-2,0.78175137399766503,80,{"$f":"IF(BA37>=$B$3,VLOOKUP(BA37,Lookups!A:H,8)*(1-VLOOKUP(BA37,Lookups!U:W,2))^(BA37-$B$2 + ValYear - 2017),\"\")","v":3.3114812998586401E-2},{"$f":"IF(BA37>=$B$3,VLOOKUP(BA37,Lookups!A:I,9)*(1-VLOOKUP(BA37,Lookups!U:W,3))^(BA37-$B$2 + ValYear - 2017),\"\")","v":2.6553110999969314E-2},2.9833961999277857E-2,0.75455296878646227,0.41505182991372069,0.97095699999999996,null,80,6915.8166591382569,null,null,null,null,null,null,null,null,null,null,null,2102.9818944316571,2184.1283453118563,2269.1246058878119,2358.3443323788774,2451.8896511073499,2550.1024872430639,2653.36197750886,2762.1367799037871,2876.9685390784862,2998.5426444792188,3127.5838720150059,3264.4560746896896,3409.9314621191265,3564.9314347504019,3729.8743244408201,3906.1498575997985,null,null,null,null,null,null,null,35,0,""]
[2026,70,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4179.7976610774731},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":5942.7703016282394},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B38>=$B$2,Sens,0)","v":1.0580000000000001},1.5795212502814886,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B38>=$B$2,Sens,0)","v":1.056},1.5726718962068376,null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B38>=$B$2,Sens,0)","v":1.06},1.5810056896111626,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B38>=$B$2,Sens,0)","v":1.0569999999999999},1.5778918069251284,null,6573.450313407614,{"$f":"IF(B38=$B$2, E38, IF(B38<$B$2, E38 * Trends!$S$3^(B38 - $B$2), IF(ExFlg=0,E38*VLOOKUP(A38,Trends!$A$4:$V$94,20),E38*VLOOKUP(A38,Trends!$A$4:$Z$94,24))))","v":3994.9299430227516},2578.5203703848624,null,9377.0485693771734,{"$f":"IF(B38=$B$2, H38, IF(B38<$B$2, H38 * Trends!$U$3^(B38 - $B$2), IF(ExFlg=0,H38*VLOOKUP(A38,Trends!$A$4:$V$94,22),H38*VLOOKUP(A38,Trends!$A$4:$Z$94,26))))","v":6142.0103227706622},3235.0382466065112,null,3016.201142925549,null,{"$f":"IF(B38<71,VLOOKUP(B38,Lookups!A:F,6),\"\")","v":1},{"$f":"IF(B38<71,VLOOKUP(Active!B38,Lookups!A:G,7),\"\")","v":1},1,{"$f":"IF(B38<55,VLOOKUP(B38-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B38<55,VLOOKUP(B38-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:H,8)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,2))^(A38-2018),\"\")","v":""},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:I,9)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,3))^(A38-2018),\"\")","v":""},"",1,4.9935248331466578E-2,0.7547319694899256,81,{"$f":"IF(BA38>=$B$3,VLOOKUP(BA38,Lookups!A:H,8)*(1-VLOOKUP(BA38,Lookups!U:W,2))^(BA38-$B$2 + ValYear - 2017),\"\")","v":3.624503328204183E-2},{"$f":"IF(BA38>=$B$3,VLOOKUP(BA38,Lookups!A:I,9)*(1-VLOOKUP(BA38,Lookups!U:W,3))^(BA38-$B$2 + ValYear - 2017),\"\")","v":2.8998601720833104E-2},3.2621817501437465E-2,0.73204166418924466,0.40070653592751559,0.96972400000000003,null,81,7411.034997184428,null,null,null,null,null,null,null,null,null,null,null,2108.0904182855761,2189.433988589903,2274.6367204749063,2364.0731778385616,2457.845735086496,2556.2971479867033,2659.8074742537806,2768.8465103419267,2883.9572166547273,3005.8266475735268,3135.1813396192811,3272.3860296606663,3418.2148031505394,3573.5912987845281,3738.9348646237759,3915.6386029748141,null,null,null,null,null,null,null,35,0,""]
[2027,71,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4274.9432793073247},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":6078.0468464474479},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B39>=$B$2,Sens,0)","v":1.06},1.671133482797815,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B39>=$B$2,Sens,0)","v":1.056},1.6607415223944206,null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B39>=$B$2,Sens,0)","v":1.06},1.6758660309878324,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B39>=$B$2,Sens,0)","v":1.0569999999999999},1.6678316399198607,null,7099.5758098266433,{"$f":"IF(B39=$B$2, E39, IF(B39<$B$2, E39 * Trends!$S$3^(B39 - $B$2), IF(ExFlg=0,E39*VLOOKUP(A39,Trends!$A$4:$V$94,20),E39*VLOOKUP(A39,Trends!$A$4:$Z$94,24))))","v":4218.6460198320256},2880.9297899946177,null,10137.158839420184,{"$f":"IF(B39=$B$2, H39, IF(B39<$B$2, H39 * Trends!$U$3^(B39 - $B$2), IF(ExFlg=0,H39*VLOOKUP(A39,Trends!$A$4:$V$94,22),H39*VLOOKUP(A39,Trends!$A$4:$Z$94,26))))","v":6492.1049111685898},3645.0539282515947,null,3390.3484292463963,null,{"$f":"IF(B39<71,VLOOKUP(B39,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B39<71,VLOOKUP(Active!B39,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B39<55,VLOOKUP(B39-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B39<55,VLOOKUP(B39-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:H,8)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,2))^(A39-2018),\"\")","v":""},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:I,9)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,3))^(A39-2018),\"\")","v":""},"",{"$f":"IF(B39<71,SUM(AF39,AI39,AL39,AO39),\"\")","v":""},"","",82,{"$f":"IF(BA39>=$B$3,VLOOKUP(BA39,Lookups!A:H,8)*(1-VLOOKUP(BA39,Lookups!U:W,2))^(BA39-$B$2 + ValYear - 2017),\"\")","v":3.9956806448931306E-2},{"$f":"IF(BA39>=$B$3,VLOOKUP(BA39,Lookups!A:I,9)*(1-VLOOKUP(BA39,Lookups!U:W,3))^(BA39-$B$2 + ValYear - 2017),\"\")","v":3.1711402924169296E-2},3.5834104686550301E-2,0.70816113461661456,0.38685705341524962,0.968302,null,82,7785.0386185489351,null,null,null,null,null,null,null,null,null,null,null,2065.1623927843302,2144.849526139797,2228.3172351740682,2315.9324563662826,2407.7954794244415,2504.2420804214421,2605.6445777799049,2712.4632012703651,2825.2298547412192,2944.6176017659482,3071.3381840644729,3205.748911199003,3348.608105560349,3500.820597359866,3662.797195279119,3835.9026332345466,null,null,null,null,null,null,null,35,0,""]
[2028,72,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4328.8391241248682},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":6154.6751111345593},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B40>=$B$2,Sens,0)","v":1.0620000000000001},1.771401491765684,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B40>=$B$2,Sens,0)","v":1.056},1.7537430476485083,null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B40>=$B$2,Sens,0)","v":1.06},1.7764179928471024,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B40>=$B$2,Sens,0)","v":1.0569999999999999},1.7628980433952928,null,7591.6715183228462,{"$f":"IF(B40=$B$2, E40, IF(B40<$B$2, E40 * Trends!$S$3^(B40 - $B$2), IF(ExFlg=0,E40*VLOOKUP(A40,Trends!$A$4:$V$94,20),E40*VLOOKUP(A40,Trends!$A$4:$Z$94,24))))","v":4454.8901969426197},3136.7813213802265,null,10850.064711152821,{"$f":"IF(B40=$B$2, H40, IF(B40<$B$2, H40 * Trends!$U$3^(B40 - $B$2), IF(ExFlg=0,H40*VLOOKUP(A40,Trends!$A$4:$V$94,22),H40*VLOOKUP(A40,Trends!$A$4:$Z$94,26))))","v":6862.1548911051996},3987.9098200476219,null,3704.2031575868191,null,{"$f":"IF(B40<71,VLOOKUP(B40,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B40<71,VLOOKUP(Active!B40,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B40<55,VLOOKUP(B40-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B40<55,VLOOKUP(B40-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:H,8)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,2))^(A40-2018),\"\")","v":""},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:I,9)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,3))^(A40-2018),\"\")","v":""},"","","","",83,{"$f":"IF(BA40>=$B$3,VLOOKUP(BA40,Lookups!A:H,8)*(1-VLOOKUP(BA40,Lookups!U:W,2))^(BA40-$B$2 + ValYear - 2017),\"\")","v":4.3971460060845666E-2},{"$f":"IF(BA40>=$B$3,VLOOKUP(BA40,Lookups!A:I,9)*(1-VLOOKUP(BA40,Lookups!U:W,3))^(BA40-$B$2 + ValYear - 2017),\"\")","v":3.4732927976339922E-2},3.9352194018592794E-2,0.68278481438381655,0.37348624581507012,0.96674599999999999,null,83,8178.8590313167406,null,null,null,null,null,null,null,null,null,null,null,2016.3391058881177,2094.1423255197319,2175.6367428075573,2261.1806193463503,2350.8718738571092,2445.0383442033221,2544.0435466866597,2648.336830611207,2758.437524884871,2875.0027809300786,2998.7275139109747,3129.960586098975,3269.4423920978197,3418.0563706848743,3576.2036184579524,3745.2166051416921,null,null,null,null,null,null,null,35,0,""]
[2029,73,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4383.4222314776089},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":6232.2805149322621},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B41>=$B$2,Sens,0)","v":1.0620000000000001},1.8812283842551565,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B41>=$B$2,Sens,0)","v":1.0565},1.8519526583168249,null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B41>=$B$2,Sens,0)","v":1.0605},1.8830030724179287,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B41>=$B$2,Sens,0)","v":1.0569999999999999},1.8633832318688244,null,8117.8904541100264,{"$f":"IF(B41=$B$2, E41, IF(B41<$B$2, E41 * Trends!$S$3^(B41 - $B$2), IF(ExFlg=0,E41*VLOOKUP(A41,Trends!$A$4:$V$94,20),E41*VLOOKUP(A41,Trends!$A$4:$Z$94,24))))","v":4704.3640479714068},3413.5264061386197,null,11613.127007827579,{"$f":"IF(B41=$B$2, H41, IF(B41<$B$2, H41 * Trends!$U$3^(B41 - $B$2), IF(ExFlg=0,H41*VLOOKUP(A41,Trends!$A$4:$V$94,22),H41*VLOOKUP(A41,Trends!$A$4:$Z$94,26))))","v":7253.2977198981962},4359.8292879293831,null,4044.398148342068,null,{"$f":"IF(B41<71,VLOOKUP(B41,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B41<71,VLOOKUP(Active!B41,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B41<55,VLOOKUP(B41-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B41<55,VLOOKUP(B41-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:H,8)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,2))^(A41-2018),\"\")","v":""},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:I,9)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,3))^(A41-2018),\"\")","v":""},"","","","",84,{"$f":"IF(BA41>=$B$3,VLOOKUP(BA41,Lookups!A:H,8)*(1-VLOOKUP(BA41,Lookups!U:W,2))^(BA41-$B$2 + ValYear - 2017),\"\")","v":4.8279800441047342E-2},{"$f":"IF(BA41>=$B$3,VLOOKUP(BA41,Lookups!A:I,9)*(1-VLOOKUP(BA41,Lookups!U:W,3))^(BA41-$B$2 + ValYear - 2017),\"\")","v":3.8103111539276757E-2},4.3191455990162053E-2,0.65591573389523572,0.36057756885023179,0.96504699999999999,null,84,8588.4028259760526,null,null,null,null,null,null,null,null,null,null,null,1960.2326839379896,2035.8709600553991,2115.0977229841055,2198.261265372596,2285.4567812667096,2377.0029861509424,2473.2532811638212,2574.6445120669564,2681.6815569813034,2795.0032815087725,2915.2852641834215,3042.8666598748991,3178.4672610511593,3322.9459240229271,3476.6925845198389,3641.002635115975,null,null,null,null,null,null,null,35,0,""]
[2030,74,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4438.7014611500608},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":6310.8756545439865},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B42>=$B$2,Sens,0)","v":1.0620000000000001},1.9978645440789762,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B42>=$B$2,Sens,0)","v":1.0569999999999999},1.9565879835117255,null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B42>=$B$2,Sens,0)","v":1.0620000000000001},1.9969247582992133,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B42>=$B$2,Sens,0)","v":1.0569999999999999},1.9695960760853473,null,8684.7099412821462,{"$f":"IF(B42=$B$2, E42, IF(B42<$B$2, E42 * Trends!$S$3^(B42 - $B$2), IF(ExFlg=0,E42*VLOOKUP(A42,Trends!$A$4:$V$94,20),E42*VLOOKUP(A42,Trends!$A$4:$Z$94,24))))","v":4970.1606166817901},3714.5493246003562,null,12429.875925852382,{"$f":"IF(B42=$B$2, H42, IF(B42<$B$2, H42 * Trends!$U$3^(B42 - $B$2), IF(ExFlg=0,H42*VLOOKUP(A42,Trends!$A$4:$V$94,22),H42*VLOOKUP(A42,Trends!$A$4:$Z$94,26))))","v":7666.7356899323931},4763.1402359199892,null,4413.6134274498163,null,{"$f":"IF(B42<71,VLOOKUP(B42,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B42<71,VLOOKUP(Active!B42,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B42<55,VLOOKUP(B42-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B42<55,VLOOKUP(B42-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:H,8)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,2))^(A42-2018),\"\")","v":""},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:I,9)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,3))^(A42-2018),\"\")","v":""},"","","","",85,{"$f":"IF(BA42>=$B$3,VLOOKUP(BA42,Lookups!A:H,8)*(1-VLOOKUP(BA42,Lookups!U:W,2))^(BA42-$B$2 + ValYear - 2017),\"\")","v":5.288872755219369E-2},{"$f":"IF(BA42>=$B$3,VLOOKUP(BA42,Lookups!A:I,9)*(1-VLOOKUP(BA42,Lookups!U:W,3))^(BA42-$B$2 + ValYear - 2017),\"\")","v":4.1867918345040667E-2},4.7378322948617178E-2,0.6275857783414448,0.34811505005815002,0.96319399999999999,null,85,9012.8585685961298,null,null,null,null,null,null,null,null,null,null,null,1896.5845908900683,1969.7669177338264,2046.4212144343694,2126.8844646955476,2211.2487716446908,2299.8225021821786,2392.9475826309567,2491.0466745183289,2594.6082627432202,2704.2504691572649,2820.6269364877435,2944.0658073602581,3075.2635028244881,3215.0509924168823,3363.8055507856657,3522.7805095456415,null,null,null,null,null,null,null,35,0,""]
[2031,75,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4494.685788314292},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":6390.4732907294001},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B43>=$B$2,Sens,0)","v":1.0620000000000001},2.121732145811873,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B43>=$B$2,Sens,0)","v":1.0569999999999999},2.0681134985718939,null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B43>=$B$2,Sens,0)","v":1.0655000000000001},2.1207340933137648,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B43>=$B$2,Sens,0)","v":1.0569999999999999},2.0818630524222121,null,9295.5203506520411,{"$f":"IF(B43=$B$2, E43, IF(B43<$B$2, E43 * Trends!$S$3^(B43 - $B$2), IF(ExFlg=0,E43*VLOOKUP(A43,Trends!$A$4:$V$94,20),E43*VLOOKUP(A43,Trends!$A$4:$Z$94,24))))","v":5253.4597718326531},4042.060578819388,null,13304.090231460528,{"$f":"IF(B43=$B$2, H43, IF(B43<$B$2, H43 * Trends!$U$3^(B43 - $B$2), IF(ExFlg=0,H43*VLOOKUP(A43,Trends!$A$4:$V$94,22),H43*VLOOKUP(A43,Trends!$A$4:$Z$94,26))))","v":8103.7396242585401},5200.3506072019882,null,4814.2577920412159,null,{"$f":"IF(B43<71,VLOOKUP(B43,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B43<71,VLOOKUP(Active!B43,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B43<55,VLOOKUP(B43-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B43<55,VLOOKUP(B43-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:H,8)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,2))^(A43-2018),\"\")","v":""},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:I,9)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,3))^(A43-2018),\"\")","v":""},"","","","",86,{"$f":"IF(BA43>=$B$3,VLOOKUP(BA43,Lookups!A:H,8)*(1-VLOOKUP(BA43,Lookups!U:W,2))^(BA43-$B$2 + ValYear - 2017),\"\")","v":5.7826890864858774E-2},{"$f":"IF(BA43>=$B$3,VLOOKUP(BA43,Lookups!A:I,9)*(1-VLOOKUP(BA43,Lookups!U:W,3))^(BA43-$B$2 + ValYear - 2017),\"\")","v":4.6084094588887528E-2},5.1955492726873151E-2,0.59785181665722453,0.33608326902698399,0.96116900000000005,null,86,9466.5849084343936,null,null,null,null,null,null,null,null,null,null,null,1828.2413865121282,1898.7865967493506,1972.67866481479,2050.2424312438588,2131.5666802384435,2216.9486667336587,2306.7179957773092,2401.282098337892,2501.1118568180123,2606.8031191205232,2718.9859740333145,2837.976739600776,2964.4467414213395,3099.1970051411931,3242.5912103606465,3395.8375250360427,null,null,null,null,null,null,null,35,0,""]
[2032,76,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4551.3843050468749},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":6471.0863504611671},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B44>=$B$2,Sens,0)","v":1.0620000000000001},2.2532795388522091,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B44>=$B$2,Sens,0)","v":1.0569999999999999},2.1859959679904919,null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B44>=$B$2,Sens,0)","v":1.0680000000000001},2.2596421764258166,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B44>=$B$2,Sens,0)","v":1.0569999999999999},2.2005292464102779,null,9949.3077396076751,{"$f":"IF(B44=$B$2, E44, IF(B44<$B$2, E44 * Trends!$S$3^(B44 - $B$2), IF(ExFlg=0,E44*VLOOKUP(A44,Trends!$A$4:$V$94,20),E44*VLOOKUP(A44,Trends!$A$4:$Z$94,24))))","v":5552.9069788271145},4396.4007607805606,null,14239.814770236148,{"$f":"IF(B44=$B$2, H44, IF(B44<$B$2, H44 * Trends!$U$3^(B44 - $B$2), IF(ExFlg=0,H44*VLOOKUP(A44,Trends!$A$4:$V$94,22),H44*VLOOKUP(A44,Trends!$A$4:$Z$94,26))))","v":8565.6527828412763},5674.1619873948712,null,5248.2458377275234,null,{"$f":"IF(B44<71,VLOOKUP(B44,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B44<71,VLOOKUP(Active!B44,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B44<55,VLOOKUP(B44-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B44<55,VLOOKUP(B44-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:H,8)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,2))^(A44-2018),\"\")","v":""},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,9)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,3))^(A44-2018),\"\")","v":""},"","","","",87,{"$f":"IF(BA44>=$B$3,VLOOKUP(BA44,Lookups!A:H,8)*(1-VLOOKUP(BA44,Lookups!U:W,2))^(BA44-$B$2 + ValYear - 2017),\"\")","v":6.6035000819441775E-2},{"$f":"IF(BA44>=$B$3,VLOOKUP(BA44,Lookups!A:I,9)*(1-VLOOKUP(BA44,Lookups!U:W,3))^(BA44-$B$2 + ValYear - 2017),\"\")","v":5.0780457228302628E-2},5.8407729023872201E-2,0.56679013094514219,{"$f":"IF(AV43=\"\",1,AX43/(1+IntRt))","v":0.32446733831529634},{"$f":"IF(AV44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AV44),6))","v":0.958314},null,87,9951.8731257660584,null,null,null,null,null,null,null,null,null,null,null,1753.9044470842205,1821.5812641984,1892.4688547213727,1966.8788510578408,2044.8964274127338,2126.8067522306919,2212.9260287020547,2303.6451215084767,2399.4157668080347,2500.8095851177532,2608.4310455932323,2722.5836046756381,2843.9112916278577,2973.1825621108574,3110.7463083841608,3257.7615738689969,null,null,null,null,null,null,null,35,0,""]
[2033,77,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4576.6182812517727},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":6506.9636220226012},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B45>=$B$2,Sens,0)","v":1.0620000000000001},2.3929828702610463,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B45>=$B$2,Sens,0)","v":1.0569999999999999},2.3105977381659497,null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B45>=$B$2,Sens,0)","v":1.0680000000000001},2.4132978444227722,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B45>=$B$2,Sens,0)","v":1.0569999999999999},2.3259594134556636,null,10574.723849109283,{"$f":"IF(B45=$B$2, E45, IF(B45<$B$2, E45 * Trends!$S$3^(B45 - $B$2), IF(ExFlg=0,E45*VLOOKUP(A45,Trends!$A$4:$V$94,20),E45*VLOOKUP(A45,Trends!$A$4:$Z$94,24))))","v":5869.4226766202592},4705.3011724890239,null,15134.93328965703,{"$f":"IF(B45=$B$2, H45, IF(B45<$B$2, H45 * Trends!$U$3^(B45 - $B$2), IF(ExFlg=0,H45*VLOOKUP(A45,Trends!$A$4:$V$94,22),H45*VLOOKUP(A45,Trends!$A$4:$Z$94,26))))","v":9053.8949914632285},6081.0382981938019,null,5622.4638420826286,null,{"$f":"IF(B45<71,VLOOKUP(B45,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B45<71,VLOOKUP(Active!B45,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B45<55,VLOOKUP(B45-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B45<55,VLOOKUP(B45-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:H,8)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,2))^(A45-2018),\"\")","v":""},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:I,9)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,3))^(A45-2018),\"\")","v":""},"","","","",88,{"$f":"IF(BA45>=$B$3,VLOOKUP(BA45,Lookups!A:H,8)*(1-VLOOKUP(BA45,Lookups!U:W,2))^(BA45-$B$2 + ValYear - 2017),\"\")","v":7.5500068553117194E-2},{"$f":"IF(BA45>=$B$3,VLOOKUP(BA45,Lookups!A:I,9)*(1-VLOOKUP(BA45,Lookups!U:W,3))^(BA45-$B$2 + ValYear - 2017),\"\")","v":5.5957315342748087E-2},6.5728691947932641E-2,0.53368520656349328,0.31325288503118009,0.95507399999999998,null,88,10456.948165837906,null,null,null,null,null,null,null,null,null,null,null,1669.6376205665802,1734.06288619715,1801.5446627359097,1872.3796101220844,1946.64881034226,2024.6237308439156,2106.6053827472456,2192.965851531666,2284.1351695660151,2380.6574937007399,2483.1082512028961,2591.7763188646131,2707.2747833838857,2830.335179755918,2961.2896376146782,3101.2415138181586,null,null,null,null,null,null,null,35,0,""]
[2034,78,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4601.995838440982},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":6543.0450347890537},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B46>=$B$2,Sens,0)","v":1.0625},2.5413478082172314,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B46>=$B$2,Sens,0)","v":1.0569999999999999},2.4423018092414086,null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B46>=$B$2,Sens,0)","v":1.0674999999999999},2.577402097843521,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B46>=$B$2,Sens,0)","v":1.0575000000000001},2.4585391000226364,null,11239.462762345844,{"$f":"IF(B46=$B$2, E46, IF(B46<$B$2, E46 * Trends!$S$3^(B46 - $B$2), IF(ExFlg=0,E46*VLOOKUP(A46,Trends!$A$4:$V$94,20),E46*VLOOKUP(A46,Trends!$A$4:$Z$94,24))))","v":6203.9797691876147},5035.482993158229,null,16086.33205123786,{"$f":"IF(B46=$B$2, H46, IF(B46<$B$2, H46 * Trends!$U$3^(B46 - $B$2), IF(ExFlg=0,H46*VLOOKUP(A46,Trends!$A$4:$V$94,22),H46*VLOOKUP(A46,Trends!$A$4:$Z$94,26))))","v":9569.9670059766322},6516.3650452612274,null,6022.7426308337344,null,{"$f":"IF(B46<71,VLOOKUP(B46,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B46<71,VLOOKUP(Active!B46,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B46<55,VLOOKUP(B46-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B46<55,VLOOKUP(B46-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:H,8)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,2))^(A46-2018),\"\")","v":""},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:I,9)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,3))^(A46-2018),\"\")","v":""},"","","","",89,{"$f":"IF(BA46>=$B$3,VLOOKUP(BA46,Lookups!A:H,8)*(1-VLOOKUP(BA46,Lookups!U:W,2))^(BA46-$B$2 + ValYear - 2017),\"\")","v":8.6420076186745867E-2},{"$f":"IF(BA46>=$B$3,VLOOKUP(BA46,Lookups!A:I,9)*(1-VLOOKUP(BA46,Lookups!U:W,3))^(BA46-$B$2 + ValYear - 2017),\"\")","v":6.1578859670932372E-2},7.3999467928839116E-2,0.49860677602411263,0.30242603304805954,0.95141500000000001,null,89,11062.361730873787,null,null,null,null,null,null,null,null,null,null,null,1587.0667709284146,1648.3059266775626,1712.4504355629933,1779.7822863983333,1850.3785513129151,1924.497272507019,2002.4245747903994,2084.5141423955206,2171.1747407182993,2262.9236156837669,2360.3077371753161,2463.6016957699885,2573.3882583592936,2690.3627823479519,2814.8409721134999,2947.8716187134842,null,null,null,null,null,null,null,35,0,""]
[2035,79,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4627.5178131170715},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":6579.3317780869038},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B47>=$B$2,Sens,0)","v":1.0634999999999999},2.7001820462308084,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B47>=$B$2,Sens,0)","v":1.0569999999999999},2.5815130123681689,null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B47>=$B$2,Sens,0)","v":1.0669999999999999},2.7513767394479585,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B47>=$B$2,Sens,0)","v":1.0580000000000001},2.5999050982739385,null,11945.997449527213,{"$f":"IF(B47=$B$2, E47, IF(B47<$B$2, E47 * Trends!$S$3^(B47 - $B$2), IF(ExFlg=0,E47*VLOOKUP(A47,Trends!$A$4:$V$94,20),E47*VLOOKUP(A47,Trends!$A$4:$Z$94,24))))","v":6557.6066160313076},5388.3908334959051,null,17105.638233083879,{"$f":"IF(B47=$B$2, H47, IF(B47<$B$2, H47 * Trends!$U$3^(B47 - $B$2), IF(ExFlg=0,H47*VLOOKUP(A47,Trends!$A$4:$V$94,22),H47*VLOOKUP(A47,Trends!$A$4:$Z$94,26))))","v":10120.240108820288},6985.3981242635909,null,6453.0676840319984,null,{"$f":"IF(B47<71,VLOOKUP(B47,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B47<71,VLOOKUP(Active!B47,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B47<55,VLOOKUP(B47-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B47<55,VLOOKUP(B47-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:H,8)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,2))^(A47-2018),\"\")","v":""},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:I,9)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,3))^(A47-2018),\"\")","v":""},"","","","",90,{"$f":"IF(BA47>=$B$3,VLOOKUP(BA47,Lookups!A:H,8)*(1-VLOOKUP(BA47,Lookups!U:W,2))^(BA47-$B$2 + ValYear - 2017),\"\")","v":9.895332788068735E-2},{"$f":"IF(BA47>=$B$3,VLOOKUP(BA47,Lookups!A:I,9)*(1-VLOOKUP(BA47,Lookups!U:W,3))^(BA47-$B$2 + ValYear - 2017),\"\")","v":7.0848974850809182E-2},8.4901151365748273E-2,0.46171013989261445,0.29197338583516075,0.94659099999999996,null,90,11702.859645525614,null,null,null,null,null,null,null,null,null,null,null,1493.3687050897322,1550.9923920051824,1611.3499043213246,1674.7065826508983,1741.1349488991484,1810.8778108379665,1884.2044008931475,1961.4475223051863,2042.9918075679184,2129.3239651749154,2220.9586727197407,2318.1543093594523,2421.4592362935182,2531.5277580578809,2648.6569403123522,2773.8336550475819,null,null,null,null,null,null,null,35,0,""]
[2036,80,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4653.1850467571167},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":6615.8250483152069},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B48>=$B$2,Sens,0)","v":1.0640000000000001},2.8716436061664643,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B48>=$B$2,Sens,0)","v":1.0569999999999999},2.7286592540731545,null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B48>=$B$2,Sens,0)","v":1.0669999999999999},2.9357189809909716,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B48>=$B$2,Sens,0)","v":1.0580000000000001},2.750699593973827,null,12696.95643874863,{"$f":"IF(B48=$B$2, E48, IF(B48<$B$2, E48 * Trends!$S$3^(B48 - $B$2), IF(ExFlg=0,E48*VLOOKUP(A48,Trends!$A$4:$V$94,20),E48*VLOOKUP(A48,Trends!$A$4:$Z$94,24))))","v":6931.3901931450919},5765.5662456035379,null,18198.147274202514,{"$f":"IF(B48=$B$2, H48, IF(B48<$B$2, H48 * Trends!$U$3^(B48 - $B$2), IF(ExFlg=0,H48*VLOOKUP(A48,Trends!$A$4:$V$94,22),H48*VLOOKUP(A48,Trends!$A$4:$Z$94,26))))","v":10707.214035131865},7490.9332390706495,null,6915.8166591382569,null,{"$f":"IF(B48<71,VLOOKUP(B48,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B48<71,VLOOKUP(Active!B48,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B48<55,VLOOKUP(B48-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B48<55,VLOOKUP(B48-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:H,8)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,2))^(A48-2018),\"\")","v":""},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:I,9)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,3))^(A48-2018),\"\")","v":""},"","","","",91,{"$f":"IF(BA48>=$B$3,VLOOKUP(BA48,Lookups!A:H,8)*(1-VLOOKUP(BA48,Lookups!U:W,2))^(BA48-$B$2 + ValYear - 2017),\"\")","v":0.1132155803493166},{"$f":"IF(BA48>=$B$3,VLOOKUP(BA48,Lookups!A:I,9)*(1-VLOOKUP(BA48,Lookups!U:W,3))^(BA48-$B$2 + ValYear - 2017),\"\")","v":8.1285674031638097E-2},9.7250627190477348E-2,0.42251041741849077,0.28188200988140638,0.94112600000000002,null,91,12376.231954555875,null,null,null,null,null,null,null,null,null,null,null,1387.206109147975,1440.7333661798812,1496.8001027684829,1555.6527966374267,1617.3588141575644,1682.1437020564836,1750.2575532044648,1822.0095120792164,1897.7568679043609,1977.951729387785,2063.0721860325034,2153.3582489917735,2249.3192968291933,2351.5631200029466,2460.3656659710873,2576.6436506455752,null,null,null,null,null,null,null,35,0,""]
[2037,81,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4678.9983858427813},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":6652.5260489884749},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B49>=$B$2,Sens,0)","v":1.0640000000000001},3.055428796961118,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B49>=$B$2,Sens,0)","v":1.0575000000000001},2.8841928315553242,null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B49>=$B$2,Sens,0)","v":1.0669999999999999},3.1324121527173667,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B49>=$B$2,Sens,0)","v":1.0580000000000001},2.9102401704243093,null,13495.133603306684,{"$f":"IF(B49=$B$2, E49, IF(B49<$B$2, E49 * Trends!$S$3^(B49 - $B$2), IF(ExFlg=0,E49*VLOOKUP(A49,Trends!$A$4:$V$94,20),E49*VLOOKUP(A49,Trends!$A$4:$Z$94,24))))","v":7326.479434154362},6168.6541691523216,null,19360.448542560374,{"$f":"IF(B49=$B$2, H49, IF(B49<$B$2, H49 * Trends!$U$3^(B49 - $B$2), IF(ExFlg=0,H49*VLOOKUP(A49,Trends!$A$4:$V$94,22),H49*VLOOKUP(A49,Trends!$A$4:$Z$94,26))))","v":11328.232449169514},8032.2160933908599,null,7411.034997184428,null,{"$f":"IF(B49<71,VLOOKUP(B49,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B49<71,VLOOKUP(Active!B49,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B49<55,VLOOKUP(B49-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B49<55,VLOOKUP(B49-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:H,8)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,2))^(A49-2018),\"\")","v":""},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:I,9)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,3))^(A49-2018),\"\")","v":""},"","","","",92,{"$f":"IF(BA49>=$B$3,VLOOKUP(BA49,Lookups!A:H,8)*(1-VLOOKUP(BA49,Lookups!U:W,2))^(BA49-$B$2 + ValYear - 2017),\"\")","v":0.12827338729260312},{"$f":"IF(BA49>=$B$3,VLOOKUP(BA49,Lookups!A:I,9)*(1-VLOOKUP(BA49,Lookups!U:W,3))^(BA49-$B$2 + ValYear - 2017),\"\")","v":9.285156564129729E-2},0.11056247646695021,0.38142101433003212,0.27213941869222474,0.93523599999999996,null,92,13082.189953774305,null,null,null,null,null,null,null,null,null,null,null,1269.9824986781894,1318.9865213569262,1370.3154289763265,1424.1948710583188,1480.6865212874518,1539.9968669295924,1602.3548671611795,1668.0435427054213,1737.3899906374934,1810.8081149495504,1888.7356049637663,1971.3921900787604,2059.2442046457927,2152.8480787725916,2252.4564414232123,2358.9085429129259,null,null,null,null,null,null,null,35,0,3.8001592227668572,null,null,null,null,"Implement breakout formula for next update."]
[2038,82,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4665.070547879006},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":6632.7236755701369},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B50>=$B$2,Sens,0)","v":1.0634999999999999},3.2509762399666298,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B50>=$B$2,Sens,0)","v":1.0580000000000001},3.0500339193697559,null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B50>=$B$2,Sens,0)","v":1.0669999999999999},3.3422837669494303,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B50>=$B$2,Sens,0)","v":1.0580000000000001},3.0790341003089194,null,14228.62340728382,{"$f":"IF(B50=$B$2, E50, IF(B50<$B$2, E50 * Trends!$S$3^(B50 - $B$2), IF(ExFlg=0,E50*VLOOKUP(A50,Trends!$A$4:$V$94,20),E50*VLOOKUP(A50,Trends!$A$4:$Z$94,24))))","v":7747.752001618238},6480.8714056655817,null,20422.382375006768,{"$f":"IF(B50=$B$2, H50, IF(B50<$B$2, H50 * Trends!$U$3^(B50 - $B$2), IF(ExFlg=0,H50*VLOOKUP(A50,Trends!$A$4:$V$94,22),H50*VLOOKUP(A50,Trends!$A$4:$Z$94,26))))","v":11985.269931221346},8437.1124437854214,null,7785.0386185489351,null,{"$f":"IF(B50<71,VLOOKUP(B50,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B50<71,VLOOKUP(Active!B50,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B50<55,VLOOKUP(B50-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B50<55,VLOOKUP(B50-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:H,8)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,2))^(A50-2018),\"\")","v":""},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:I,9)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,3))^(A50-2018),\"\")","v":""},"","","","",93,{"$f":"IF(BA50>=$B$3,VLOOKUP(BA50,Lookups!A:H,8)*(1-VLOOKUP(BA50,Lookups!U:W,2))^(BA50-$B$2 + ValYear - 2017),\"\")","v":0.14496127596947189},{"$f":"IF(BA50>=$B$3,VLOOKUP(BA50,Lookups!A:I,9)*(1-VLOOKUP(BA50,Lookups!U:W,3))^(BA50-$B$2 + ValYear - 2017),\"\")","v":0.105484313124435},0.12522279454695345,0.33925016240916767,0.26273355733947162,0.92874900000000005,null,93,13826.659814068356,null,null,null,null,null,null,null,null,null,null,null,1144.5934261209286,1188.759138853145,1235.0201938616055,1283.5799616334434,1334.4940266306289,1387.9484890296076,1444.1497022001899,1503.3527434049188,1565.8524144716462,1632.0217534453507,1702.2552353060937,1776.7508949287235,1855.9290241151994,1940.2911150073935,2030.0648537756319,2126.006629106158,null,null,null,null,null,null,null,36,{"$f":"IF(CL51=0,0,CL51-1)","v":1},2.9730034015161548,null,null,null,null,"Salary","Surv","Int","PvSal"]
[2039,83,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4651.2088492375788},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":6613.0153379544608},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B51>=$B$2,Sens,0)","v":1.0625},3.4574132312045105,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B51>=$B$2,Sens,0)","v":1.0575000000000001},3.2269358866932021,null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B51>=$B$2,Sens,0)","v":1.0665},3.5662167793350421,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B51>=$B$2,Sens,0)","v":1.0575000000000001},3.2576180781268369,null,15009.152752109734,{"$f":"IF(B51=$B$2, E51, IF(B51<$B$2, E51 * Trends!$S$3^(B51 - $B$2), IF(ExFlg=0,E51*VLOOKUP(A51,Trends!$A$4:$V$94,20),E51*VLOOKUP(A51,Trends!$A$4:$Z$94,24))))","v":8197.1216177120968},6812.0311343976373,null,21542.678315850506,{"$f":"IF(B51=$B$2, H51, IF(B51<$B$2, H51 * Trends!$U$3^(B51 - $B$2), IF(ExFlg=0,H51*VLOOKUP(A51,Trends!$A$4:$V$94,22),H51*VLOOKUP(A51,Trends!$A$4:$Z$94,26))))","v":12680.415587232184},8862.2627286183215,null,8178.8590313167406,null,{"$f":"IF(B51<71,VLOOKUP(B51,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B51<71,VLOOKUP(Active!B51,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B51<55,VLOOKUP(B51-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B51<55,VLOOKUP(B51-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:H,8)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,2))^(A51-2018),\"\")","v":""},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:I,9)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,3))^(A51-2018),\"\")","v":""},"","","","",94,{"$f":"IF(BA51>=$B$3,VLOOKUP(BA51,Lookups!A:H,8)*(1-VLOOKUP(BA51,Lookups!U:W,2))^(BA51-$B$2 + ValYear - 2017),\"\")","v":0.16330539400587424},{"$f":"IF(BA51>=$B$3,VLOOKUP(BA51,Lookups!A:I,9)*(1-VLOOKUP(BA51,Lookups!U:W,3))^(BA51-$B$2 + ValYear - 2017),\"\")","v":0.11911493487774817},0.1412101644418112,0.29676830902178386,0.25365278754534815,0.92167399999999999,null,94,14608.507200311111,null,null,null,null,null,null,null,null,null,null,null,1013.5387019618054,1052.6474877824037,1093.6117014277349,1136.6114276814792,1181.6958866441098,1229.0298702207403,1278.7961045408497,1331.2204607929993,1386.5639863107826,1445.157006681663,1507.3488299220271,1573.3148161251765,1643.4271341308772,1718.1298557666591,1797.6245973796563,1882.5811419598274,null,null,null,null,null,null,null,37,2,2.6452710324105642]
[2040,84,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4637.4129400229613},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":6593.4005386657245},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B52>=$B$2,Sens,0)","v":1.0615000000000001},3.6735015581547925,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B52>=$B$2,Sens,0)","v":1.0565},3.4124847001780614,null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B52>=$B$2,Sens,0)","v":1.0649999999999999},3.8033701951608223,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B52>=$B$2,Sens,0)","v":1.0569999999999999},3.4449311176191304,null,15825.100706236117,{"$f":"IF(B52=$B$2, E52, IF(B52<$B$2, E52 * Trends!$S$3^(B52 - $B$2), IF(ExFlg=0,E52*VLOOKUP(A52,Trends!$A$4:$V$94,20),E52*VLOOKUP(A52,Trends!$A$4:$Z$94,24))))","v":8668.4561107305417},7156.6445955055751,null,22713.810686576289,{"$f":"IF(B52=$B$2, H52, IF(B52<$B$2, H52 * Trends!$U$3^(B52 - $B$2), IF(ExFlg=0,H52*VLOOKUP(A52,Trends!$A$4:$V$94,22),H52*VLOOKUP(A52,Trends!$A$4:$Z$94,26))))","v":13409.539483498036},9304.2712030782532,null,8588.4028259760526,null,{"$f":"IF(B52<71,VLOOKUP(B52,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B52<71,VLOOKUP(Active!B52,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B52<55,VLOOKUP(B52-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B52<55,VLOOKUP(B52-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:H,8)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,2))^(A52-2018),\"\")","v":""},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:I,9)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,3))^(A52-2018),\"\")","v":""},"","","","",95,{"$f":"IF(BA52>=$B$3,VLOOKUP(BA52,Lookups!A:H,8)*(1-VLOOKUP(BA52,Lookups!U:W,2))^(BA52-$B$2 + ValYear - 2017),\"\")","v":0.18333046948697132},{"$f":"IF(BA52>=$B$3,VLOOKUP(BA52,Lookups!A:I,9)*(1-VLOOKUP(BA52,Lookups!U:W,3))^(BA52-$B$2 + ValYear - 2017),\"\")","v":0.13367975768988993},0.15850511358843061,0.2548616073036995,0.24488587328185762,0.914022,null,95,15429.279905358773,null,null,null,null,null,null,null,null,null,null,null,880.17789467593479,914.14077019344393,949.71493746856891,987.05678583844872,1026.209059052607,1067.3148657972947,1110.5328892087714,1156.0592804816893,1204.1207384999173,1255.0041248105949,1309.0127856933093,1366.2990074667111,1427.1859892204996,1492.0593720806471,1561.0942438376926,1634.8722578422676,null,null,null,null,null,null,null,38,3,2.4696720832761225]
[2041,85,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4623.6824722232459},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":6573.8787829063167},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B53>=$B$2,Sens,0)","v":1.0615000000000001},3.8994219039813127,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B53>=$B$2,Sens,0)","v":1.056},3.605290085738122,null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B53>=$B$2,Sens,0)","v":1.0640000000000001},4.0505892578462754,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B53>=$B$2,Sens,0)","v":1.0585},3.6412921913234206,null,16669.716576707597,{"$f":"IF(B53=$B$2, E53, IF(B53<$B$2, E53 * Trends!$S$3^(B53 - $B$2), IF(ExFlg=0,E53*VLOOKUP(A53,Trends!$A$4:$V$94,20),E53*VLOOKUP(A53,Trends!$A$4:$Z$94,24))))","v":9158.2238809868177},7511.492695720779,null,23937.413478903483,{"$f":"IF(B53=$B$2, H53, IF(B53<$B$2, H53 * Trends!$U$3^(B53 - $B$2), IF(ExFlg=0,H53*VLOOKUP(A53,Trends!$A$4:$V$94,22),H53*VLOOKUP(A53,Trends!$A$4:$Z$94,26))))","v":14173.883234057424},9763.5302448460588,null,9012.8585685961298,null,{"$f":"IF(B53<71,VLOOKUP(B53,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B53<71,VLOOKUP(Active!B53,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B53<55,VLOOKUP(B53-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B53<55,VLOOKUP(B53-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:H,8)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,2))^(A53-2018),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:I,9)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,3))^(A53-2018),\"\")","v":""},"","","","",96,{"$f":"IF(BA53>=$B$3,VLOOKUP(BA53,Lookups!A:H,8)*(1-VLOOKUP(BA53,Lookups!U:W,2))^(BA53-$B$2 + ValYear - 2017),\"\")","v":0.20508416452650449},{"$f":"IF(BA53>=$B$3,VLOOKUP(BA53,Lookups!A:I,9)*(1-VLOOKUP(BA53,Lookups!U:W,3))^(BA53-$B$2 + ValYear - 2017),\"\")","v":0.1491295405439424},0.17710685253522346,0.21446473928869664,0.23642196686798378,0.90578999999999998,null,96,16313.059583132175,null,null,null,null,null,null,null,null,null,null,null,749.21535420725741,778.12485984772354,808.40591154974811,840.19162932614574,873.51839704162558,908.50803009931008,945.2956010144926,984.04807545135134,1024.9584215423552,1068.270818421006,1114.2434771735877,1163.0060252866108,1214.8335727371987,1270.0543807263423,1328.8174855588609,1391.6179958074135,null,null,null,null,null,null,null,39,4,2.3448378646418306]
[2042,86,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4610.0170996999877},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":6554.4495785422914},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B54>=$B$2,Sens,0)","v":1.0625},4.1392363510761641,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B54>=$B$2,Sens,0)","v":1.0555000000000001},3.8071863305394569,null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B54>=$B$2,Sens,0)","v":1.0634999999999999},4.3098269703484373,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B54>=$B$2,Sens,0)","v":1.06},3.8543077845158407,null,17551.194085530948,{"$f":"IF(B54=$B$2, E54, IF(B54<$B$2, E54 * Trends!$S$3^(B54 - $B$2), IF(ExFlg=0,E54*VLOOKUP(A54,Trends!$A$4:$V$94,20),E54*VLOOKUP(A54,Trends!$A$4:$Z$94,24))))","v":9671.0844183220797},7880.1096672088679,null,25262.866033792125,{"$f":"IF(B54=$B$2, H54, IF(B54<$B$2, H54 * Trends!$U$3^(B54 - $B$2), IF(ExFlg=0,H54*VLOOKUP(A54,Trends!$A$4:$V$94,22),H54*VLOOKUP(A54,Trends!$A$4:$Z$94,26))))","v":15003.055403249784},10259.810630542341,null,9466.5849084343936,null,{"$f":"IF(B54<71,VLOOKUP(B54,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B54<71,VLOOKUP(Active!B54,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B54<55,VLOOKUP(B54-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B54<55,VLOOKUP(B54-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:H,8)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,2))^(A54-2018),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:I,9)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,3))^(A54-2018),\"\")","v":""},"","","","",97,{"$f":"IF(BA54>=$B$3,VLOOKUP(BA54,Lookups!A:H,8)*(1-VLOOKUP(BA54,Lookups!U:W,2))^(BA54-$B$2 + ValYear - 2017),\"\")","v":0.22865301558642778},{"$f":"IF(BA54>=$B$3,VLOOKUP(BA54,Lookups!A:I,9)*(1-VLOOKUP(BA54,Lookups!U:W,3))^(BA54-$B$2 + ValYear - 2017),\"\")","v":0.16540952219364047},0.19703126889003414,0.17648156433348827,0.2282505955473873,0.89697400000000005,null,97,17283.229098642558,null,null,null,null,null,null,null,null,null,null,null,624.47636428652004,648.57264431375086,673.81211780753802,700.30574125208784,728.08384085924968,757.24795064007753,787.91065450357928,820.21111952680599,854.31018603038183,890.41137907111113,928.72991943895204,969.37385257241988,1012.5724846080323,1058.5994236081171,1107.5788924002736,1159.9235675262264,null,null,null,null,null,null,null,40,5,2.2462376498785495]
[2043,87,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4596.4164781780946},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":6535.1124360889808},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B55>=$B$2,Sens,0)","v":1.0629999999999999},4.3979386230184243,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B55>=$B$2,Sens,0)","v":1.0549999999999999},4.0184851718843975,null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B55>=$B$2,Sens,0)","v":1.0625},4.5835009829655622,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B55>=$B$2,Sens,0)","v":1.0594999999999999},4.0855662515867914,null,18470.631461363777,{"$f":"IF(B55=$B$2, E55, IF(B55<$B$2, E55 * Trends!$S$3^(B55 - $B$2), IF(ExFlg=0,E55*VLOOKUP(A55,Trends!$A$4:$V$94,20),E55*VLOOKUP(A55,Trends!$A$4:$Z$94,24))))","v":10207.829603538956},8262.8018578248211,null,26699.634819210281,{"$f":"IF(B55=$B$2, H55, IF(B55<$B$2, H55 * Trends!$U$3^(B55 - $B$2), IF(ExFlg=0,H55*VLOOKUP(A55,Trends!$A$4:$V$94,22),H55*VLOOKUP(A55,Trends!$A$4:$Z$94,26))))","v":15903.238727444772},10796.396091765509,null,9951.8731257660584,null,{"$f":"IF(B55<71,VLOOKUP(B55,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B55<71,VLOOKUP(Active!B55,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B55<55,VLOOKUP(B55-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B55<55,VLOOKUP(B55-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:H,8)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,2))^(A55-2018),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:I,9)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,3))^(A55-2018),\"\")","v":""},"","","","",98,{"$f":"IF(BA55>=$B$3,VLOOKUP(BA55,Lookups!A:H,8)*(1-VLOOKUP(BA55,Lookups!U:W,2))^(BA55-$B$2 + ValYear - 2017),\"\")","v":0.24053049682579175},{"$f":"IF(BA55>=$B$3,VLOOKUP(BA55,Lookups!A:I,9)*(1-VLOOKUP(BA55,Lookups!U:W,3))^(BA55-$B$2 + ValYear - 2017),\"\")","v":0.17265834147786491},0.20659441915182833,0.14170917777716288,0.22036164853001283,0.89274200000000004,null,98,18333.210106869486,null,null,null,null,null,null,null,null,null,null,null,511.09128277353426,530.81244337063424,551.46922979554006,573.15245235763746,595.88693099151806,619.75576435538983,644.85109469476492,671.28682076385962,699.19457938752544,728.74094193388396,760.10205193039235,793.36633719422196,828.72146914764357,866.39137731553603,906.47772960390523,949.31827359639578,null,null,null,null,null,null,null,41,6,2.1577942310964744]
[2044,88,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B56>=$B$2,Sens,0)","v":1.0625},4.6750087562685847,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B56>=$B$2,Sens,0)","v":1.0549999999999999},4.2395018563380393,null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B56>=$B$2,Sens,0)","v":1.0620000000000001},4.8699697944009097,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B56>=$B$2,Sens,0)","v":1.0589999999999999},4.3286574435562049,null,19429.129391841994,{"$f":"IF(B56=$B$2, E56, IF(B56<$B$2, E56 * Trends!$S$3^(B56 - $B$2), IF(ExFlg=0,E56*VLOOKUP(A56,Trends!$A$4:$V$94,20),E56*VLOOKUP(A56,Trends!$A$4:$Z$94,24))))","v":10769.260231733599},8659.8691601083956,null,28204.955622405239,{"$f":"IF(B56=$B$2, H56, IF(B56<$B$2, H56 * Trends!$U$3^(B56 - $B$2), IF(ExFlg=0,H56*VLOOKUP(A56,Trends!$A$4:$V$94,22),H56*VLOOKUP(A56,Trends!$A$4:$Z$94,26))))","v":16849.481431727731},11355.474190677509,null,10456.948165837906,null,{"$f":"IF(B56<71,VLOOKUP(B56,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B56<71,VLOOKUP(Active!B56,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B56<55,VLOOKUP(B56-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B56<55,VLOOKUP(B56-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:H,8)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,2))^(A56-2018),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:I,9)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,3))^(A56-2018),\"\")","v":""},"","","","",99,{"$f":"IF(BA56>=$B$3,VLOOKUP(BA56,Lookups!A:H,8)*(1-VLOOKUP(BA56,Lookups!U:W,2))^(BA56-$B$2 + ValYear - 2017),\"\")","v":0.26646911318010646},{"$f":"IF(BA56>=$B$3,VLOOKUP(BA56,Lookups!A:I,9)*(1-VLOOKUP(BA56,Lookups!U:W,3))^(BA56-$B$2 + ValYear - 2017),\"\")","v":0.18926633894867323},0.22786772606438985,0.11243285250580674,0.21274536448157252,0.88332900000000003,null,99,19450.230256065995,null,null,null,null,null,null,null,null,null,null,null,410.96096343437767,426.81845784329619,443.42827518271469,460.86343468323395,479.1438936882405,498.33647060334687,518.51525564935071,539.77183313485705,562.21205028948555,585.96984469392112,611.18685076101042,637.93417199449868,666.36271221745096,696.65252985854215,728.88537458169822,763.33282423817764,null,null,null,null,null,null,null,42,7,2.0785110187766644]
[{"$f":"1+A56","v":2045},{"$f":"1+B56","v":89},null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B57>=$B$2,Sens,0)","v":1.0620000000000001},4.9671968035353711,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B57>=$B$2,Sens,0)","v":1.0549999999999999},4.4726744584366314,null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B57>=$B$2,Sens,0)","v":1.0615000000000001},5.1719079216537667,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B57>=$B$2,Sens,0)","v":1.0589999999999999},4.5840482327260208,null,20497.731508393303,{"$f":"IF(B57=$B$2, E57, IF(B57<$B$2, E57 * Trends!$S$3^(B57 - $B$2), IF(ExFlg=0,E57*VLOOKUP(A57,Trends!$A$4:$V$94,20),E57*VLOOKUP(A57,Trends!$A$4:$Z$94,24))))","v":11361.569544478947},9136.1619639143555,null,29869.048004127148,{"$f":"IF(B57=$B$2, H57, IF(B57<$B$2, H57 * Trends!$U$3^(B57 - $B$2), IF(ExFlg=0,H57*VLOOKUP(A57,Trends!$A$4:$V$94,22),H57*VLOOKUP(A57,Trends!$A$4:$Z$94,26))))","v":17843.600836199665},12025.447167927483,null,11062.361730873787,null,{"$f":"IF(B57<71,VLOOKUP(B57,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B57<71,VLOOKUP(Active!B57,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B57<55,VLOOKUP(B57-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B57<55,VLOOKUP(B57-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:H,8)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,2))^(A57-2018),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:I,9)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,3))^(A57-2018),\"\")","v":""},"","","","",100,{"$f":"IF(BA57>=$B$3,VLOOKUP(BA57,Lookups!A:H,8)*(1-VLOOKUP(BA57,Lookups!U:W,2))^(BA57-$B$2 + ValYear - 2017),\"\")","v":0.27823377667055055},{"$f":"IF(BA57>=$B$3,VLOOKUP(BA57,Lookups!A:I,9)*(1-VLOOKUP(BA57,Lookups!U:W,3))^(BA57-$B$2 + ValYear - 2017),\"\")","v":0.19496812334401467},0.2366009500072826,8.6813034070375619E-2,0.20539231944542624,0.87946500000000005,null,100,20635.36659962179,null,null,null,null,null,null,null,null,null,null,null,323.5935701289265,336.07987341719689,349.15856110357612,362.88712904684559,377.28129180038439,392.39366264950763,408.2825807582546,425.02016025917357,442.68974600972899,461.39680140855143,481.25285039437011,502.31388036908629,524.69871407061589,548.54913077959839,573.92950075978263,601.05366633264373,null,null,null,null,null,null,null,43,8,2.0041238332964455]
[2046,90,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B58>=$B$2,Sens,0)","v":1.0615000000000001},5.2751630053545639,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B58>=$B$2,Sens,0)","v":1.0549999999999999},4.7186715536506458,null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B58>=$B$2,Sens,0)","v":1.0609999999999999},5.489980258835474,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B58>=$B$2,Sens,0)","v":1.0585},4.854507078456856,null,21625.106741354932,{"$f":"IF(B58=$B$2, E58, IF(B58<$B$2, E58 * Trends!$S$3^(B58 - $B$2), IF(ExFlg=0,E58*VLOOKUP(A58,Trends!$A$4:$V$94,20),E58*VLOOKUP(A58,Trends!$A$4:$Z$94,24))))","v":11986.455869425286},9638.6508719296453,null,31631.321836370651,{"$f":"IF(B58=$B$2, H58, IF(B58<$B$2, H58 * Trends!$U$3^(B58 - $B$2), IF(ExFlg=0,H58*VLOOKUP(A58,Trends!$A$4:$V$94,22),H58*VLOOKUP(A58,Trends!$A$4:$Z$94,26))))","v":18896.373285535446},12734.948550835205,null,11702.859645525614,null,{"$f":"IF(B58<71,VLOOKUP(B58,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B58<71,VLOOKUP(Active!B58,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B58<55,VLOOKUP(B58-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B58<55,VLOOKUP(B58-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:H,8)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,2))^(A58-2018),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:I,9)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,3))^(A58-2018),\"\")","v":""},"","","","",101,{"$f":"IF(BA58>=$B$3,VLOOKUP(BA58,Lookups!A:H,8)*(1-VLOOKUP(BA58,Lookups!U:W,2))^(BA58-$B$2 + ValYear - 2017),\"\")","v":0.3067832955806904},{"$f":"IF(BA58>=$B$3,VLOOKUP(BA58,Lookups!A:I,9)*(1-VLOOKUP(BA58,Lookups!U:W,3))^(BA58-$B$2 + ValYear - 2017),\"\")","v":0.21143393855567919},0.25910861706818478,6.6272987736310157E-2,0.19829341518191371,0.86950499999999997,null,101,21882.458593103649,null,null,null,null,null,null,null,null,null,null,null,250.04204472948254,259.69026117601976,269.79621541416378,280.40433472375025,291.52676180297146,303.20415114763449,315.4815816629179,328.41477622721226,342.06813574492935,356.5231522056261,371.86600060241216,388.13994262446414,405.4367930761893,423.86610537429266,443.47761867879871,464.43656980603242,null,null,null,null,null,null,null,{"$f":"IF(OR(CK59<=($CK$76-MS), CK59 = 20), CK59, CK59-1)","v":44},9,{"$f":"IF(CK58<CK59,CM59*1/(1-VLOOKUP(CK58,$B$3:$AR$93,41,FALSE)) * (1+IntRt) * 1/(1+$CQ$60) * 1/VLOOKUP(MIN(CL58,30),$CO$63:$CQ$93,3,FALSE), \"\")","v":1.9335614811902109}]
[2047,91,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B59>=$B$2,Sens,0)","v":1.0609999999999999},5.5995855301838704,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B59>=$B$2,Sens,0)","v":1.0545},4.9781984891014313,null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B59>=$B$2,Sens,0)","v":1.0609999999999999},5.8248690546244379,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B59>=$B$2,Sens,0)","v":1.0580000000000001},5.1384957425465823,null,22814.487612129455,{"$f":"IF(B59=$B$2, E59, IF(B59<$B$2, E59 * Trends!$S$3^(B59 - $B$2), IF(ExFlg=0,E59*VLOOKUP(A59,Trends!$A$4:$V$94,20),E59*VLOOKUP(A59,Trends!$A$4:$Z$94,24))))","v":12645.710942243677},10168.776669885778,null,33481.754163798338,{"$f":"IF(B59=$B$2, H59, IF(B59<$B$2, H59 * Trends!$U$3^(B59 - $B$2), IF(ExFlg=0,H59*VLOOKUP(A59,Trends!$A$4:$V$94,22),H59*VLOOKUP(A59,Trends!$A$4:$Z$94,26))))","v":20001.811122739269},13479.943041059068,null,12376.231954555875,null,{"$f":"IF(B59<71,VLOOKUP(B59,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B59<71,VLOOKUP(Active!B59,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B59<55,VLOOKUP(B59-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B59<55,VLOOKUP(B59-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:H,8)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,2))^(A59-2018),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:I,9)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,3))^(A59-2018),\"\")","v":""},"","","","",102,{"$f":"IF(BA59>=$B$3,VLOOKUP(BA59,Lookups!A:H,8)*(1-VLOOKUP(BA59,Lookups!U:W,2))^(BA59-$B$2 + ValYear - 2017),\"\")","v":0.31867404779138558},{"$f":"IF(BA59>=$B$3,VLOOKUP(BA59,Lookups!A:I,9)*(1-VLOOKUP(BA59,Lookups!U:W,3))^(BA59-$B$2 + ValYear - 2017),\"\")","v":0.21755709170449924},0.26811556974794243,4.9101085534978064E-2,0.19143986791071027,0.86551999999999996,null,102,23194.04148937538,null,null,null,null,null,null,null,null,null,null,null,188.70222331519099,195.9835583260988,203.61033979608129,211.61609619228054,220.00999139010941,228.82270660462069,238.08826207285512,247.84871084654304,258.15265512720276,269.06159545018818,280.64056652920704,292.92221718114496,305.9758383836197,319.88410812515264,334.68456365309999,350.50190621379727,null,null,null,null,null,null,null,45,10,1.8678895458899545]
[2048,92,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B60>=$B$2,Sens,0)","v":1.0605},5.9411602475250858,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B60>=$B$2,Sens,0)","v":1.054},5.2495103067574593,null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B60>=$B$2,Sens,0)","v":1.0605},6.1801860669565283,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B60>=$B$2,Sens,0)","v":1.0580000000000001},5.4365284956142839,null,24057.87718699051,{"$f":"IF(B60=$B$2, E60, IF(B60<$B$2, E60 * Trends!$S$3^(B60 - $B$2), IF(ExFlg=0,E60*VLOOKUP(A60,Trends!$A$4:$V$94,20),E60*VLOOKUP(A60,Trends!$A$4:$Z$94,24))))","v":13334.902188595957},10722.974998394553,null,35423.695905298635,{"$f":"IF(B60=$B$2, H60, IF(B60<$B$2, H60 * Trends!$U$3^(B60 - $B$2), IF(ExFlg=0,H60*VLOOKUP(A60,Trends!$A$4:$V$94,22),H60*VLOOKUP(A60,Trends!$A$4:$Z$94,26))))","v":21161.916167858148},14261.779737440487,null,13082.189953774305,null,{"$f":"IF(B60<71,VLOOKUP(B60,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B60<71,VLOOKUP(Active!B60,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B60<55,VLOOKUP(B60-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B60<55,VLOOKUP(B60-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:H,8)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,2))^(A60-2018),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:I,9)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,3))^(A60-2018),\"\")","v":""},"","","","",103,{"$f":"IF(BA60>=$B$3,VLOOKUP(BA60,Lookups!A:H,8)*(1-VLOOKUP(BA60,Lookups!U:W,2))^(BA60-$B$2 + ValYear - 2017),\"\")","v":0.35002901667704656},{"$f":"IF(BA60>=$B$3,VLOOKUP(BA60,Lookups!A:I,9)*(1-VLOOKUP(BA60,Lookups!U:W,3))^(BA60-$B$2 + ValYear - 2017),\"\")","v":0.23967021838737013},0.29484961753220834,3.5936320011524962E-2,0.18482319744227677,0.85368999999999995,null,103,24584.305858878961,null,null,null,null,null,null,null,null,null,null,null,139.39533049074916,144.77409117744239,150.4080349906701,156.32192958645669,162.52254436804137,169.03254371126991,175.87705854519194,183.08715368155762,190.69873182370668,198.7572237424078,207.3106709246739,216.38319122423198,226.02597025275836,236.30008267769335,247.23325746220991,258.91761207657498,null,null,null,null,null,null,null,46,11,1.8062723798280276,null,null,"GSG =",3.7499999999999999E-2]
[2049,93,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B61>=$B$2,Sens,0)","v":1.06},6.300600442500353,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B61>=$B$2,Sens,0)","v":1.054},5.5329838633223627,null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B61>=$B$2,Sens,0)","v":1.06},6.5540873240073978,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B61>=$B$2,Sens,0)","v":1.0575000000000001},5.7518471483599125,null,25357.002555087998,{"$f":"IF(B61=$B$2, E61, IF(B61<$B$2, E61 * Trends!$S$3^(B61 - $B$2), IF(ExFlg=0,E61*VLOOKUP(A61,Trends!$A$4:$V$94,20),E61*VLOOKUP(A61,Trends!$A$4:$Z$94,24))))","v":14054.986906780141},11302.015648307857,null,37478.270267805958,{"$f":"IF(B61=$B$2, H61, IF(B61<$B$2, H61 * Trends!$U$3^(B61 - $B$2), IF(ExFlg=0,H61*VLOOKUP(A61,Trends!$A$4:$V$94,22),H61*VLOOKUP(A61,Trends!$A$4:$Z$94,26))))","v":22389.30730559392},15088.962962212037,null,13826.659814068356,null,{"$f":"IF(B61<71,VLOOKUP(B61,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B61<71,VLOOKUP(Active!B61,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B61<55,VLOOKUP(B61-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B61<55,VLOOKUP(B61-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:H,8)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,2))^(A61-2018),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:I,9)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,3))^(A61-2018),\"\")","v":""},"","","","",104,{"$f":"IF(BA61>=$B$3,VLOOKUP(BA61,Lookups!A:H,8)*(1-VLOOKUP(BA61,Lookups!U:W,2))^(BA61-$B$2 + ValYear - 2017),\"\")","v":0.36036234354592001},{"$f":"IF(BA61>=$B$3,VLOOKUP(BA61,Lookups!A:I,9)*(1-VLOOKUP(BA61,Lookups!U:W,3))^(BA61-$B$2 + ValYear - 2017),\"\")","v":0.25029302963066502},0.30532768658829251,2.5340509800611779E-2,0.17843521668495535,0.84905399999999998,null,104,26057.975741725415,null,null,null,null,null,null,null,null,null,null,null,100.03959114870652,103.89975646478386,107.94305858721391,112.18727247426584,116.63725631114571,121.30927559889476,126.22136600526785,131.39582175673343,136.85840908054305,142.64173219462342,148.78026894483932,155.29132794703713,162.21164348526182,169.58504690406971,177.43143839759944,185.81692774177199,null,null,null,null,null,null,null,47,12,1.7497467643542015,null,"PERS Salary Merit Table"]
[2050,94,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B62>=$B$2,Sens,0)","v":1.06},6.6786364690503746,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B62>=$B$2,Sens,0)","v":1.054},5.8317649919417702,null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B62>=$B$2,Sens,0)","v":1.06},6.9473325634478424,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B62>=$B$2,Sens,0)","v":1.0569999999999999},6.0825783593906078,null,26726.280693062752,{"$f":"IF(B62=$B$2, E62, IF(B62<$B$2, E62 * Trends!$S$3^(B62 - $B$2), IF(ExFlg=0,E62*VLOOKUP(A62,Trends!$A$4:$V$94,20),E62*VLOOKUP(A62,Trends!$A$4:$Z$94,24))))","v":14813.95619974627},11912.324493316482,null,39633.270808204805,{"$f":"IF(B62=$B$2, H62, IF(B62<$B$2, H62 * Trends!$U$3^(B62 - $B$2), IF(ExFlg=0,H62*VLOOKUP(A62,Trends!$A$4:$V$94,22),H62*VLOOKUP(A62,Trends!$A$4:$Z$94,26))))","v":23676.692475665575},15956.578332539229,null,14608.507200311111,null,{"$f":"IF(B62<71,VLOOKUP(B62,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B62<71,VLOOKUP(Active!B62,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B62<55,VLOOKUP(B62-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B62<55,VLOOKUP(B62-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:H,8)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,2))^(A62-2018),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:I,9)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,3))^(A62-2018),\"\")","v":""},"","","","",105,{"$f":"IF(BA62>=$B$3,VLOOKUP(BA62,Lookups!A:H,8)*(1-VLOOKUP(BA62,Lookups!U:W,2))^(BA62-$B$2 + ValYear - 2017),\"\")","v":0.39200299999999999},{"$f":"IF(BA62>=$B$3,VLOOKUP(BA62,Lookups!A:I,9)*(1-VLOOKUP(BA62,Lookups!U:W,3))^(BA62-$B$2 + ValYear - 2017),\"\")","v":0.279055},0.33552899999999997,1.7603350566223031E-2,0.17226802151472809,0.83569000000000004,null,105,27610.461704242334,null,null,null,null,null,null,null,null,null,null,null,69.971128482527064,72.671060781266107,75.499085256912778,78.4676343262187,81.580105970896284,84.847876841430875,88.283561703749172,91.902753906111855,95.723475233462551,99.768530196449746,104.06203378549978,108.61609224144527,113.4563987851312,118.61361056545528,124.10164646218212,129.96674592483163,null,null,null,null,null,null,null,48,13,1.6975768212386333,null,"Service","Salary Increase","1+ Sal Inc"]
[2051,95,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B63>=$B$2,Sens,0)","v":1.06},7.079354657193397,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B63>=$B$2,Sens,0)","v":1.054},6.1466803015066258,null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B63>=$B$2,Sens,0)","v":1.0594999999999999},7.3641725172547137,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B63>=$B$2,Sens,0)","v":1.0585},6.4292853258758722,null,28169.499850488141,{"$f":"IF(B63=$B$2, E63, IF(B63<$B$2, E63 * Trends!$S$3^(B63 - $B$2), IF(ExFlg=0,E63*VLOOKUP(A63,Trends!$A$4:$V$94,20),E63*VLOOKUP(A63,Trends!$A$4:$Z$94,24))))","v":15613.909834532569},12555.590015955571,null,41892.367244272478,{"$f":"IF(B63=$B$2, H63, IF(B63<$B$2, H63 * Trends!$U$3^(B63 - $B$2), IF(ExFlg=0,H63*VLOOKUP(A63,Trends!$A$4:$V$94,22),H63*VLOOKUP(A63,Trends!$A$4:$Z$94,26))))","v":25026.263946778512},16866.103297493966,null,15429.279905358773,null,{"$f":"IF(B63<71,VLOOKUP(B63,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B63<71,VLOOKUP(Active!B63,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B63<55,VLOOKUP(B63-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B63<55,VLOOKUP(B63-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:H,8)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,2))^(A63-2018),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:I,9)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,3))^(A63-2018),\"\")","v":""},"","","","",106,{"$f":"IF(BA63>=$B$3,VLOOKUP(BA63,Lookups!A:H,8)*(1-VLOOKUP(BA63,Lookups!U:W,2))^(BA63-$B$2 + ValYear - 2017),\"\")","v":0.39788600000000002},{"$f":"IF(BA63>=$B$3,VLOOKUP(BA63,Lookups!A:I,9)*(1-VLOOKUP(BA63,Lookups!U:W,3))^(BA63-$B$2 + ValYear - 2017),\"\")","v":0.29311599999999999},0.345501,1.1696915954088784E-2,0.16631398099510339,0.83127700000000004,null,106,29245.325864205999,null,null,null,null,null,null,null,null,null,null,null,47.293598262776555,49.118486845288786,51.029953136159477,53.036400225863794,55.140124815705505,57.348816402042551,59.671001325450781,62.117219155095412,64.699650844400949,67.433709998786881,70.335695979061995,73.413791412873223,76.685362389507318,80.171130125204343,83.88050241318038,87.844732571724123,null,null,null,null,null,null,null,49,14,1.650671288697487,null,0,0.06,{"$f":"CP63+1","v":1.06}]
[2052,96,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B64>=$B$2,Sens,0)","v":1.0594999999999999},7.5041159366250012,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B64>=$B$2,Sens,0)","v":1.054},6.4786010377879837,null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B64>=$B$2,Sens,0)","v":1.0589999999999999},7.8023407820313686,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B64>=$B$2,Sens,0)","v":1.0615000000000001},6.8053985174396106,null,29690.6528424145,{"$f":"IF(B64=$B$2, E64, IF(B64<$B$2, E64 * Trends!$S$3^(B64 - $B$2), IF(ExFlg=0,E64*VLOOKUP(A64,Trends!$A$4:$V$94,20),E64*VLOOKUP(A64,Trends!$A$4:$Z$94,24))))","v":16457.060965597328},13233.591876817172,null,44343.070728062412,{"$f":"IF(B64=$B$2, H64, IF(B64<$B$2, H64 * Trends!$U$3^(B64 - $B$2), IF(ExFlg=0,H64*VLOOKUP(A64,Trends!$A$4:$V$94,22),H64*VLOOKUP(A64,Trends!$A$4:$Z$94,26))))","v":26490.300387665055},17852.770340397357,null,16313.059583132175,null,{"$f":"IF(B64<71,VLOOKUP(B64,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B64<71,VLOOKUP(Active!B64,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B64<55,VLOOKUP(B64-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B64<55,VLOOKUP(B64-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:H,8)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,2))^(A64-2018),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:I,9)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,3))^(A64-2018),\"\")","v":""},"","","","",107,{"$f":"IF(BA64>=$B$3,VLOOKUP(BA64,Lookups!A:H,8)*(1-VLOOKUP(BA64,Lookups!U:W,2))^(BA64-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA64>=$B$3,VLOOKUP(BA64,Lookups!A:I,9)*(1-VLOOKUP(BA64,Lookups!U:W,3))^(BA64-$B$2 + ValYear - 2017),\"\")","v":0.307811},0.35390549999999998,7.6556197950351547E-3,0.16056572793502932,0.82755800000000002,null,107,30962.418688924816,null,null,null,null,null,null,null,null,null,null,null,31.496807031627423,32.712154682238449,33.985161751324185,35.321424567539793,36.722472698531455,38.193427230278118,39.739966574101118,41.369109920512265,43.0889695966248,44.909810825923401,46.842488731320884,48.892452816629088,51.07126862947495,53.392736180290072,55.863120914259518,58.503237059342183,null,null,null,null,null,null,null,50,15,1.6067568757861015,null,{"$f":"CO63+1","v":1},0.06,{"$f":"CP64+1","v":1.06}]
[2053,97,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B65>=$B$2,Sens,0)","v":1.0589999999999999},7.9506108348541877,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B65>=$B$2,Sens,0)","v":1.056},6.8284454938285348,null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B65>=$B$2,Sens,0)","v":1.0589999999999999},8.2626788881712194,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B65>=$B$2,Sens,0)","v":1.0625},7.2239305262621469,null,31293.948095904881,{"$f":"IF(B65=$B$2, E65, IF(B65<$B$2, E65 * Trends!$S$3^(B65 - $B$2), IF(ExFlg=0,E65*VLOOKUP(A65,Trends!$A$4:$V$94,20),E65*VLOOKUP(A65,Trends!$A$4:$Z$94,24))))","v":17345.742257739585},13948.205838165297,null,47070.169577838256,{"$f":"IF(B65=$B$2, H65, IF(B65<$B$2, H65 * Trends!$U$3^(B65 - $B$2), IF(ExFlg=0,H65*VLOOKUP(A65,Trends!$A$4:$V$94,22),H65*VLOOKUP(A65,Trends!$A$4:$Z$94,26))))","v":28119.453861506459},18950.715716331797,null,17283.229098642558,null,{"$f":"IF(B65<71,VLOOKUP(B65,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B65<71,VLOOKUP(Active!B65,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B65<55,VLOOKUP(B65-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B65<55,VLOOKUP(B65-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:H,8)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,2))^(A65-2018),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:I,9)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,3))^(A65-2018),\"\")","v":""},"","","","",108,{"$f":"IF(BA65>=$B$3,VLOOKUP(BA65,Lookups!A:H,8)*(1-VLOOKUP(BA65,Lookups!U:W,2))^(BA65-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA65>=$B$3,VLOOKUP(BA65,Lookups!A:I,9)*(1-VLOOKUP(BA65,Lookups!U:W,3))^(BA65-$B$2 + ValYear - 2017),\"\")","v":0.32272499999999998},0.36136250000000003,4.9462538436633409E-3,0.15501614977315054,0.82425899999999996,null,108,32764.897597742551,null,null,null,null,null,null,null,null,null,null,null,20.707413669919212,21.506437727459272,22.343369672904391,23.221888783724818,24.143000666296892,25.110072152239397,26.126836483848972,27.197908391800045,28.328621283799361,29.525723978192126,30.796353119666442,32.144091456454959,33.576542698317525,35.102779591084214,36.726921319443889,38.462652090438006,null,null,null,null,null,null,null,51,16,1.5669401001298571,null,{"$f":"CO64+1","v":2},4.7E-2,1.0469999999999999]
[2054,98,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B66>=$B$2,Sens,0)","v":1.0589999999999999},8.4196968741105849,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B66>=$B$2,Sens,0)","v":1.0580000000000001},7.2108384414829327,null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B66>=$B$2,Sens,0)","v":1.0589999999999999},8.7501769425733205,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B66>=$B$2,Sens,0)","v":1.0620000000000001},7.6754261841535314,null,33046.409189275553,{"$f":"IF(B66=$B$2, E66, IF(B66<$B$2, E66 * Trends!$S$3^(B66 - $B$2), IF(ExFlg=0,E66*VLOOKUP(A66,Trends!$A$4:$V$94,20),E66*VLOOKUP(A66,Trends!$A$4:$Z$94,24))))","v":18317.103824173002},14729.305365102551,null,50012.055176453148,{"$f":"IF(B66=$B$2, H66, IF(B66<$B$2, H66 * Trends!$U$3^(B66 - $B$2), IF(ExFlg=0,H66*VLOOKUP(A66,Trends!$A$4:$V$94,22),H66*VLOOKUP(A66,Trends!$A$4:$Z$94,26))))","v":29876.919727850611},20135.135448602538,null,18333.210106869486,null,{"$f":"IF(B66<71,VLOOKUP(B66,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B66<71,VLOOKUP(Active!B66,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B66<55,VLOOKUP(B66-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B66<55,VLOOKUP(B66-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:H,8)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,2))^(A66-2018),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:I,9)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,3))^(A66-2018),\"\")","v":""},"","","","",109,{"$f":"IF(BA66>=$B$3,VLOOKUP(BA66,Lookups!A:H,8)*(1-VLOOKUP(BA66,Lookups!U:W,2))^(BA66-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA66>=$B$3,VLOOKUP(BA66,Lookups!A:I,9)*(1-VLOOKUP(BA66,Lookups!U:W,3))^(BA66-$B$2 + ValYear - 2017),\"\")","v":0.33744099999999999},0.36872050000000001,3.1588631890825465E-3,0.14965837977712929,0.82100300000000004,null,109,34655.97930092724,null,null,null,null,null,null,null,null,null,null,null,13.451006288788605,13.970031880018155,14.513681465665048,15.084345010269487,15.68267573001326,16.310860632602864,16.97132473674947,17.667065653468736,18.401547827995,19.179155120111535,20.004523311674582,20.879979664300514,21.810463353370103,22.801867802521958,23.856868728774053,24.984355043021072,null,null,null,null,null,null,null,52,17,1.5307118702305262,null,3,3.5999999999999997E-2,1.036]
[2055,99,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B67>=$B$2,Sens,0)","v":1.0589999999999999},8.9164589896831092,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B67>=$B$2,Sens,0)","v":1.0580000000000001},7.6290670710889428,null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B67>=$B$2,Sens,0)","v":1.0589999999999999},9.2664373821851456,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B67>=$B$2,Sens,0)","v":1.0620000000000001},8.1513026075710506,null,34963.100922253536,{"$f":"IF(B67=$B$2, E67, IF(B67<$B$2, E67 * Trends!$S$3^(B67 - $B$2), IF(ExFlg=0,E67*VLOOKUP(A67,Trends!$A$4:$V$94,20),E67*VLOOKUP(A67,Trends!$A$4:$Z$94,24))))","v":19379.495845975038},{"$f":"T67-U67","v":15583.605076278498},null,53112.802597393245,{"$f":"IF(B67=$B$2, H67, IF(B67<$B$2, H67 * Trends!$U$3^(B67 - $B$2), IF(ExFlg=0,H67*VLOOKUP(A67,Trends!$A$4:$V$94,22),H67*VLOOKUP(A67,Trends!$A$4:$Z$94,26))))","v":31729.28875097735},21383.513846415895,null,{"$f":"(1-PctUMP)*V67+PctUMP*Z67","v":19450.230256065995},null,{"$f":"IF(B67<71,VLOOKUP(B67,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B67<71,VLOOKUP(Active!B67,Lookups!A:G,7),\"\")","v":""},{"$f":"IF(B67<71,PCTMALE*AD67+(1-PCTMALE)*AE67,\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},{"$f":"IF(B67<55,PCTMALE*AG67+(1-PCTMALE)*AH67,\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B67<55,PCTMALE*AJ67+(1-PCTMALE)*AK67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:H,8)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,2))^(A67-2018),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:I,9)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,3))^(A67-2018),\"\")","v":""},{"$f":"IF(AM67<>\"\",PCTMALE*AM67+(1-PCTMALE)*AN67,\"\")","v":""},"","",{"$f":"IF(B67<71,IF(B67=$B$2,1,IF(B67<$B$2,AR68*(1+IntRt),AR66/(1+IntRt))),\"\")","v":""},110,{"$f":"IF(BA67>=$B$3,VLOOKUP(BA67,Lookups!A:H,8)*(1-VLOOKUP(BA67,Lookups!U:W,2))^(BA67-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA67>=$B$3,VLOOKUP(BA67,Lookups!A:I,9)*(1-VLOOKUP(BA67,Lookups!U:W,3))^(BA67-$B$2 + ValYear - 2017),\"\")","v":0.35154400000000002},{"$f":"IFERROR(PCTMALE*AT67+(1-PCTMALE)*AU67,\"\")","v":0.37577199999999999},1.9941255745724354E-3,0.14448578854714161,0.81788300000000003,null,110,36621.60890769861,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",8.6299094231080868,8.9629063561568429,9.3117015749913925,9.6778284353372168,10.061706028254234,10.464737496229297,10.888478685076272,11.334852804924978,11.806082577847789,12.304980604778859,12.834521115055811,13.39619723540255,13.993177846663059,14.629244057187256,15.306112556047401,16.029486299159529,"PV Benefits from Entry Age",null,null,null,null,null,null,53,18,1.4959891704637065,null,4,2.9000000000000001E-2,1.0289999999999999]
[{"$f":"1+A67","v":2056},{"$f":"1+B67","v":100},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B68>=$B$2,Sens,0)","v":1.0589999999999999},9.4425300700744117,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B68>=$B$2,Sens,0)","v":1.0575000000000001},8.0715529612121024,null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B68>=$B$2,Sens,0)","v":1.0585},9.8131571877340686,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B68>=$B$2,Sens,0)","v":1.0615000000000001},8.6566833692404561,null,{"$f":"IF(B68<65,D68*K68,D68*M68)","v":36990.96077574425},{"$f":"IF(B68=$B$2, E68, IF(B68<$B$2, E68 * Trends!$S$3^(B68 - $B$2), IF(ExFlg=0,E68*VLOOKUP(A68,Trends!$A$4:$V$94,20),E68*VLOOKUP(A68,Trends!$A$4:$Z$94,24))))","v":20503.506605041592},16487.454170702658,null,56405.796358431631,{"$f":"IF(B68=$B$2, H68, IF(B68<$B$2, H68 * Trends!$U$3^(B68 - $B$2), IF(ExFlg=0,H68*VLOOKUP(A68,Trends!$A$4:$V$94,22),H68*VLOOKUP(A68,Trends!$A$4:$Z$94,26))))","v":33696.504653537944},{"$f":"X68-Y68","v":22709.291704893687},null,20635.36659962179,null,{"$f":"IF(B68<71,VLOOKUP(B68,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B68<71,VLOOKUP(Active!B68,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B68<55,VLOOKUP(B68-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B68<55,VLOOKUP(B68-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:H,8)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,2))^(A68-2018),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:I,9)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,3))^(A68-2018),\"\")","v":""},"",{"$f":"IF(B68<71,SUM(AF68,AI68,AL68,AO68),\"\")","v":""},{"$f":"IF(B68<71,IF(B68=$B$2,1, IF(B68<$B$2, AQ69/(1-AP68), AQ67*(1-AP67))),\"\")","v":""},"",111,{"$f":"IF(BA68>=$B$3,VLOOKUP(BA68,Lookups!A:H,8)*(1-VLOOKUP(BA68,Lookups!U:W,2))^(BA68-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA68>=$B$3,VLOOKUP(BA68,Lookups!A:I,9)*(1-VLOOKUP(BA68,Lookups!U:W,3))^(BA68-$B$2 + ValYear - 2017),\"\")","v":0.36461700000000002},0.38230850000000005,{"$f":"IF(AV67=\"\",1,AW67*(1-AV67))","v":1.2447890191642022E-3},0.13949197581303496,0.81498999999999999,null,111,null,{"$f":"IF($BB$12<>\"\",SUM(BC12:BC67)*BC70*BC71*BC72*Part,\"\")","v":198.76176922568527},{"$f":"IF($BB$13<>\"\",SUM(BD12:BD67)*BD70*BD71*BD72*Part,\"\")","v":255.41403528032728},{"$f":"IF($BB$14<>\"\",SUM(BE12:BE67)*BE70*BE71*BE72*Part,\"\")","v":307.77300406596913},{"$f":"IF($BB$15<>\"\",SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":348.19306853433454},{"$f":"IF($BB$16<>\"\",SUM(BG12:BG67)*BG70*BG71*BG72*Part,\"\")","v":464.97464231228395},{"$f":"IF($BB$17<>\"\",SUM(BH12:BH67)*BH70*BH71*BH72*Part,\"\")","v":536.23766102969682},{"$f":"IF($BB$18<>\"\",SUM(BI12:BI67)*BI70*BI71*BI72*Part,\"\")","v":721.58394346788236},{"$f":"IF($BB$19<>\"\",SUM(BJ12:BJ67)*BJ70*BJ71*BJ72*Part,\"\")","v":1126.3053717579721},{"$f":"IF($BB$20<>\"\",SUM(BK12:BK67)*BK70*BK71*BK72*Part,\"\")","v":580.81374574527626},{"$f":"IF($BB$21<>\"\",SUM(BL12:BL67)*BL70*BL71*BL72*Part,\"\")","v":723.76364297152747},{"$f":"SUM(BC68:BL68)","v":5263.8208843909561},{"$f":"IF($BB12<>\"\",SUM(BN12:BN67)*BN70*BN71*BN72*Part,\"\")","v":1324.2567755452073},{"$f":"IF($BB13<>\"\",SUM(BO12:BO67)*BO70*BO71*BO72*Part,\"\")","v":1622.1082732607347},{"$f":"IF($BB14<>\"\",SUM(BP12:BP67)*BP70*BP71*BP72*Part,\"\")","v":1897.6952719533076},{"$f":"IF($BB15<>\"\",SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":2147.2931874320316},{"$f":"IF($BB16<>\"\",SUM(BR12:BR67)*BR70*BR71*BR72*Part,\"\")","v":2959.7243877708956},{"$f":"IF($BB17<>\"\",SUM(BS12:BS67)*BS70*BS71*BS72*Part,\"\")","v":3654.3537424054493},{"$f":"IF($BB18<>\"\",SUM(BT12:BT67)*BT70*BT71*BT72*Part,\"\")","v":5517.5190500757462},{"$f":"IF($BB19<>\"\",SUM(BU12:BU67)*BU70*BU71*BU72*Part,\"\")","v":10340.032616863826},{"$f":"IF($BB20<>\"\",SUM(BV12:BV67)*BV70*BV71*BV72*Part,\"\")","v":7319.9533382274385},{"$f":"IF($BB21<>\"\",SUM(BW12:BW67)*BW70*BW71*BW72*Part,\"\")","v":16369.738131673745},{"$f":"IF($BB22<>\"\",SUM(BX12:BX67)*BX70*BX71*BX72*Part,\"\")","v":5098.0963105386409},{"$f":"IF($BB23<>\"\",SUM(BY12:BY67)*BY70*BY71*BY72*Part,\"\")","v":1790.2336425351928},{"$f":"IF($BB24<>\"\",SUM(BZ12:BZ67)*BZ70*BZ71*BZ72*Part,\"\")","v":1327.4752346958865},{"$f":"IF($BB25<>\"\",SUM(CA12:CA67)*CA70*CA71*CA72*Part,\"\")","v":981.64255618815002},{"$f":"IF($BB26<>\"\",SUM(CB12:CB67)*CB70*CB71*CB72*Part,\"\")","v":723.76501253757806},{"$f":"IF($BB27<>\"\",SUM(CC12:CC67)*CC70*CC71*CC72*Part,\"\")","v":2216.1835127461413},{"$f":"SUM(BN68:CC68)","v":65290.071044449964},null,null,null,null,null,null,54,19,1.4620130196377892,null,5,2.1999999999999999E-2,1.022]
[2057,101,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B69>=$B$2,Sens,0)","v":1.0589999999999999},9.9996393442088021,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B69>=$B$2,Sens,0)","v":1.0569999999999999},8.5356672564817995,null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B69>=$B$2,Sens,0)","v":1.0580000000000001},10.387226883216512,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B69>=$B$2,Sens,0)","v":1.0609999999999999},9.1890693964487458,null,39117.94102034955,{"$f":"IF(B69=$B$2, E69, IF(B69<$B$2, E69 * Trends!$S$3^(B69 - $B$2), IF(ExFlg=0,E69*VLOOKUP(A69,Trends!$A$4:$V$94,20),E69*VLOOKUP(A69,Trends!$A$4:$Z$94,24))))","v":21682.458234831491},{"$f":"T69-U69","v":17435.482785518059},null,59874.752834475184,{"$f":"IF(B69=$B$2, H69, IF(B69<$B$2, H69 * Trends!$U$3^(B69 - $B$2), IF(ExFlg=0,H69*VLOOKUP(A69,Trends!$A$4:$V$94,22),H69*VLOOKUP(A69,Trends!$A$4:$Z$94,26))))","v":35768.839689730536},24105.913144744649,null,21882.458593103649,null,{"$f":"IF(B69<71,VLOOKUP(B69,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B69<71,VLOOKUP(Active!B69,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B69<55,VLOOKUP(B69-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B69<55,VLOOKUP(B69-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:H,8)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,2))^(A69-2018),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:I,9)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,3))^(A69-2018),\"\")","v":""},"","","","",112,{"$f":"IF(BA69>=$B$3,VLOOKUP(BA69,Lookups!A:H,8)*(1-VLOOKUP(BA69,Lookups!U:W,2))^(BA69-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA69>=$B$3,VLOOKUP(BA69,Lookups!A:I,9)*(1-VLOOKUP(BA69,Lookups!U:W,3))^(BA69-$B$2 + ValYear - 2017),\"\")","v":0.37624600000000002},0.388123,7.6889559643106471E-4,0.13467076251499802,0.81241699999999994,null,112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,20,1.4299995132700323,null,6,1.4999999999999999E-2,1.0149999999999999]
[2058,102,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B70>=$B$2,Sens,0)","v":1.0585},10.58961806551712,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B70>=$B$2,Sens,0)","v":1.0569999999999999},9.0222002901012619,null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B70>=$B$2,Sens,0)","v":1.0580000000000001},10.98968604244307,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B70>=$B$2,Sens,0)","v":1.0609999999999999},9.7496026296321183,null,{"$f":"IF(B70<65,D70*K70,D70*M70)","v":41347.663658509467},{"$f":"IF(B70=$B$2, E70, IF(B70<$B$2, E70 * Trends!$S$3^(B70 - $B$2), IF(ExFlg=0,E70*VLOOKUP(A70,Trends!$A$4:$V$94,20),E70*VLOOKUP(A70,Trends!$A$4:$Z$94,24))))","v":22918.358354216882},18429.305304292586,null,63527.112757378163,{"$f":"IF(B70=$B$2, H70, IF(B70<$B$2, H70 * Trends!$U$3^(B70 - $B$2), IF(ExFlg=0,H70*VLOOKUP(A70,Trends!$A$4:$V$94,22),H70*VLOOKUP(A70,Trends!$A$4:$Z$94,26))))","v":37950.738910804095},{"$f":"X70-Y70","v":25576.373846574068},null,23194.04148937538,null,{"$f":"IF(B70<71,VLOOKUP(B70,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B70<71,VLOOKUP(Active!B70,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B70<55,VLOOKUP(B70-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B70<55,VLOOKUP(B70-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:H,8)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,2))^(A70-2018),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:I,9)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,3))^(A70-2018),\"\")","v":""},"","","","",113,{"$f":"IF(BA70>=$B$3,VLOOKUP(BA70,Lookups!A:H,8)*(1-VLOOKUP(BA70,Lookups!U:W,2))^(BA70-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA70>=$B$3,VLOOKUP(BA70,Lookups!A:I,9)*(1-VLOOKUP(BA70,Lookups!U:W,3))^(BA70-$B$2 + ValYear - 2017),\"\")","v":0.386015},0.39300750000000001,4.7046953085745061E-4,0.13001618315794364,0.81025599999999998,null,113,"Survive",{"$f":"IF(55<$B$3,\"\",VLOOKUP(55,$B$3:$AR$93,42))","v":1.4465094677677062},{"$f":"IF(56<$B$3,\"\",VLOOKUP(56,$B$3:$AR$93,42))","v":1.4136834978688562},{"$f":"IF(57<$B$3,\"\",VLOOKUP(57,$B$3:$AR$93,42))","v":1.3740840396000558},{"$f":"IF(58<$B$3,\"\",VLOOKUP(58,$B$3:$AR$93,42))","v":1.3281845167546611},{"$f":"IF(59<$B$3,\"\",VLOOKUP(59,$B$3:$AR$93,42))","v":1.2767285762929197},{"$f":"IF(60<$B$3,\"\",VLOOKUP(60,$B$3:$AR$93,42))","v":1.2076295543887092},{"$f":"IF(61<$B$3,\"\",VLOOKUP(61,$B$3:$AR$93,42))","v":1.123642318239892},{"$f":"IF(62<$B$3,\"\",VLOOKUP(62,$B$3:$AR$93,42))","v":1},{"$f":"IF(63<$B$3,\"\",VLOOKUP(63,$B$3:$AR$93,42))","v":0.77439950000000002},{"$f":"IF(64<$B$3,\"\",VLOOKUP(64,$B$3:$AR$93,42))","v":0.614668902472709},null,{"$f":"BC70","v":1.4465094677677062},{"$f":"BD70","v":1.4136834978688562},1.3740840396000558,1.3281845167546611,1.2767285762929197,1.2076295543887092,1.123642318239892,1,0.77439950000000002,0.614668902472709,{"$f":"VLOOKUP(65,$B$3:$AR$93,42)","v":0.26614159323799702},{"$f":"VLOOKUP(66,$B$3:$AR$93,42)","v":0.15762988748198242},{"$f":"VLOOKUP(67,$B$3:$AR$93,42)","v":0.11845944345574579},{"$f":"VLOOKUP(68,$B$3:$AR$93,42)","v":8.8920591002807595E-2},{"$f":"VLOOKUP(69,$B$3:$AR$93,42)","v":6.6677660312511447E-2},{"$f":"VLOOKUP(70,$B$3:$AR$93,42)","v":4.9935248331466578E-2},"Totals - Scaled for Headcount",null,null,null,null,null,null,56,21,1.3998419244295659,null,7,1.2E-2,1.012]
[2059,103,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B71>=$B$2,Sens,0)","v":1.0580000000000001},11.209110722349871,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B71>=$B$2,Sens,0)","v":1.0569999999999999},9.5364657066370331,null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B71>=$B$2,Sens,0)","v":1.0580000000000001},11.627087832904769,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B71>=$B$2,Sens,0)","v":1.0609999999999999},10.344328390039678,null,43704.480487044508,{"$f":"IF(B71=$B$2, E71, IF(B71<$B$2, E71 * Trends!$S$3^(B71 - $B$2), IF(ExFlg=0,E71*VLOOKUP(A71,Trends!$A$4:$V$94,20),E71*VLOOKUP(A71,Trends!$A$4:$Z$94,24))))","v":24224.704780407243},19479.775706637265,null,67402.266635578228,{"$f":"IF(B71=$B$2, H71, IF(B71<$B$2, H71 * Trends!$U$3^(B71 - $B$2), IF(ExFlg=0,H71*VLOOKUP(A71,Trends!$A$4:$V$94,22),H71*VLOOKUP(A71,Trends!$A$4:$Z$94,26))))","v":40265.733984363142},27136.532651215086,null,24584.305858878961,null,{"$f":"IF(B71<71,VLOOKUP(B71,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B71<71,VLOOKUP(Active!B71,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B71<55,VLOOKUP(B71-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B71<55,VLOOKUP(B71-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:H,8)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,2))^(A71-2018),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:I,9)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,3))^(A71-2018),\"\")","v":""},"","","","",114,{"$f":"IF(BA71>=$B$3,VLOOKUP(BA71,Lookups!A:H,8)*(1-VLOOKUP(BA71,Lookups!U:W,2))^(BA71-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA71>=$B$3,VLOOKUP(BA71,Lookups!A:I,9)*(1-VLOOKUP(BA71,Lookups!U:W,3))^(BA71-$B$2 + ValYear - 2017),\"\")","v":0.393507},0.39675349999999998,2.8557147670899111E-4,0.12552247843014447,0.80859800000000004,null,114,"Interest",{"$f":"IF(55<$B$3,\"\",VLOOKUP(55,$B$3:$AR$93,43))","v":1.2791790756775649},{"$f":"IF(56<$B$3,\"\",VLOOKUP(56,$B$3:$AR$93,43))","v":1.2349672481922813},{"$f":"IF(57<$B$3,\"\",VLOOKUP(57,$B$3:$AR$93,43))","v":1.1922834989305671},{"$f":"IF(58<$B$3,\"\",VLOOKUP(58,$B$3:$AR$93,43))","v":1.1510750134490897},{"$f":"IF(59<$B$3,\"\",VLOOKUP(59,$B$3:$AR$93,43))","v":1.1112908027120001},{"$f":"IF(60<$B$3,\"\",VLOOKUP(60,$B$3:$AR$93,43))","v":1.0728816400000001},{"$f":"IF(61<$B$3,\"\",VLOOKUP(61,$B$3:$AR$93,43))","v":1.0358000000000001},{"$f":"IF(62<$B$3,\"\",VLOOKUP(62,$B$3:$AR$93,43))","v":1},{"$f":"IF(63<$B$3,\"\",VLOOKUP(63,$B$3:$AR$93,43))","v":0.9654373431164317},{"$f":"IF(64<$B$3,\"\",VLOOKUP(64,$B$3:$AR$93,43))","v":0.93206926348371466},null,{"$f":"BC71","v":1.2791790756775649},1.2349672481922813,1.1922834989305671,1.1510750134490897,1.1112908027120001,1.0728816400000001,1.0358000000000001,1,0.9654373431164317,0.93206926348371466,{"$f":"VLOOKUP(65,$B$3:$AR$93,43)","v":0.89985447333820678},{"$f":"VLOOKUP(66,$B$3:$AR$93,43)","v":0.8687531119310743},{"$f":"VLOOKUP(67,$B$3:$AR$93,43)","v":0.83872669620686835},{"$f":"VLOOKUP(68,$B$3:$AR$93,43)","v":0.80973807318678148},{"$f":"VLOOKUP(69,$B$3:$AR$93,43)","v":0.78175137399766503},{"$f":"VLOOKUP(70,$B$3:$AR$93,43)","v":0.7547319694899256},{"$f":"BM73","v":30040},"Count in Cohort",null,null,null,null,null,57,22,1.3628633154442265,null,8,8.9999999999999993E-3,1.0089999999999999]
[2060,104,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B72>=$B$2,Sens,0)","v":1.0580000000000001},11.859239144246164,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B72>=$B$2,Sens,0)","v":1.0569999999999999},10.080044251915343,null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B72>=$B$2,Sens,0)","v":1.0580000000000001},12.301458927213245,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B72>=$B$2,Sens,0)","v":1.0605},10.975332421832098,null,46195.635874806037,{"$f":"IF(B72=$B$2, E72, IF(B72<$B$2, E72 * Trends!$S$3^(B72 - $B$2), IF(ExFlg=0,E72*VLOOKUP(A72,Trends!$A$4:$V$94,20),E72*VLOOKUP(A72,Trends!$A$4:$Z$94,24))))","v":25605.512952890451},20590.122921915587,null,71513.804900348507,{"$f":"IF(B72=$B$2, H72, IF(B72<$B$2, H72 * Trends!$U$3^(B72 - $B$2), IF(ExFlg=0,H72*VLOOKUP(A72,Trends!$A$4:$V$94,22),H72*VLOOKUP(A72,Trends!$A$4:$Z$94,26))))","v":42721.943757409288},28791.861142939219,null,26057.975741725415,null,{"$f":"IF(B72<71,VLOOKUP(B72,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B72<71,VLOOKUP(Active!B72,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B72<55,VLOOKUP(B72-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B72<55,VLOOKUP(B72-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:H,8)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,2))^(A72-2018),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:I,9)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,3))^(A72-2018),\"\")","v":""},"","","","",115,{"$f":"IF(BA72>=$B$3,VLOOKUP(BA72,Lookups!A:H,8)*(1-VLOOKUP(BA72,Lookups!U:W,2))^(BA72-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA72>=$B$3,VLOOKUP(BA72,Lookups!A:I,9)*(1-VLOOKUP(BA72,Lookups!U:W,3))^(BA72-$B$2 + ValYear - 2017),\"\")","v":0.398308},0.39915400000000001,1.7226999382453042E-4,0.12118408807698829,0.80753600000000003,null,115,"Retire",{"$f":"IF(55<$B$3,\"\",VLOOKUP(55,$B$3:$AR$93,31))","v":0.02},{"$f":"IF(56<$B$3,\"\",VLOOKUP(56,$B$3:$AR$93,31))","v":2.5000000000000001E-2},{"$f":"IF(57<$B$3,\"\",VLOOKUP(57,$B$3:$AR$93,31))","v":0.03},{"$f":"IF(58<$B$3,\"\",VLOOKUP(58,$B$3:$AR$93,31))","v":3.5000000000000003E-2},{"$f":"IF(59<$B$3,\"\",VLOOKUP(59,$B$3:$AR$93,31))","v":0.05},{"$f":"IF(60<$B$3,\"\",VLOOKUP(60,$B$3:$AR$93,31))","v":6.5000000000000002E-2},{"$f":"IF(61<$B$3,\"\",VLOOKUP(61,$B$3:$AR$93,31))","v":0.10500000000000001},{"$f":"IF(62<$B$3,\"\",VLOOKUP(62,$B$3:$AR$93,31))","v":0.22},{"$f":"IF(63<$B$3,\"\",VLOOKUP(63,$B$3:$AR$93,31))","v":0.2},{"$f":"IF(64<$B$3,\"\",VLOOKUP(64,$B$3:$AR$93,31))","v":0.56000000000000005},"Totals - Scaled for Headcount",{"$f":"BC72","v":0.02},2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.05,6.5000000000000002E-2,0.10500000000000001,0.22,0.2,0.56000000000000005,{"$f":"VLOOKUP(65,$B$3:$AR$93,31)","v":0.4},{"$f":"VLOOKUP(66,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(67,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(68,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(69,$B$3:$AR$93,31)","v":0.24},{"$f":"VLOOKUP(70,$B$3:$AR$93,31)","v":1},{"$f":"CD68*CD71","v":1961313734.175277},null,null,"PVSalary @ Entry Age",{"$f":"SUM(CM26:CM138)","v":53.341641249965861},null,null,58,23,1.3195006799654068,null,9,7.0000000000000001E-3,1.0069999999999999]
[2061,105,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B73>=$B$2,Sens,0)","v":1.0580000000000001},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,K74/J73,K72*J72))","v":12.547075014612442},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B73>=$B$2,Sens,0)","v":1.0569999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,M74/L73,M72*L72))","v":10.654606774274516},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B73>=$B$2,Sens,0)","v":1.0575000000000001},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,P74/O73,P72*O72))","v":13.014943544991613},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B73>=$B$2,Sens,0)","v":1.06},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,R74/Q73,R72*Q72))","v":11.639340033352941},null,48828.787119669978,{"$f":"IF(B73=$B$2, E73, IF(B73<$B$2, E73 * Trends!$S$3^(B73 - $B$2), IF(ExFlg=0,E73*VLOOKUP(A73,Trends!$A$4:$V$94,20),E73*VLOOKUP(A73,Trends!$A$4:$Z$94,24))))","v":27065.027191205205},21763.759928464773,null,75840.390096819596,{"$f":"IF(B73=$B$2, H73, IF(B73<$B$2, H73 * Trends!$U$3^(B73 - $B$2), IF(ExFlg=0,H73*VLOOKUP(A73,Trends!$A$4:$V$94,22),H73*VLOOKUP(A73,Trends!$A$4:$Z$94,26))))","v":45306.621354732546},30533.76874208705,null,27610.461704242334,null,{"$f":"IF(B73<71,VLOOKUP(B73,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B73<71,VLOOKUP(Active!B73,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B73<55,VLOOKUP(B73-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B73<55,VLOOKUP(B73-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:H,8)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,2))^(A73-2018),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:I,9)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,3))^(A73-2018),\"\")","v":""},"","","","",116,{"$f":"IF(BA73>=$B$3,VLOOKUP(BA73,Lookups!A:H,8)*(1-VLOOKUP(BA73,Lookups!U:W,2))^(BA73-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA73>=$B$3,VLOOKUP(BA73,Lookups!A:I,9)*(1-VLOOKUP(BA73,Lookups!U:W,3))^(BA73-$B$2 + ValYear - 2017),\"\")","v":0.4},0.4,1.0350773670949379E-4,0.11699564402103522,0.80716200000000005,null,116,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":30040},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD72*(1+PctMarried)","v":2843904914.5541515},"with spouses",null,"PVSalary @ Attained Age",{"$f":"SUM(CM76:CM138)","v":3.1457568414510524},null,null,59,24,1.270462887210938,null,10,5.0000000000000001E-3,1.0049999999999999]
[2062,106,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B74>=$B$2,Sens,0)","v":1.0575000000000001},13.274805365459965,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B74>=$B$2,Sens,0)","v":1.0565},11.261919360408163,null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B74>=$B$2,Sens,0)","v":1.0569999999999999},13.763302798828633,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B74>=$B$2,Sens,0)","v":1.0594999999999999},12.337700435354117,null,51612.027985491164,{"$f":"IF(B74=$B$2, E74, IF(B74<$B$2, E74 * Trends!$S$3^(B74 - $B$2), IF(ExFlg=0,E74*VLOOKUP(A74,Trends!$A$4:$V$94,20),E74*VLOOKUP(A74,Trends!$A$4:$Z$94,24))))","v":28607.733741103901},23004.294244387263,null,80390.813502628764,{"$f":"IF(B74=$B$2, H74, IF(B74<$B$2, H74 * Trends!$U$3^(B74 - $B$2), IF(ExFlg=0,H74*VLOOKUP(A74,Trends!$A$4:$V$94,22),H74*VLOOKUP(A74,Trends!$A$4:$Z$94,26))))","v":48025.01863601651},32365.794866612254,null,29245.325864205999,null,{"$f":"IF(B74<71,VLOOKUP(B74,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B74<71,VLOOKUP(Active!B74,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B74<55,VLOOKUP(B74-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B74<55,VLOOKUP(B74-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:H,8)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,2))^(A74-2018),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:I,9)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,3))^(A74-2018),\"\")","v":""},"","","","",117,{"$f":"IF(BA74>=$B$3,VLOOKUP(BA74,Lookups!A:H,8)*(1-VLOOKUP(BA74,Lookups!U:W,2))^(BA74-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA74>=$B$3,VLOOKUP(BA74,Lookups!A:I,9)*(1-VLOOKUP(BA74,Lookups!U:W,3))^(BA74-$B$2 + ValYear - 2017),\"\")","v":0.4},0.4,6.2104642025696279E-5,0.11295196371986409,0.80716200000000005,null,117,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM68*BM73","v":158125179.36710432},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,25,1.2036752637073849,null,11,4.0000000000000001E-3,1.004]
[2063,107,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B75>=$B$2,Sens,0)","v":1.0569999999999999},14.038106673973914,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B75>=$B$2,Sens,0)","v":1.056},11.898217804271225,null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B75>=$B$2,Sens,0)","v":1.0569999999999999},14.547811058361864,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B75>=$B$2,Sens,0)","v":1.0589999999999999},13.071793611257686,null,54528.107566671417,{"$f":"IF(B75=$B$2, E75, IF(B75<$B$2, E75 * Trends!$S$3^(B75 - $B$2), IF(ExFlg=0,E75*VLOOKUP(A75,Trends!$A$4:$V$94,20),E75*VLOOKUP(A75,Trends!$A$4:$Z$94,24))))","v":30224.070697476269},24304.036869195148,null,85174.066906035179,{"$f":"IF(B75=$B$2, H75, IF(B75<$B$2, H75 * Trends!$U$3^(B75 - $B$2), IF(ExFlg=0,H75*VLOOKUP(A75,Trends!$A$4:$V$94,22),H75*VLOOKUP(A75,Trends!$A$4:$Z$94,26))))","v":50882.507244859487},34291.559661175692,null,30962.418688924816,null,{"$f":"IF(B75<71,VLOOKUP(B75,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B75<71,VLOOKUP(Active!B75,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B75<55,VLOOKUP(B75-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B75<55,VLOOKUP(B75-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:H,8)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,2))^(A75-2018),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:I,9)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,3))^(A75-2018),\"\")","v":""},"","","","",118,{"$f":"IF(BA75>=$B$3,VLOOKUP(BA75,Lookups!A:H,8)*(1-VLOOKUP(BA75,Lookups!U:W,2))^(BA75-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA75>=$B$3,VLOOKUP(BA75,Lookups!A:I,9)*(1-VLOOKUP(BA75,Lookups!U:W,3))^(BA75-$B$2 + ValYear - 2017),\"\")","v":0.4},0.4,3.7262785215417769E-5,0.10904804375348917,0.80716200000000005,null,118,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM74*(1+PctMarried)","v":229281510.08230126},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",{"$f":"Explicit+Implicit","v":3073186424.6364527},null,null,61,{"$f":"IF(CL76=0,0,CL76-1)","v":26},1.1218011693810892,null,12,3.0000000000000001E-3,1.0029999999999999]
[2064,108,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B76>=$B$2,Sens,0)","v":1.0565},14.838278754390426,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B76>=$B$2,Sens,0)","v":1.0555000000000001},12.564518001310415,null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B76>=$B$2,Sens,0)","v":1.0565},15.377036288688489,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B76>=$B$2,Sens,0)","v":1.0585},13.843029434321888,null,57581.681590405024,{"$f":"IF(B76=$B$2, E76, IF(B76<$B$2, E76 * Trends!$S$3^(B76 - $B$2), IF(ExFlg=0,E76*VLOOKUP(A76,Trends!$A$4:$V$94,20),E76*VLOOKUP(A76,Trends!$A$4:$Z$94,24))))","v":31916.618656534942},25665.062933870082,null,90199.336853491244,{"$f":"IF(B76=$B$2, H76, IF(B76<$B$2, H76 * Trends!$U$3^(B76 - $B$2), IF(ExFlg=0,H76*VLOOKUP(A76,Trends!$A$4:$V$94,22),H76*VLOOKUP(A76,Trends!$A$4:$Z$94,26))))","v":53884.575172306191},36314.761681185053,null,32764.897597742551,null,{"$f":"IF(B76<71,VLOOKUP(B76,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B76<71,VLOOKUP(Active!B76,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B76<55,VLOOKUP(B76-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B76<55,VLOOKUP(B76-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:H,8)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,2))^(A76-2018),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:I,9)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,3))^(A76-2018),\"\")","v":""},"","","","",119,{"$f":"IF(BA76>=$B$3,VLOOKUP(BA76,Lookups!A:H,8)*(1-VLOOKUP(BA76,Lookups!U:W,2))^(BA76-$B$2 + ValYear - 2017),\"\")","v":0.4},{"$f":"IF(BA76>=$B$3,VLOOKUP(BA76,Lookups!A:I,9)*(1-VLOOKUP(BA76,Lookups!U:W,3))^(BA76-$B$2 + ValYear - 2017),\"\")","v":0.4},0.4,2.235767112925066E-5,0.10527905363341299,0.80716200000000005,null,119,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits Attained Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVFB",null,null,"PVFB",{"$f":"CD82+BM82","v":2116831819.7476952},null,"Current Age",{"$f":"B2","v":62},{"$f":"MS","v":27},1,null,13,3.0000000000000001E-3,1.0029999999999999]
[2065,109,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B77>=$B$2,Sens,0)","v":1.0555000000000001},15.676641504013485,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B77>=$B$2,Sens,0)","v":1.0545},13.261848750383145,null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B77>=$B$2,Sens,0)","v":1.0555000000000001},16.245838838999386,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B77>=$B$2,Sens,0)","v":1.0575000000000001},14.652846656229718,null,60777.464918672507,{"$f":"IF(B77=$B$2, E77, IF(B77<$B$2, E77 * Trends!$S$3^(B77 - $B$2), IF(ExFlg=0,E77*VLOOKUP(A77,Trends!$A$4:$V$94,20),E77*VLOOKUP(A77,Trends!$A$4:$Z$94,24))))","v":33687.990991972634},27089.473926699873,null,95475.998059420468,{"$f":"IF(B77=$B$2, H77, IF(B77<$B$2, H77 * Trends!$U$3^(B77 - $B$2), IF(ExFlg=0,H77*VLOOKUP(A77,Trends!$A$4:$V$94,22),H77*VLOOKUP(A77,Trends!$A$4:$Z$94,26))))","v":57036.822819886103},38439.175239534365,null,34655.97930092724,null,{"$f":"IF(B77<71,VLOOKUP(B77,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B77<71,VLOOKUP(Active!B77,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B77<55,VLOOKUP(B77-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B77<55,VLOOKUP(B77-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:H,8)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,2))^(A77-2018),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:I,9)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,3))^(A77-2018),\"\")","v":""},"","","","",120,{"$f":"IF(BA77>=$B$3,VLOOKUP(BA77,Lookups!A:H,8)*(1-VLOOKUP(BA77,Lookups!U:W,2))^(BA77-$B$2 + ValYear - 2017),\"\")","v":1},{"$f":"IF(BA77>=$B$3,VLOOKUP(BA77,Lookups!A:I,9)*(1-VLOOKUP(BA77,Lookups!U:W,3))^(BA77-$B$2 + ValYear - 2017),\"\")","v":1},1,1.3414602677550395E-5,0.10164032982565455,0.54166700000000001,null,120,null,{"$f":"IF(BC70<=1,SUM(BC12:BC67)*BC70*BC71*BC72*Part,\"\")","v":""},"","","","","","",1126.3053717579721,580.81374574527626,723.76364297152747,{"$f":"SUM(BC77:BL77)","v":2430.8827604747758},{"$f":"IF(BN70<=1,SUM(BN12:BN67)*BN70*BN71*BN72*Part,\"\")","v":""},"","","","","","",10340.032616863826,7319.9533382274385,16369.738131673745,5098.0963105386409,1790.2336425351928,1327.4752346958865,981.64255618815002,723.76501253757806,2216.1835127461413,{"$f":"SUM(BN77:CC77)","v":46167.120356006591},null,null,null,null,null,null,{"$f":"IF(CK76<70,CK76+1, \"\")","v":63},{"$f":"IF(CK77<71,CL76+1,\"\")","v":28},{"$f":"IF(CK77<71,CM76*(1-VLOOKUP(CK76,$B$3:$AR$93,41,FALSE))* 1/(1+IntRt)*(1+$CQ$60)*VLOOKUP(MIN(CL76,30),$CO$63:$CQ$93,3,FALSE),\"\")","v":0.77567047813284418},null,14,2E-3,1.002]
[2066,110,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B78>=$B$2,Sens,0)","v":1.0545},16.546695107486237,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B78>=$B$2,Sens,0)","v":1.0555000000000001},13.984619507279026,null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B78>=$B$2,Sens,0)","v":1.0545},17.147482894563854,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B78>=$B$2,Sens,0)","v":1.0565},15.495385338962928,null,64089.836756740166,{"$f":"IF(B78=$B$2, E78, IF(B78<$B$2, E78 * Trends!$S$3^(B78 - $B$2), IF(ExFlg=0,E78*VLOOKUP(A78,Trends!$A$4:$V$94,20),E78*VLOOKUP(A78,Trends!$A$4:$Z$94,24))))","v":35523.986501035135},28565.850255705031,null,100965.86794783716,{"$f":"IF(B78=$B$2, H78, IF(B78<$B$2, H78 * Trends!$U$3^(B78 - $B$2), IF(ExFlg=0,H78*VLOOKUP(A78,Trends!$A$4:$V$94,22),H78*VLOOKUP(A78,Trends!$A$4:$Z$94,26))))","v":60316.440132029566},40649.427815807598,null,36621.60890769861,null,{"$f":"IF(B78<71,VLOOKUP(B78,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B78<71,VLOOKUP(Active!B78,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B78<55,VLOOKUP(B78-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B78<55,VLOOKUP(B78-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:H,8)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,2))^(A78-2018),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:I,9)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,3))^(A78-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EANC Rate",{"$f":"CH75/CH72","v":57613270.844725266},null,null,{"$f":"IF(CK77<70,CK77+1, \"\")","v":64},29,0.61668820085528209,null,15,2E-3,1.002]
[2067,111,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B79>=$B$2,Sens,0)","v":1.0535000000000001},17.448489990844237,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B79>=$B$2,Sens,0)","v":1.0569999999999999},14.760765889933014,null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B79>=$B$2,Sens,0)","v":1.0535000000000001},18.082020712317583,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B79>=$B$2,Sens,0)","v":1.0555000000000001},16.370874610614333,null,67646.822696739255,{"$f":"IF(B79=$B$2, E79, IF(B79<$B$2, E79 * Trends!$S$3^(B79 - $B$2), IF(ExFlg=0,E79*VLOOKUP(A79,Trends!$A$4:$V$94,20),E79*VLOOKUP(A79,Trends!$A$4:$Z$94,24))))","v":37495.567751842587},30151.254944896667,null,106670.43948688995,{"$f":"IF(B79=$B$2, H79, IF(B79<$B$2, H79 * Trends!$U$3^(B79 - $B$2), IF(ExFlg=0,H79*VLOOKUP(A79,Trends!$A$4:$V$94,22),H79*VLOOKUP(A79,Trends!$A$4:$Z$94,26))))","v":63724.318999489231},42946.120487400724,null,38681.207956117847,null,{"$f":"IF(B79<71,VLOOKUP(B79,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B79<71,VLOOKUP(Active!B79,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B79<55,VLOOKUP(B79-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B79<55,VLOOKUP(B79-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:H,8)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,2))^(A79-2018),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:I,9)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,3))^(A79-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,65,30,0.26745415458221178,null,16,2E-3,1.002]
[2068,112,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B80>=$B$2,Sens,0)","v":1.0525},18.381984205354406,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B80>=$B$2,Sens,0)","v":1.0565},15.602129545659194,null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B80>=$B$2,Sens,0)","v":1.0525},19.049408820426574,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B80>=$B$2,Sens,0)","v":1.0545},17.27945815150343,null,71502.691590453382,{"$f":"IF(B80=$B$2, E80, IF(B80<$B$2, E80 * Trends!$S$3^(B80 - $B$2), IF(ExFlg=0,E80*VLOOKUP(A80,Trends!$A$4:$V$94,20),E80*VLOOKUP(A80,Trends!$A$4:$Z$94,24))))","v":39632.815113697616},31869.876476755766,null,112590.64887841236,{"$f":"IF(B80=$B$2, H80, IF(B80<$B$2, H80 * Trends!$U$3^(B80 - $B$2), IF(ExFlg=0,H80*VLOOKUP(A80,Trends!$A$4:$V$94,22),H80*VLOOKUP(A80,Trends!$A$4:$Z$94,26))))","v":67261.018703960886},45329.630174451479,null,40843.090474398567,null,{"$f":"IF(B80<71,VLOOKUP(B80,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B80<71,VLOOKUP(Active!B80,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B80<55,VLOOKUP(B80-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B80<55,VLOOKUP(B80-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:H,8)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,2))^(A80-2018),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:I,9)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,3))^(A80-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM73","v":30040},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD71","v":30040},"Count in Cohort",null,"PV Future Normal Cost",{"$f":"CH78*CH73","v":181237340.91816697},null,null,66,31,0.15866727400006889,null,17,1E-3,1.0009999999999999]
[2069,113,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B81>=$B$2,Sens,0)","v":1.052},19.347038376135512,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B81>=$B$2,Sens,0)","v":1.0555000000000001},16.483649864988937,null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B81>=$B$2,Sens,0)","v":1.0515000000000001},20.049502783498969,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B81>=$B$2,Sens,0)","v":1.0535000000000001},18.221188620760365,null,75542.593665313994,{"$f":"IF(B81=$B$2, E81, IF(B81<$B$2, E81 * Trends!$S$3^(B81 - $B$2), IF(ExFlg=0,E81*VLOOKUP(A81,Trends!$A$4:$V$94,20),E81*VLOOKUP(A81,Trends!$A$4:$Z$94,24))))","v":41872.069167621528},33670.524497692466,null,118726.83924228582,{"$f":"IF(B81=$B$2, H81, IF(B81<$B$2, H81 * Trends!$U$3^(B81 - $B$2), IF(ExFlg=0,H81*VLOOKUP(A81,Trends!$A$4:$V$94,22),H81*VLOOKUP(A81,Trends!$A$4:$Z$94,26))))","v":70926.74422332675},47800.095018959066,null,43090.285277105271,null,{"$f":"IF(B81<71,VLOOKUP(B81,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B81<71,VLOOKUP(Active!B81,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B81<55,VLOOKUP(B81-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B81<55,VLOOKUP(B81-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:H,8)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,2))^(A81-2018),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:I,9)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,3))^(A81-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM77*BM80","v":73023718.124662265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD77*CD80","v":1386860295.4944379},null,null,"EAN Accrued Liability (TOL)",{"$f":"CH76-CH80","v":1935594478.8295283},null,null,67,32,0.11943474356369294,null,18,0,1]
[2070,114,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B82>=$B$2,Sens,0)","v":1.0515000000000001},20.35308437169456,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B82>=$B$2,Sens,0)","v":1.0545},17.398492432495825,null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B82>=$B$2,Sens,0)","v":1.0509999999999999},21.082052176849167,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B82>=$B$2,Sens,0)","v":1.0525},19.196022211971048,null,79735.207613738923,{"$f":"IF(B82=$B$2, E82, IF(B82<$B$2, E82 * Trends!$S$3^(B82 - $B$2), IF(ExFlg=0,E82*VLOOKUP(A82,Trends!$A$4:$V$94,20),E82*VLOOKUP(A82,Trends!$A$4:$Z$94,24))))","v":44195.96900642453},35539.238607314393,null,125078.72514174813,{"$f":"IF(B82=$B$2, H82, IF(B82<$B$2, H82 * Trends!$U$3^(B82 - $B$2), IF(ExFlg=0,H82*VLOOKUP(A82,Trends!$A$4:$V$94,22),H82*VLOOKUP(A82,Trends!$A$4:$Z$94,26))))","v":74721.325039274758},50357.400102473373,null,45418.062331292029,null,{"$f":"IF(B82<71,VLOOKUP(B82,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B82<71,VLOOKUP(Active!B82,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B82<55,VLOOKUP(B82-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B82<55,VLOOKUP(B82-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:H,8)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,2))^(A82-2018),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:I,9)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,3))^(A82-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM81*(1+PctMarried)","v":105884391.28076029},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD81*(1+PctMarried)","v":2010947428.4669349},"with spouses",null,null,null,null,null,68,33,8.9799833772402429E-2,null,19,0,1]
[2071,115,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B83>=$B$2,Sens,0)","v":1.0505},21.401268216836833,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B83>=$B$2,Sens,0)","v":1.0535000000000001},18.346710270066847,null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B83>=$B$2,Sens,0)","v":1.0505},22.157236837868474,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B83>=$B$2,Sens,0)","v":1.0515000000000001},20.203813378099529,null,84080.776428687692,{"$f":"IF(B83=$B$2, E83, IF(B83<$B$2, E83 * Trends!$S$3^(B83 - $B$2), IF(ExFlg=0,E83*VLOOKUP(A83,Trends!$A$4:$V$94,20),E83*VLOOKUP(A83,Trends!$A$4:$Z$94,24))))","v":46604.64931727467},37476.127111413021,null,131645.35821168992,{"$f":"IF(B83=$B$2, H83, IF(B83<$B$2, H83 * Trends!$U$3^(B83 - $B$2), IF(ExFlg=0,H83*VLOOKUP(A83,Trends!$A$4:$V$94,22),H83*VLOOKUP(A83,Trends!$A$4:$Z$94,26))))","v":78644.194603836673},53001.163607853247,null,47826.203192494824,null,{"$f":"IF(B83<71,VLOOKUP(B83,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B83<71,VLOOKUP(Active!B83,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B83<55,VLOOKUP(B83-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B83<55,VLOOKUP(B83-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:H,8)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,2))^(A83-2018),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:I,9)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,3))^(A83-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"IFERROR(VLOOKUP(B2,BA12:BB67,2,FALSE)*VLOOKUP(B2,AS12:AY67,7,FALSE)*VLOOKUP(B2,B3:AF93,31,FALSE)*CD80*Part*(1+PctMarried)*0.5, 0)","v":6661291.5051659476},null,null,69,34,6.7447482349201213E-2,null,20,0,1]
[2072,116,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B84>=$B$2,Sens,0)","v":1.0495000000000001},22.482032261787094,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B84>=$B$2,Sens,0)","v":1.0525},19.328259269515424,null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B84>=$B$2,Sens,0)","v":1.0495000000000001},23.276177298180833,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B84>=$B$2,Sens,0)","v":1.0505},21.244309767071655,null,88579.097967622482,{"$f":"IF(B84=$B$2, E84, IF(B84<$B$2, E84 * Trends!$S$3^(B84 - $B$2), IF(ExFlg=0,E84*VLOOKUP(A84,Trends!$A$4:$V$94,20),E84*VLOOKUP(A84,Trends!$A$4:$Z$94,24))))","v":49097.998055748867},39481.099911873614,null,138425.09415959194,{"$f":"IF(B84=$B$2, H84, IF(B84<$B$2, H84 * Trends!$U$3^(B84 - $B$2), IF(ExFlg=0,H84*VLOOKUP(A84,Trends!$A$4:$V$94,22),H84*VLOOKUP(A84,Trends!$A$4:$Z$94,26))))","v":82694.370625934273},55730.72353365767,null,50314.236491808391,null,{"$f":"IF(B84<71,VLOOKUP(B84,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B84<71,VLOOKUP(Active!B84,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B84<55,VLOOKUP(B84-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B84<55,VLOOKUP(B84-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:H,8)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,2))^(A84-2018),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:I,9)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,3))^(A84-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,35,5.0594674195349028E-2,null,21,0,1]
[2073,117,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B85>=$B$2,Sens,0)","v":1.0485},23.594892858745556,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B85>=$B$2,Sens,0)","v":1.0515000000000001},20.342992881164985,null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B85>=$B$2,Sens,0)","v":1.0485},24.428348074440787,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B85>=$B$2,Sens,0)","v":1.0495000000000001},22.317147410308774,null,93229.500610922667,{"$f":"IF(B85=$B$2, E85, IF(B85<$B$2, E85 * Trends!$S$3^(B85 - $B$2), IF(ExFlg=0,E85*VLOOKUP(A85,Trends!$A$4:$V$94,20),E85*VLOOKUP(A85,Trends!$A$4:$Z$94,24))))","v":51675.642953675677},41553.85765724699,null,145415.56141465134,{"$f":"IF(B85=$B$2, H85, IF(B85<$B$2, H85 * Trends!$U$3^(B85 - $B$2), IF(ExFlg=0,H85*VLOOKUP(A85,Trends!$A$4:$V$94,22),H85*VLOOKUP(A85,Trends!$A$4:$Z$94,26))))","v":86870.436342543951},58545.125072107388,null,52881.42590471197,null,{"$f":"IF(B85<71,VLOOKUP(B85,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B85<71,VLOOKUP(Active!B85,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B85<55,VLOOKUP(B85-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B85<55,VLOOKUP(B85-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:H,8)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,2))^(A85-2018),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:I,9)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,3))^(A85-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,22,0,1]
[2074,118,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B86>=$B$2,Sens,0)","v":1.048},24.739245162394717,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B86>=$B$2,Sens,0)","v":1.0509999999999999},21.390657014544985,null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B86>=$B$2,Sens,0)","v":1.048},25.613122956051164,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B86>=$B$2,Sens,0)","v":1.0489999999999999},23.42184620711906,null,98030.819892385203,{"$f":"IF(B86=$B$2, E86, IF(B86<$B$2, E86 * Trends!$S$3^(B86 - $B$2), IF(ExFlg=0,E86*VLOOKUP(A86,Trends!$A$4:$V$94,20),E86*VLOOKUP(A86,Trends!$A$4:$Z$94,24))))","v":54336.938565789977},43693.881326595227,null,152613.63170467661,{"$f":"IF(B86=$B$2, H86, IF(B86<$B$2, H86 * Trends!$U$3^(B86 - $B$2), IF(ExFlg=0,H86*VLOOKUP(A86,Trends!$A$4:$V$94,22),H86*VLOOKUP(A86,Trends!$A$4:$Z$94,26))))","v":91170.522941499876},61443.10876317673,null,55526.758781741009,null,{"$f":"IF(B86<71,VLOOKUP(B86,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B86<71,VLOOKUP(Active!B86,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B86<55,VLOOKUP(B86-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B86<55,VLOOKUP(B86-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:H,8)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,2))^(A86-2018),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:I,9)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,3))^(A86-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,23,0,1]
[2075,119,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B87>=$B$2,Sens,0)","v":1.048},25.926728930189665,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B87>=$B$2,Sens,0)","v":1.0509999999999999},22.481580522286777,null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B87>=$B$2,Sens,0)","v":1.048},26.842552857941619,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B87>=$B$2,Sens,0)","v":1.0489999999999999},24.569516671267891,null,103030.39170689684,{"$f":"IF(B87=$B$2, E87, IF(B87<$B$2, E87 * Trends!$S$3^(B87 - $B$2), IF(ExFlg=0,E87*VLOOKUP(A87,Trends!$A$4:$V$94,20),E87*VLOOKUP(A87,Trends!$A$4:$Z$94,24))))","v":57108.122432645265},45922.269274251579,null,160091.69965820573,{"$f":"IF(B87=$B$2, H87, IF(B87<$B$2, H87 * Trends!$U$3^(B87 - $B$2), IF(ExFlg=0,H87*VLOOKUP(A87,Trends!$A$4:$V$94,22),H87*VLOOKUP(A87,Trends!$A$4:$Z$94,26))))","v":95637.878565633364},64453.821092572369,null,58276.698924971504,null,{"$f":"IF(B87<71,VLOOKUP(B87,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B87<71,VLOOKUP(Active!B87,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B87<55,VLOOKUP(B87-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B87<55,VLOOKUP(B87-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:H,8)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,2))^(A87-2018),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:I,9)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,3))^(A87-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,24,0,1]
[2076,120,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B88>=$B$2,Sens,0)","v":1.048},27.171211918838768,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B88>=$B$2,Sens,0)","v":1.0509999999999999},23.628141128923399,null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B88>=$B$2,Sens,0)","v":1.048},28.130995395122817,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B88>=$B$2,Sens,0)","v":1.0489999999999999},25.773422988160018,null,108284.94168394856,{"$f":"IF(B88=$B$2, E88, IF(B88<$B$2, E88 * Trends!$S$3^(B88 - $B$2), IF(ExFlg=0,E88*VLOOKUP(A88,Trends!$A$4:$V$94,20),E88*VLOOKUP(A88,Trends!$A$4:$Z$94,24))))","v":60020.636676710172},48264.305007238392,null,167936.19294145782,{"$f":"IF(B88=$B$2, H88, IF(B88<$B$2, H88 * Trends!$U$3^(B88 - $B$2), IF(ExFlg=0,H88*VLOOKUP(A88,Trends!$A$4:$V$94,22),H88*VLOOKUP(A88,Trends!$A$4:$Z$94,26))))","v":100324.13461534939},67612.058326108425,null,61162.871712329477,null,{"$f":"IF(B88<71,VLOOKUP(B88,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B88<71,VLOOKUP(Active!B88,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B88<55,VLOOKUP(B88-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B88<55,VLOOKUP(B88-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:H,8)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,2))^(A88-2018),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:I,9)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,3))^(A88-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,25,0,1]
[2077,121,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B89>=$B$2,Sens,0)","v":1.048},28.475430090943028,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B89>=$B$2,Sens,0)","v":1.0509999999999999},24.833176326498492,null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B89>=$B$2,Sens,0)","v":1.048},29.481283174088713,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B89>=$B$2,Sens,0)","v":1.0489999999999999},27.036320714579858,null,113807.47370982994,{"$f":"IF(B89=$B$2, E89, IF(B89<$B$2, E89 * Trends!$S$3^(B89 - $B$2), IF(ExFlg=0,E89*VLOOKUP(A89,Trends!$A$4:$V$94,20),E89*VLOOKUP(A89,Trends!$A$4:$Z$94,24))))","v":63081.689147222387},50725.78456260755,null,176165.06639558924,{"$f":"IF(B89=$B$2, H89, IF(B89<$B$2, H89 * Trends!$U$3^(B89 - $B$2), IF(ExFlg=0,H89*VLOOKUP(A89,Trends!$A$4:$V$94,22),H89*VLOOKUP(A89,Trends!$A$4:$Z$94,26))))","v":105240.01721150152},70925.049184087722,null,64192.028307809735,null,{"$f":"IF(B89<71,VLOOKUP(B89,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B89<71,VLOOKUP(Active!B89,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B89<55,VLOOKUP(B89-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B89<55,VLOOKUP(B89-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:H,8)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,2))^(A89-2018),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:I,9)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,3))^(A89-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,26,0,1]
[2078,122,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B90>=$B$2,Sens,0)","v":1.048},29.842250735308294,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B90>=$B$2,Sens,0)","v":1.0505},26.099668319149913,null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B90>=$B$2,Sens,0)","v":1.048},30.896384766444971,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B90>=$B$2,Sens,0)","v":1.0489999999999999},28.36110042959427,null,119611.65486903126,{"$f":"IF(B90=$B$2, E90, IF(B90<$B$2, E90 * Trends!$S$3^(B90 - $B$2), IF(ExFlg=0,E90*VLOOKUP(A90,Trends!$A$4:$V$94,20),E90*VLOOKUP(A90,Trends!$A$4:$Z$94,24))))","v":66298.855293730725},53312.799575300538,null,184797.15464897311,{"$f":"IF(B90=$B$2, H90, IF(B90<$B$2, H90 * Trends!$U$3^(B90 - $B$2), IF(ExFlg=0,H90*VLOOKUP(A90,Trends!$A$4:$V$94,22),H90*VLOOKUP(A90,Trends!$A$4:$Z$94,26))))","v":110396.77805486508},74400.376594108035,null,67371.254546428929,null,{"$f":"IF(B90<71,VLOOKUP(B90,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B90<71,VLOOKUP(Active!B90,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B90<55,VLOOKUP(B90-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B90<55,VLOOKUP(B90-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:H,8)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,2))^(A90-2018),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:I,9)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,3))^(A90-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,27,0,1]
[2079,123,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B91>=$B$2,Sens,0)","v":1.048},31.274678770603092,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B91>=$B$2,Sens,0)","v":1.05},27.417701569266985,null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B91>=$B$2,Sens,0)","v":1.048},32.379411235234329,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B91>=$B$2,Sens,0)","v":1.0489999999999999},29.750794350644387,null,125652.04343991734,{"$f":"IF(B91=$B$2, E91, IF(B91<$B$2, E91 * Trends!$S$3^(B91 - $B$2), IF(ExFlg=0,E91*VLOOKUP(A91,Trends!$A$4:$V$94,20),E91*VLOOKUP(A91,Trends!$A$4:$Z$94,24))))","v":69646.94748606412},56005.095953853219,null,193852.21522677277,{"$f":"IF(B91=$B$2, H91, IF(B91<$B$2, H91 * Trends!$U$3^(B91 - $B$2), IF(ExFlg=0,H91*VLOOKUP(A91,Trends!$A$4:$V$94,22),H91*VLOOKUP(A91,Trends!$A$4:$Z$94,26))))","v":115806.22017955345},78045.995047219316,null,70699.1021524276,null,{"$f":"IF(B91<71,VLOOKUP(B91,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B91<71,VLOOKUP(Active!B91,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B91<55,VLOOKUP(B91-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B91<55,VLOOKUP(B91-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:H,8)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,2))^(A91-2018),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:I,9)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,3))^(A91-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,28,0,1]
[2080,124,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B92>=$B$2,Sens,0)","v":1.048},32.775863351592044,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B92>=$B$2,Sens,0)","v":1.05},28.788586647730334,null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B92>=$B$2,Sens,0)","v":1.048},33.933622974525576,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B92>=$B$2,Sens,0)","v":1.0489999999999999},31.208583273825962,null,131934.64561191321,{"$f":"IF(B92=$B$2, E92, IF(B92<$B$2, E92 * Trends!$S$3^(B92 - $B$2), IF(ExFlg=0,E92*VLOOKUP(A92,Trends!$A$4:$V$94,20),E92*VLOOKUP(A92,Trends!$A$4:$Z$94,24))))","v":73129.294860367329},58805.350751545877,null,203350.97377288464,{"$f":"IF(B92=$B$2, H92, IF(B92<$B$2, H92 * Trends!$U$3^(B92 - $B$2), IF(ExFlg=0,H92*VLOOKUP(A92,Trends!$A$4:$V$94,22),H92*VLOOKUP(A92,Trends!$A$4:$Z$94,26))))","v":121480.72496835157},81870.248804533068,null,74182.026336530849,null,{"$f":"IF(B92<71,VLOOKUP(B92,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B92<71,VLOOKUP(Active!B92,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B92<55,VLOOKUP(B92-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B92<55,VLOOKUP(B92-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:H,8)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,2))^(A92-2018),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:I,9)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,3))^(A92-2018),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,29,0,1]
[2081,125,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":3826.6272213000002},null,null,34.349104792468466,null,30.228015980116851,null,null,35.562436877302808,null,32.737803854243431,null,138531.37789250887,{"$f":"IF(B93=$B$2, E93, IF(B93<$B$2, E93 * Trends!$S$3^(B93 - $B$2), IF(ExFlg=0,E93*VLOOKUP(A93,Trends!$A$4:$V$94,20),E93*VLOOKUP(A93,Trends!$A$4:$Z$94,24))))","v":76785.759603385697},61745.618289123173,null,213315.17148775596,{"$f":"IF(B93=$B$2, H93, IF(B93<$B$2, H93 * Trends!$U$3^(B93 - $B$2), IF(ExFlg=0,H93*VLOOKUP(A93,Trends!$A$4:$V$94,22),H93*VLOOKUP(A93,Trends!$A$4:$Z$94,26))))","v":127433.28049180078},85881.890995955182,null,77836.54721458687,null,{"$f":"IF(B93<71,VLOOKUP(B93,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B93<71,VLOOKUP(Active!B93,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B93<55,VLOOKUP(B93-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B93<55,VLOOKUP(B93-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:H,8)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,2))^(A93-2018),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:I,9)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,3))^(A93-2018),\"\")","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,null,"","","",null,30,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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":"IF(CK102<71,CL101+1,\"\")","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,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,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,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,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,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,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,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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(CK109<71,CM108*(1-VLOOKUP(CK108,$B$3:$AR$93,41,FALSE))* 1/(1+IntRt)*(1+$CQ$60)*VLOOKUP(MIN(CL108,30),$CO$63:$CQ$93,3,FALSE),\"\")","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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]

{"sheet":"Inactive","index":5,"n_rows":101,"n_cols":39,"rows_kept":101,"cut":false,"hidden":true,"merged":[]}
["Inactives",9642,null,"Insured",null,null,"UMP",null,null,"Implicit","Insured","Explicit","Insured",null,"Implicit","UMP","Explicit","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,"Implicit","Explicit"]
["Year",null,null,"Cost","Prem",null,"Cost","Prem",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Trend","Rel Trend","Trend","Rel Trend",null,"Cost","Prem","Net",null,"Cost","Prem","Net",null,"Net",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Subsidy","Subsidy"]
[{"$f":"ValYear","v":2018},84,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":4637.4129400229613},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":6593.4005386657245},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0685},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0740000000000001},1,null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0685},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0740000000000001},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":4637.4129400229613},{"$f":"IF(ExFlg=0,E3*VLOOKUP(A3,Trends!$A$3:$Z$94,20),E3*VLOOKUP(A3,Trends!$A$3:$Z$94,24))","v":2474.1039835459746},{"$f":"T3-U3","v":2163.3089564769866},null,{"$f":"IF(B3<65,G3*P3,G3*R3)","v":6593.4005386657245},{"$f":"IF(ExFlg=0,H3*VLOOKUP(A3,Trends!$A$3:$Z$94,22),H3*VLOOKUP(A3,Trends!$A$3:$Z$94,26))","v":3826.6272213000002},{"$f":"X3-Y3","v":2766.7733173657243},null,{"$f":"(1-PctUMP)*V3+PctUMP*Z3","v":2565.6205419506814},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:H,8)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,2))^($A3-2018),\"\")","v":6.8348999999999993E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,9)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,3))^($A3-2018),\"\")","v":5.0298000000000002E-2},{"$f":"IF(B3<121,(PCTMALE*AD3+(1-PCTMALE)*AE3),\"\")","v":5.9323500000000001E-2},1,1,{"$f":"IF(AF3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AF3),6))","v":0.95790900000000001},null,{"$f":"IF(B3<65,AB3*AG3*AH3*AI3,\"\")","v":""},{"$f":"IF(AND(B3>=65,B3<121),AB3*AG3*AH3*AI3,\"\")","v":2457.6310077194353}]
[{"$f":"1+A3","v":2019},{"$f":"1+B3","v":85},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":4623.6824722232459},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":6573.8787829063167},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0625},{"$f":"K3*J3","v":1.0685},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0634999999999999},{"$f":"M3*L3","v":1.0740000000000001},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0625},{"$f":"P3*O3","v":1.0685},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0640000000000001},{"$f":"R3*Q3","v":1.0740000000000001},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":4965.8349751677661},{"$f":"IF(ExFlg=0,E4*VLOOKUP(A4,Trends!$A$3:$Z$94,20),E4*VLOOKUP(A4,Trends!$A$3:$Z$94,24))","v":2728.1944626561462},2237.6405125116198,null,{"$f":"IF(B4<65,G4*P4,G4*R4)","v":7060.3458128413849},{"$f":"IF(ExFlg=0,H4*VLOOKUP(A4,Trends!$A$3:$Z$94,22),H4*VLOOKUP(A4,Trends!$A$3:$Z$94,26))","v":4180.5902392702501},2879.7555735711348,null,{"$f":"(1-PctUMP)*V4+PctUMP*Z4","v":2665.7193602681668},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:H,8)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,2))^($A4-2018),\"\")","v":7.4873789999999996E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,9)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,3))^($A4-2018),\"\")","v":5.5267732E-2},6.5070761000000005E-2,{"$f":"IF(B4<121,AG3*(1-AF3),\"\")","v":0.94067650000000003},{"$f":"IF(B4<121,AH3/(1+IntRt),\"\")","v":0.9654373431164317},0.95536500000000002,null,{"$f":"IF(B4<65,AB4*AG4*AH4*AI4,\"\")","v":""},2312.8535858630303]
[2020,86,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":4610.0170996999877},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":6554.4495785422914},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0555000000000001},{"$f":"K4*J4","v":1.13528125},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0535000000000001},{"$f":"M4*L4","v":1.142199},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},{"$f":"P4*O4","v":1.13528125},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},{"$f":"R4*Q4","v":1.1427360000000002},null,5265.5569212602259,{"$f":"IF(ExFlg=0,E5*VLOOKUP(A5,Trends!$A$3:$Z$94,20),E5*VLOOKUP(A5,Trends!$A$3:$Z$94,24))","v":2901.434811034811},2364.1221102254149,null,7490.0054935851049,{"$f":"IF(ExFlg=0,H5*VLOOKUP(A5,Trends!$A$3:$Z$94,22),H5*VLOOKUP(A5,Trends!$A$3:$Z$94,26))","v":4448.1480145835467},3041.8574790015582,null,2815.9479485274064,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:H,8)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,2))^($A5-2018),\"\")","v":8.1864674824999997E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,9)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,3))^($A5-2018),\"\")","v":6.0833294080000003E-2},7.13489844525E-2,{"$f":"IF(B5<121,AG4*(1-AF4),\"\")","v":0.87946596429018353},0.93206926348371466,0.95258699999999996,null,"",2198.8545196217783]
[2021,87,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":4596.4164781780946},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":6535.1124360889808},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.056},1.1982893593750001,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},1.2033066465000002,null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},1.19772171875,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0545},1.2044437440000002,null,5530.8984982738248,{"$f":"IF(ExFlg=0,E6*VLOOKUP(A6,Trends!$A$3:$Z$94,20),E6*VLOOKUP(A6,Trends!$A$3:$Z$94,24))","v":3056.6615734251741},2474.2369248486507,null,7871.1752899839739,{"$f":"IF(ExFlg=0,H6*VLOOKUP(A6,Trends!$A$3:$Z$94,22),H6*VLOOKUP(A6,Trends!$A$3:$Z$94,26))","v":4688.348007371058},3182.827282612916,null,2946.6328586593531,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:H,8)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,2))^($A6-2018),\"\")","v":9.1328251680143982E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,9)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,3))^($A6-2018),\"\")","v":6.7032726055359995E-2},7.9180488867751989E-2,0.81671696087754031,0.89985447333820678,0.94912200000000002,null,"",2055.3790347365125]
[2022,88,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0565},1.2653935635000002,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0545},{"$f":"M6*L6","v":1.2682852054110003},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0555000000000001},1.2635964132812498,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0549999999999999},1.2700859280480001,null,5812.3992385685624,{"$f":"IF(ExFlg=0,E7*VLOOKUP(A7,Trends!$A$3:$Z$94,20),E7*VLOOKUP(A7,Trends!$A$3:$Z$94,24))","v":3221.7212983901336},2590.6779401784288,null,8275.7108189658684,{"$f":"IF(ExFlg=0,H7*VLOOKUP(A7,Trends!$A$3:$Z$94,22),H7*VLOOKUP(A7,Trends!$A$3:$Z$94,26))","v":4943.8629737727806},3331.8478451930878,null,3084.7936807545516,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:H,8)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,2))^($A7-2018),\"\")","v":0.10201236932886412},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,9)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,3))^($A7-2018),\"\")","v":7.386643592632347E-2},8.7939402627593796E-2,0.75204891264867202,0.8687531119310743,0.94524600000000003,null,"",1905.0809388364125]
[2023,89,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0569999999999999},1.3368882998377503,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0549999999999999},1.3374067491058999,null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0569999999999999},1.3337260142183593,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0555000000000001},1.33994065409064,null,6129.1749970705487,{"$f":"IF(ExFlg=0,E8*VLOOKUP(A8,Trends!$A$3:$Z$94,20),E8*VLOOKUP(A8,Trends!$A$3:$Z$94,24))","v":3397.3051091523962},2731.8698879181525,null,8730.8749140089894,{"$f":"IF(ExFlg=0,H8*VLOOKUP(A8,Trends!$A$3:$Z$94,22),H8*VLOOKUP(A8,Trends!$A$3:$Z$94,26))","v":5215.7754373302832},3515.0994766787062,null,3254.0255578571509,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:H,8)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,2))^($A8-2018),\"\")","v":0.11407879347491866},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,9)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,3))^($A8-2018),\"\")","v":8.1287153689164213E-2},9.7682973582041435E-2,0.6859141805236163,0.83872669620686835,0.94093499999999997,null,"",1761.4520730976581]
[2024,90,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0569999999999999},1.413090932928502,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0555000000000001},1.4109641203067242,null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0585},1.4097483970288058,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.056},1.4143073603926706,null,6466.2796219094289,{"$f":"IF(ExFlg=0,E9*VLOOKUP(A9,Trends!$A$3:$Z$94,20),E9*VLOOKUP(A9,Trends!$A$3:$Z$94,24))","v":3584.1568901557775},2882.1227317536514,null,9215.4384717364883,{"$f":"IF(ExFlg=0,H9*VLOOKUP(A9,Trends!$A$3:$Z$94,22),H9*VLOOKUP(A9,Trends!$A$3:$Z$94,26))","v":5505.2509741021149},3710.1874976343734,null,3434.1686692233525,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:H,8)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,2))^($A9-2018),\"\")","v":0.12761910592955589},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,9)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,3))^($A9-2018),\"\")","v":9.1373206138027407E-2},0.10949615603379165,0.61891204374798026,0.80973807318678148,0.93570799999999998,null,"",1610.40628993209]
[2025,91,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0575000000000001},1.4936371161054265,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.056},1.4892726289837477,null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0594999999999999},1.4922186782549909,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0565},1.4935085725746602,null,6825.1581409254031,{"$f":"IF(ExFlg=0,E10*VLOOKUP(A10,Trends!$A$3:$Z$94,20),E10*VLOOKUP(A10,Trends!$A$3:$Z$94,24))","v":3783.0775975594233},3042.0805433659798,null,9731.5030261537322,{"$f":"IF(ExFlg=0,H10*VLOOKUP(A10,Trends!$A$3:$Z$94,22),H10*VLOOKUP(A10,Trends!$A$3:$Z$94,26))","v":5813.5450286518335},3917.9579975018987,null,3626.0017657147728,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:H,8)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,2))^($A10-2018),\"\")","v":0.14265819388925224},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,9)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,3))^($A10-2018),\"\")","v":0.10242466108149913},0.12254142748537569,0.5511435540345585,0.78175137399766503,0.92993499999999996,null,"",1452.8272947345693]
[2026,92,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0580000000000001},1.5795212502814886,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.056},1.5726718962068376,null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.06},1.5810056896111626,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},1.5778918069251284,null,7207.3669968172262,{"$f":"IF(ExFlg=0,E11*VLOOKUP(A11,Trends!$A$3:$Z$94,20),E11*VLOOKUP(A11,Trends!$A$3:$Z$94,24))","v":3994.9299430227516},3212.4370537944747,null,10281.332947131417,{"$f":"IF(ExFlg=0,H11*VLOOKUP(A11,Trends!$A$3:$Z$94,22),H11*VLOOKUP(A11,Trends!$A$3:$Z$94,26))","v":6142.0103227706622},4139.3226243607551,null,3830.3638571238971,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:H,8)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,2))^($A11-2018),\"\")","v":0.15792195439802578},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,9)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,3))^($A11-2018),\"\")","v":0.11431288301089254},0.13611741870445915,0.48360563617380042,0.7547319694899256,0.92392799999999997,null,"",{"$f":"IF(AND(B11>=65,B11<121),AB11*AG11*AH11*AI11,\"\")","v":1291.7017852318502}]
[2027,93,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.06},1.671133482797815,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.056},1.6607415223944206,null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.06},1.6758660309878324,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},1.6678316399198607,null,7610.9795486389912,{"$f":"IF(ExFlg=0,E12*VLOOKUP(A12,Trends!$A$3:$Z$94,20),E12*VLOOKUP(A12,Trends!$A$3:$Z$94,24))","v":4218.6460198320256},3392.3335288069657,null,10867.368925117908,{"$f":"IF(ExFlg=0,H12*VLOOKUP(A12,Trends!$A$3:$Z$94,22),H12*VLOOKUP(A12,Trends!$A$3:$Z$94,26))","v":6492.1049111685898},4375.2640139493178,null,4047.6237953368177,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:H,8)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,2))^($A12-2018),\"\")","v":0.17437472813825916},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,9)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,3))^($A12-2018),\"\")","v":0.12688766914412367},0.1506311986411914,0.41777848530689488,0.72864642738938556,0.91750600000000004,null,"",{"$f":"IF(AND(B12>=65,B12<121),AB12*AG12*AH12*AI12,\"\")","v":1130.5036379318226}]
[2028,94,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0620000000000001},1.771401491765684,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.056},1.7537430476485083,null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.06},1.7764179928471024,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},1.7628980433952928,null,8037.1944033627751,{"$f":"IF(ExFlg=0,E13*VLOOKUP(A13,Trends!$A$3:$Z$94,20),E13*VLOOKUP(A13,Trends!$A$3:$Z$94,24))","v":4454.8901969426197},3582.3042064201554,null,11486.80895384963,{"$f":"IF(ExFlg=0,H13*VLOOKUP(A13,Trends!$A$3:$Z$94,22),H13*VLOOKUP(A13,Trends!$A$3:$Z$94,26))","v":6862.1548911051996},4624.6540627444301,null,4277.2075851358595,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:H,8)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,2))^($A13-2018),\"\")","v":0.19194102708490424},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,9)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,3))^($A13-2018),\"\")","v":0.14000176222448638},0.16597139465469529,0.35484801129861593,0.7034624709300884,0.91071800000000003,null,"",972.36105790252634]
[2029,95,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0620000000000001},1.8812283842551565,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0565},1.8519526583168249,null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0605},1.8830030724179287,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},1.8633832318688244,null,8487.277289951091,{"$f":"IF(ExFlg=0,E14*VLOOKUP(A14,Trends!$A$3:$Z$94,20),E14*VLOOKUP(A14,Trends!$A$3:$Z$94,24))","v":4704.3640479714068},3782.9132419796842,null,12141.557064219058,{"$f":"IF(ExFlg=0,H14*VLOOKUP(A14,Trends!$A$3:$Z$94,22),H14*VLOOKUP(A14,Trends!$A$3:$Z$94,26))","v":7253.2977198981962},4888.2593443208616,null,4519.8143280274771,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:H,8)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,2))^($A14-2018),\"\")","v":0.21054639485401319},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,9)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,3))^($A14-2018),\"\")","v":0.15352489482695947},0.18203564484048634,0.29595339197293957,0.67914893891686456,0.903609,null,"",820.89855422281346]
[2030,96,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0620000000000001},1.9978645440789762,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},1.9565879835117255,null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0620000000000001},1.9969247582992133,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},1.9695960760853473,null,8966.808456833327,{"$f":"IF(ExFlg=0,E15*VLOOKUP(A15,Trends!$A$3:$Z$94,20),E15*VLOOKUP(A15,Trends!$A$3:$Z$94,24))","v":4970.1606166817901},3996.6478401515369,null,12833.625816879543,{"$f":"IF(ExFlg=0,H15*VLOOKUP(A15,Trends!$A$3:$Z$94,22),H15*VLOOKUP(A15,Trends!$A$3:$Z$94,26))","v":7666.7356899323931},5166.8901269471498,null,4776.813265489568,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:H,8)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,2))^($A15-2018),\"\")","v":0.23014485510636337},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,9)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,3))^($A15-2018),\"\")","v":0.1673527382272782},0.19874879666682077,0.24207932542241631,0.65567574716824151,0.89621399999999996,null,"",679.51149576782814]
[2031,97,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0620000000000001},2.121732145811873,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},2.0681134985718939,null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0655000000000001},2.1207340933137648,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},2.0818630524222121,null,9477.916538872827,{"$f":"IF(ExFlg=0,E16*VLOOKUP(A16,Trends!$A$3:$Z$94,20),E16*VLOOKUP(A16,Trends!$A$3:$Z$94,24))","v":5253.4597718326531},4224.4567670401739,null,13565.142488441677,{"$f":"IF(ExFlg=0,H16*VLOOKUP(A16,Trends!$A$3:$Z$94,22),H16*VLOOKUP(A16,Trends!$A$3:$Z$94,26))","v":8103.7396242585401},5461.4028641831374,null,5049.0916216224732,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:H,8)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,2))^($A16-2018),\"\")","v":0.25073337682287872},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,9)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,3))^($A16-2018),\"\")","v":0.18138264195598977},0.21605800938943426,0.19396635079679536,0.63301385129198828,0.88855499999999998,null,"",550.85484673701967]
[2032,98,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0620000000000001},2.2532795388522091,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},2.1859959679904919,null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0680000000000001},2.2596421764258166,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},2.2005292464102779,null,10018.157781588579,{"$f":"IF(ExFlg=0,E17*VLOOKUP(A17,Trends!$A$3:$Z$94,20),E17*VLOOKUP(A17,Trends!$A$3:$Z$94,24))","v":5552.9069788271145},4465.2508027614649,null,14338.355610282852,{"$f":"IF(ExFlg=0,H17*VLOOKUP(A17,Trends!$A$3:$Z$94,22),H17*VLOOKUP(A17,Trends!$A$3:$Z$94,26))","v":8565.6527828412763},5772.7028274415752,null,5336.8898440549538,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:H,8)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,2))^($A17-2018),\"\")","v":0.26375783211667059},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,9)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,3))^($A17-2018),\"\")","v":0.18933145877981777},0.22654464544824418,0.15205836715510707,0.6111352107472372,0.88391500000000001,null,"",438.37559850883611]
[2033,99,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0620000000000001},2.3929828702610463,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},2.3105977381659497,null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0680000000000001},2.4132978444227722,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},2.3259594134556636,null,10589.192775139127,{"$f":"IF(ExFlg=0,E18*VLOOKUP(A18,Trends!$A$3:$Z$94,20),E18*VLOOKUP(A18,Trends!$A$3:$Z$94,24))","v":5869.4226766202592},4719.7700985188676,null,15155.641880068973,{"$f":"IF(ExFlg=0,H18*VLOOKUP(A18,Trends!$A$3:$Z$94,22),H18*VLOOKUP(A18,Trends!$A$3:$Z$94,26))","v":9053.8949914632285},6101.746888605745,null,5641.0925651660855,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:H,8)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,2))^($A18-2018),\"\")","v":0.28553426698090661},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,9)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,3))^($A18-2018),\"\")","v":0.20280784031934773},0.24417105365012717,0.1176103582805144,0.59001275414871324,0.87611499999999998,null,"",342.95040090746926]
[2034,100,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0625},2.5413478082172314,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},2.4423018092414086,null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0674999999999999},2.577402097843521,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0575000000000001},2.4585391000226364,null,11192.776763322056,{"$f":"IF(ExFlg=0,E19*VLOOKUP(A19,Trends!$A$3:$Z$94,20),E19*VLOOKUP(A19,Trends!$A$3:$Z$94,24))","v":6203.9797691876147},4988.7969941344409,null,16019.513467232904,{"$f":"IF(ExFlg=0,H19*VLOOKUP(A19,Trends!$A$3:$Z$94,22),H19*VLOOKUP(A19,Trends!$A$3:$Z$94,26))","v":9569.9670059766322},6449.5464612562719,null,5962.6348413805517,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:H,8)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,2))^($A19-2018),\"\")","v":0.29814066074238732},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,9)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,3))^($A19-2018),\"\")","v":0.20891757216923229},0.25352911645580978,8.8893313178992239E-2,0.56962034577014209,0.87197400000000003,null,"",263.26694596213446]
[2035,101,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0634999999999999},2.7001820462308084,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},2.5815130123681689,null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0669999999999999},2.7513767394479585,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0580000000000001},2.5999050982739385,null,11830.765038831414,{"$f":"IF(ExFlg=0,E20*VLOOKUP(A20,Trends!$A$3:$Z$94,20),E20*VLOOKUP(A20,Trends!$A$3:$Z$94,24))","v":6557.6066160313076},5273.1584228001066,null,16940.635491598798,{"$f":"IF(ExFlg=0,H20*VLOOKUP(A20,Trends!$A$3:$Z$94,22),H20*VLOOKUP(A20,Trends!$A$3:$Z$94,26))","v":10120.240108820288},6820.3953827785099,null,6304.6548869089092,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:H,8)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,2))^($A20-2018),\"\")","v":0.32123973493091657},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,9)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,3))^($A20-2018),\"\")","v":0.2213972643082239},0.27131849961957022,6.635627002989275E-2,0.54993275320538915,0.86410200000000004,null,"",198.80068709277955]
[2036,102,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0640000000000001},2.8716436061664643,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},2.7286592540731545,null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0669999999999999},2.9357189809909716,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0580000000000001},2.750699593973827,null,12505.118646044804,{"$f":"IF(ExFlg=0,E21*VLOOKUP(A21,Trends!$A$3:$Z$94,20),E21*VLOOKUP(A21,Trends!$A$3:$Z$94,24))","v":6931.3901931450919},5573.7284528997125,null,17923.192350111531,{"$f":"IF(ExFlg=0,H21*VLOOKUP(A21,Trends!$A$3:$Z$94,22),H21*VLOOKUP(A21,Trends!$A$3:$Z$94,26))","v":10707.214035131865},7215.9783149796658,null,6668.5671684525551,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:H,8)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,2))^($A21-2018),\"\")","v":0.33369081079886015},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,9)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,3))^($A21-2018),\"\")","v":0.22780895660960931},0.2807498837042347,4.8352586405031192E-2,0.53092561614731526,0.85992900000000005,null,"",147.21379706423741]
[2037,103,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0640000000000001},3.055428796961118,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0575000000000001},2.8841928315553242,null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0669999999999999},3.1324121527173667,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0580000000000001},2.9102401704243093,null,13217.910408869357,{"$f":"IF(ExFlg=0,E22*VLOOKUP(A22,Trends!$A$3:$Z$94,20),E22*VLOOKUP(A22,Trends!$A$3:$Z$94,24))","v":7326.479434154362},5891.4309747149946,null,18962.737506418001,{"$f":"IF(ExFlg=0,H22*VLOOKUP(A22,Trends!$A$3:$Z$94,22),H22*VLOOKUP(A22,Trends!$A$3:$Z$94,26))","v":11328.232449169514},7634.505057248487,null,7053.4861733175976,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:H,8)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,2))^($A22-2018),\"\")","v":0.35817710239728384},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,9)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,3))^($A22-2018),\"\")","v":0.2452493372345658},0.3017132198159248,3.4777603395019722E-2,0.51257541624571856,0.85065299999999999,null,"",106.95810031938338]
[2038,104,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0634999999999999},3.2509762399666298,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0580000000000001},3.0500339193697559,null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0669999999999999},3.3422837669494303,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0580000000000001},3.0790341003089194,null,13977.940257379349,{"$f":"IF(ExFlg=0,E23*VLOOKUP(A23,Trends!$A$3:$Z$94,20),E23*VLOOKUP(A23,Trends!$A$3:$Z$94,24))","v":7747.752001618238},6230.1882557611107,null,20062.576281790247,{"$f":"IF(ExFlg=0,H23*VLOOKUP(A23,Trends!$A$3:$Z$94,22),H23*VLOOKUP(A23,Trends!$A$3:$Z$94,26))","v":11985.269931221346},8077.3063505689006,null,7461.6064760266199,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:H,8)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,2))^($A23-2018),\"\")","v":0.3687509717043303},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,9)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,3))^($A23-2018),\"\")","v":0.25611942962449813},0.31243520066441421,2.4284740697227084E-2,0.49485944800706561,0.84590900000000002,null,"",75.852748738273434]
[2039,105,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0625},3.4574132312045105,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0575000000000001},3.2269358866932021,null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0665},3.5662167793350421,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0575000000000001},3.2576180781268369,null,14788.660792307352,{"$f":"IF(ExFlg=0,E24*VLOOKUP(A24,Trends!$A$3:$Z$94,20),E24*VLOOKUP(A24,Trends!$A$3:$Z$94,24))","v":8197.1216177120968},6591.5391745952547,null,21226.205706134082,{"$f":"IF(ExFlg=0,H24*VLOOKUP(A24,Trends!$A$3:$Z$94,22),H24*VLOOKUP(A24,Trends!$A$3:$Z$94,26))","v":12680.415587232184},8545.7901189018976,null,7894.3796516361635,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:H,8)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,2))^($A24-2018),\"\")","v":0.39200299999999999},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,9)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,3))^($A24-2018),\"\")","v":0.279055},0.33552899999999997,1.6697332864405674E-2,0.4777557907000054,0.83569000000000004,null,"",52.627928794505927]
[2040,106,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0615000000000001},3.6735015581547925,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0565},3.4124847001780614,null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0649999999999999},3.8033701951608223,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},3.4449311176191304,null,15639.008787865025,{"$f":"IF(ExFlg=0,E25*VLOOKUP(A25,Trends!$A$3:$Z$94,20),E25*VLOOKUP(A25,Trends!$A$3:$Z$94,24))","v":8668.4561107305417},6970.552677134483,null,22446.712534236794,{"$f":"IF(ExFlg=0,H25*VLOOKUP(A25,Trends!$A$3:$Z$94,22),H25*VLOOKUP(A25,Trends!$A$3:$Z$94,26))","v":13409.539483498036},9037.1730507387583,null,8348.3064816052447,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:H,8)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,2))^($A25-2018),\"\")","v":0.39788600000000002},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,9)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,3))^($A25-2018),\"\")","v":0.29311599999999999},0.345501,1.1094893465744503E-2,0.46124328123190322,0.83127700000000004,null,"",35.513815846516835]
[2041,107,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0615000000000001},3.8994219039813127,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.056},3.605290085738122,null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0640000000000001},4.0505892578462754,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0585},3.6412921913234206,null,16522.612784379398,{"$f":"IF(ExFlg=0,E26*VLOOKUP(A26,Trends!$A$3:$Z$94,20),E26*VLOOKUP(A26,Trends!$A$3:$Z$94,24))","v":9158.2238809868177},7364.3889033925807,null,23726.175148688289,{"$f":"IF(ExFlg=0,H26*VLOOKUP(A26,Trends!$A$3:$Z$94,22),H26*VLOOKUP(A26,Trends!$A$3:$Z$94,26))","v":14173.883234057424},9552.291914630865,null,8822.9982038948074,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:H,8)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,2))^($A26-2018),\"\")","v":0.4},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,9)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,3))^($A26-2018),\"\")","v":0.307811},0.35390549999999998,7.261596678436311E-3,0.44530148796283375,0.82755800000000002,null,"",23.61026721142435]
[2042,108,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0625},4.1392363510761641,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0555000000000001},3.8071863305394569,null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0634999999999999},4.3098269703484373,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.06},3.8543077845158407,null,17447.879100304646,{"$f":"IF(ExFlg=0,E27*VLOOKUP(A27,Trends!$A$3:$Z$94,20),E27*VLOOKUP(A27,Trends!$A$3:$Z$94,24))","v":9671.0844183220797},7776.7946819825665,null,25114.156394886555,{"$f":"IF(ExFlg=0,H27*VLOOKUP(A27,Trends!$A$3:$Z$94,22),H27*VLOOKUP(A27,Trends!$A$3:$Z$94,26))","v":15003.055403249784},10111.100991636771,null,9333.0066694397356,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:H,8)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,2))^($A27-2018),\"\")","v":0.4},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,9)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,3))^($A27-2018),\"\")","v":0.32272499999999998},0.36136250000000003,4.6916776751559693E-3,0.4299106854246319,0.82425899999999996,null,"",15.516425533758003]
[2043,109,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0629999999999999},4.3979386230184243,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0549999999999999},4.0184851718843975,null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0625},4.5835009829655622,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0594999999999999},4.0855662515867914,null,18416.236390371556,{"$f":"IF(ExFlg=0,E28*VLOOKUP(A28,Trends!$A$3:$Z$94,20),E28*VLOOKUP(A28,Trends!$A$3:$Z$94,24))","v":10207.829603538956},8208.4067868326001,null,26621.005778579751,{"$f":"IF(ExFlg=0,H28*VLOOKUP(A28,Trends!$A$3:$Z$94,22),H28*VLOOKUP(A28,Trends!$A$3:$Z$94,26))","v":15903.238727444772},10717.767051134979,null,9881.3219942350661,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:H,8)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,2))^($A28-2018),\"\")","v":0.4},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,9)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,3))^($A28-2018),\"\")","v":0.33744099999999999},0.36872050000000001,2.9962813012674202E-3,0.41505182991372069,0.82100300000000004,null,"",10.088920795060886]
[2044,110,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0625},4.6750087562685847,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0549999999999999},4.2395018563380393,null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0620000000000001},4.8699697944009097,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0589999999999999},4.3286574435562049,null,19429.129391841994,{"$f":"IF(ExFlg=0,E29*VLOOKUP(A29,Trends!$A$3:$Z$94,20),E29*VLOOKUP(A29,Trends!$A$3:$Z$94,24))","v":10769.260231733599},8659.8691601083956,null,28204.955622405239,{"$f":"IF(ExFlg=0,H29*VLOOKUP(A29,Trends!$A$3:$Z$94,22),H29*VLOOKUP(A29,Trends!$A$3:$Z$94,26))","v":16849.481431727731},11355.474190677509,null,10456.948165837906,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:H,8)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,2))^($A29-2018),\"\")","v":0.4},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,9)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,3))^($A29-2018),\"\")","v":0.35154400000000002},0.37577199999999999,1.8914909617234463E-3,0.40070653592751559,0.81788300000000003,null,"",6.4822657747085417]
[2045,111,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0620000000000001},4.9671968035353711,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0549999999999999},4.4726744584366314,null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0615000000000001},5.1719079216537667,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0589999999999999},4.5840482327260208,null,20497.731508393303,{"$f":"IF(ExFlg=0,E30*VLOOKUP(A30,Trends!$A$3:$Z$94,20),E30*VLOOKUP(A30,Trends!$A$3:$Z$94,24))","v":11361.569544478947},9136.1619639143555,null,29869.048004127148,{"$f":"IF(ExFlg=0,H30*VLOOKUP(A30,Trends!$A$3:$Z$94,22),H30*VLOOKUP(A30,Trends!$A$3:$Z$94,26))","v":17843.600836199665},12025.447167927483,null,11062.361730873787,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:H,8)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,2))^($A30-2018),\"\")","v":0.4},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,9)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,3))^($A30-2018),\"\")","v":0.36461700000000002},0.38230850000000005,1.1807216200547036E-3,0.38685705341524962,0.81498999999999999,null,"",4.1181121584091125]
[2046,112,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0615000000000001},5.2751630053545639,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0549999999999999},4.7186715536506458,null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0609999999999999},5.489980258835474,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0585},4.854507078456856,null,21625.106741354932,{"$f":"IF(ExFlg=0,E31*VLOOKUP(A31,Trends!$A$3:$Z$94,20),E31*VLOOKUP(A31,Trends!$A$3:$Z$94,24))","v":11986.455869425286},9638.6508719296453,null,31631.321836370651,{"$f":"IF(ExFlg=0,H31*VLOOKUP(A31,Trends!$A$3:$Z$94,22),H31*VLOOKUP(A31,Trends!$A$3:$Z$94,26))","v":18896.373285535446},12734.948550835205,null,11702.859645525614,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:H,8)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,2))^($A31-2018),\"\")","v":0.4},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,9)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,3))^($A31-2018),\"\")","v":0.37624600000000002},0.388123,7.2932170857401989E-4,0.37348624581507012,0.81241699999999994,null,"",2.5897912109025736]
[2047,113,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0609999999999999},5.5995855301838704,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0545},4.9781984891014313,null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0609999999999999},5.8248690546244379,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0580000000000001},5.1384957425465823,null,22814.487612129455,{"$f":"IF(ExFlg=0,E32*VLOOKUP(A32,Trends!$A$3:$Z$94,20),E32*VLOOKUP(A32,Trends!$A$3:$Z$94,24))","v":12645.710942243677},10168.776669885778,null,33481.754163798338,{"$f":"IF(ExFlg=0,H32*VLOOKUP(A32,Trends!$A$3:$Z$94,22),H32*VLOOKUP(A32,Trends!$A$3:$Z$94,26))","v":20001.811122739269},13479.943041059068,null,12376.231954555875,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:H,8)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,2))^($A32-2018),\"\")","v":0.4},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,9)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,3))^($A32-2018),\"\")","v":0.386015},0.39300750000000001,4.4625517907714558E-4,0.36057756885023179,0.81025599999999998,null,"",1.613588060141143]
[2048,114,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0605},5.9411602475250858,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},5.2495103067574593,null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0605},6.1801860669565283,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0580000000000001},5.4365284956142839,null,24057.87718699051,{"$f":"IF(ExFlg=0,E33*VLOOKUP(A33,Trends!$A$3:$Z$94,20),E33*VLOOKUP(A33,Trends!$A$3:$Z$94,24))","v":13334.902188595957},10722.974998394553,null,35423.695905298635,{"$f":"IF(ExFlg=0,H33*VLOOKUP(A33,Trends!$A$3:$Z$94,22),H33*VLOOKUP(A33,Trends!$A$3:$Z$94,26))","v":21161.916167858148},14261.779737440487,null,13082.189953774305,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:H,8)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,2))^($A33-2018),\"\")","v":0.4},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,9)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,3))^($A33-2018),\"\")","v":0.393507},0.39675349999999998,2.7087354678598431E-4,0.34811505005815002,0.80859800000000004,null,"",0.99747612057912483]
[2049,115,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.06},6.300600442500353,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},5.5329838633223627,null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.06},6.5540873240073978,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0575000000000001},5.7518471483599125,null,25357.002555087998,{"$f":"IF(ExFlg=0,E34*VLOOKUP(A34,Trends!$A$3:$Z$94,20),E34*VLOOKUP(A34,Trends!$A$3:$Z$94,24))","v":14054.986906780141},11302.015648307857,null,37478.270267805958,{"$f":"IF(ExFlg=0,H34*VLOOKUP(A34,Trends!$A$3:$Z$94,22),H34*VLOOKUP(A34,Trends!$A$3:$Z$94,26))","v":22389.30730559392},15088.962962212037,null,13826.659814068356,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:H,8)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,2))^($A34-2018),\"\")","v":0.4},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,9)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,3))^($A34-2018),\"\")","v":0.398308},0.39915400000000001,1.6340351904123128E-4,0.33608326902698399,0.80753600000000003,null,"",0.61317927576556897]
[2050,116,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.06},6.6786364690503746,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},5.8317649919417702,null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.06},6.9473325634478424,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0569999999999999},6.0825783593906078,null,{"$f":"IF(B35<65,D35*K35,D35*M35)","v":26726.280693062752},{"$f":"IF(ExFlg=0,E35*VLOOKUP(A35,Trends!$A$3:$Z$94,20),E35*VLOOKUP(A35,Trends!$A$3:$Z$94,24))","v":14813.95619974627},{"$f":"T35-U35","v":11912.324493316482},null,{"$f":"IF(B35<65,G35*P35,G35*R35)","v":39633.270808204805},{"$f":"IF(ExFlg=0,H35*VLOOKUP(A35,Trends!$A$3:$Z$94,22),H35*VLOOKUP(A35,Trends!$A$3:$Z$94,26))","v":23676.692475665575},{"$f":"X35-Y35","v":15956.578332539229},null,{"$f":"(1-PctUMP)*V35+PctUMP*Z35","v":14608.507200311111},null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:H,8)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,2))^($A35-2018),\"\")","v":0.4},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,9)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,3))^($A35-2018),\"\")","v":0.4},{"$f":"IF(B35<121,(PCTMALE*AD35+(1-PCTMALE)*AE35),\"\")","v":0.4},9.8180350801847652E-5,0.32446733831529634,{"$f":"IF(AF35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AF35),6))","v":0.80716200000000005},null,{"$f":"IF(B35<65,AB35*AG35*AH35*AI35,\"\")","v":""},0.37563159330777018]
[{"$f":"1+A35","v":2051},{"$f":"1+B35","v":117},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.06},7.079354657193397,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},6.1466803015066258,null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0594999999999999},7.3641725172547137,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0585},6.4292853258758722,null,28169.499850488141,{"$f":"IF(ExFlg=0,E36*VLOOKUP(A36,Trends!$A$3:$Z$94,20),E36*VLOOKUP(A36,Trends!$A$3:$Z$94,24))","v":15613.909834532569},12555.590015955571,null,41892.367244272478,{"$f":"IF(ExFlg=0,H36*VLOOKUP(A36,Trends!$A$3:$Z$94,22),H36*VLOOKUP(A36,Trends!$A$3:$Z$94,26))","v":25026.263946778512},16866.103297493966,null,15429.279905358773,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:H,8)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,2))^($A36-2018),\"\")","v":0.4},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,9)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,3))^($A36-2018),\"\")","v":0.4},0.4,5.8908210481108589E-5,{"$f":"IF(B36<121,AH35/(1+IntRt),\"\")","v":0.31325288503118009},0.80716200000000005,null,"",0.22981441963958835]
[2052,118,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0594999999999999},7.5041159366250012,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},6.4786010377879837,null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0589999999999999},7.8023407820313686,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0615000000000001},6.8053985174396106,null,29690.6528424145,{"$f":"IF(ExFlg=0,E37*VLOOKUP(A37,Trends!$A$3:$Z$94,20),E37*VLOOKUP(A37,Trends!$A$3:$Z$94,24))","v":16457.060965597328},13233.591876817172,null,44343.070728062412,{"$f":"IF(ExFlg=0,H37*VLOOKUP(A37,Trends!$A$3:$Z$94,22),H37*VLOOKUP(A37,Trends!$A$3:$Z$94,26))","v":26490.300387665055},17852.770340397357,null,16313.059583132175,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:H,8)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,2))^($A37-2018),\"\")","v":0.4},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,9)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,3))^($A37-2018),\"\")","v":0.4},0.4,3.5344926288665154E-5,0.30242603304805954,0.80716200000000005,null,"",0.14074804892812112]
[2053,119,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0589999999999999},7.9506108348541877,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.056},6.8284454938285348,null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0589999999999999},8.2626788881712194,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0625},7.2239305262621469,null,31293.948095904881,{"$f":"IF(ExFlg=0,E38*VLOOKUP(A38,Trends!$A$3:$Z$94,20),E38*VLOOKUP(A38,Trends!$A$3:$Z$94,24))","v":17345.742257739585},13948.205838165297,null,47070.169577838256,{"$f":"IF(ExFlg=0,H38*VLOOKUP(A38,Trends!$A$3:$Z$94,22),H38*VLOOKUP(A38,Trends!$A$3:$Z$94,26))","v":28119.453861506459},18950.715716331797,null,17283.229098642558,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:H,8)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,2))^($A38-2018),\"\")","v":0.4},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,9)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,3))^($A38-2018),\"\")","v":0.4},0.4,2.1206955773199093E-5,0.29197338583516075,0.80716200000000005,null,"",8.637880496355177E-2]
[2054,120,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0589999999999999},8.4196968741105849,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0580000000000001},7.2108384414829327,null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0589999999999999},8.7501769425733205,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0620000000000001},7.6754261841535314,null,33046.409189275553,{"$f":"IF(ExFlg=0,E39*VLOOKUP(A39,Trends!$A$3:$Z$94,20),E39*VLOOKUP(A39,Trends!$A$3:$Z$94,24))","v":18317.103824173002},14729.305365102551,null,50012.055176453148,{"$f":"IF(ExFlg=0,H39*VLOOKUP(A39,Trends!$A$3:$Z$94,22),H39*VLOOKUP(A39,Trends!$A$3:$Z$94,26))","v":29876.919727850611},20135.135448602538,null,18333.210106869486,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:H,8)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,2))^($A39-2018),\"\")","v":1},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,9)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,3))^($A39-2018),\"\")","v":1},1,1.2724173463919456E-5,0.28188200988140638,0.54166700000000001,null,"",3.5617860943127799E-2]
[2055,121,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0589999999999999},8.9164589896831092,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0580000000000001},7.6290670710889428,null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0589999999999999},9.2664373821851456,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0620000000000001},8.1513026075710506,null,34963.100922253536,{"$f":"IF(ExFlg=0,E40*VLOOKUP(A40,Trends!$A$3:$Z$94,20),E40*VLOOKUP(A40,Trends!$A$3:$Z$94,24))","v":19379.495845975038},15583.605076278498,null,53112.802597393245,{"$f":"IF(ExFlg=0,H40*VLOOKUP(A40,Trends!$A$3:$Z$94,22),H40*VLOOKUP(A40,Trends!$A$3:$Z$94,26))","v":31729.28875097735},21383.513846415895,null,19450.230256065995,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:H,8)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,2))^($A40-2018),\"\")","v":""},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,9)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,3))^($A40-2018),\"\")","v":""},"","","","",null,"",""]
[2056,122,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0589999999999999},9.4425300700744117,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0575000000000001},8.0715529612121024,null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0585},9.8131571877340686,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0615000000000001},8.6566833692404561,null,36990.96077574425,{"$f":"IF(ExFlg=0,E41*VLOOKUP(A41,Trends!$A$3:$Z$94,20),E41*VLOOKUP(A41,Trends!$A$3:$Z$94,24))","v":20503.506605041592},16487.454170702658,null,56405.796358431631,{"$f":"IF(ExFlg=0,H41*VLOOKUP(A41,Trends!$A$3:$Z$94,22),H41*VLOOKUP(A41,Trends!$A$3:$Z$94,26))","v":33696.504653537944},22709.291704893687,null,20635.36659962179,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:H,8)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,2))^($A41-2018),\"\")","v":""},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,9)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,3))^($A41-2018),\"\")","v":""},"","","","",null,"",""]
[2057,123,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0589999999999999},9.9996393442088021,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},8.5356672564817995,null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0580000000000001},10.387226883216512,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0609999999999999},9.1890693964487458,null,39117.94102034955,{"$f":"IF(ExFlg=0,E42*VLOOKUP(A42,Trends!$A$3:$Z$94,20),E42*VLOOKUP(A42,Trends!$A$3:$Z$94,24))","v":21682.458234831491},17435.482785518059,null,59874.752834475184,{"$f":"IF(ExFlg=0,H42*VLOOKUP(A42,Trends!$A$3:$Z$94,22),H42*VLOOKUP(A42,Trends!$A$3:$Z$94,26))","v":35768.839689730536},24105.913144744649,null,21882.458593103649,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:H,8)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,2))^($A42-2018),\"\")","v":""},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:I,9)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,3))^($A42-2018),\"\")","v":""},"","","","",null,"",""]
[2058,124,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0585},10.58961806551712,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},9.0222002901012619,null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0580000000000001},10.98968604244307,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0609999999999999},9.7496026296321183,null,41347.663658509467,{"$f":"IF(ExFlg=0,E43*VLOOKUP(A43,Trends!$A$3:$Z$94,20),E43*VLOOKUP(A43,Trends!$A$3:$Z$94,24))","v":22918.358354216882},18429.305304292586,null,63527.112757378163,{"$f":"IF(ExFlg=0,H43*VLOOKUP(A43,Trends!$A$3:$Z$94,22),H43*VLOOKUP(A43,Trends!$A$3:$Z$94,26))","v":37950.738910804095},25576.373846574068,null,23194.04148937538,null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:H,8)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,2))^($A43-2018),\"\")","v":""},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:I,9)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,3))^($A43-2018),\"\")","v":""},"","","","",null,"",""]
[2059,125,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0580000000000001},11.209110722349871,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},9.5364657066370331,null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0580000000000001},11.627087832904769,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0609999999999999},10.344328390039678,null,43704.480487044508,{"$f":"IF(ExFlg=0,E44*VLOOKUP(A44,Trends!$A$3:$Z$94,20),E44*VLOOKUP(A44,Trends!$A$3:$Z$94,24))","v":24224.704780407243},19479.775706637265,null,67402.266635578228,{"$f":"IF(ExFlg=0,H44*VLOOKUP(A44,Trends!$A$3:$Z$94,22),H44*VLOOKUP(A44,Trends!$A$3:$Z$94,26))","v":40265.733984363142},27136.532651215086,null,24584.305858878961,null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:H,8)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,2))^($A44-2018),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:I,9)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,3))^($A44-2018),\"\")","v":""},"","","","",null,"",""]
[2060,126,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0580000000000001},11.859239144246164,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},10.080044251915343,null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0580000000000001},12.301458927213245,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0605},10.975332421832098,null,46195.635874806037,{"$f":"IF(ExFlg=0,E45*VLOOKUP(A45,Trends!$A$3:$Z$94,20),E45*VLOOKUP(A45,Trends!$A$3:$Z$94,24))","v":25605.512952890451},20590.122921915587,null,71513.804900348507,{"$f":"IF(ExFlg=0,H45*VLOOKUP(A45,Trends!$A$3:$Z$94,22),H45*VLOOKUP(A45,Trends!$A$3:$Z$94,26))","v":42721.943757409288},28791.861142939219,null,26057.975741725415,null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:H,8)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,2))^($A45-2018),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:I,9)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,3))^($A45-2018),\"\")","v":""},"","","","",null,"",""]
[2061,127,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0580000000000001},12.547075014612442,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},10.654606774274516,null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0575000000000001},13.014943544991613,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.06},11.639340033352941,null,48828.787119669978,{"$f":"IF(ExFlg=0,E46*VLOOKUP(A46,Trends!$A$3:$Z$94,20),E46*VLOOKUP(A46,Trends!$A$3:$Z$94,24))","v":27065.027191205205},21763.759928464773,null,75840.390096819596,{"$f":"IF(ExFlg=0,H46*VLOOKUP(A46,Trends!$A$3:$Z$94,22),H46*VLOOKUP(A46,Trends!$A$3:$Z$94,26))","v":45306.621354732546},30533.76874208705,null,27610.461704242334,null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:H,8)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,2))^($A46-2018),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:I,9)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,3))^($A46-2018),\"\")","v":""},"","","","",null,"",""]
[2062,128,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0575000000000001},13.274805365459965,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0565},11.261919360408163,null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0569999999999999},13.763302798828633,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0594999999999999},12.337700435354117,null,51612.027985491164,{"$f":"IF(ExFlg=0,E47*VLOOKUP(A47,Trends!$A$3:$Z$94,20),E47*VLOOKUP(A47,Trends!$A$3:$Z$94,24))","v":28607.733741103901},23004.294244387263,null,80390.813502628764,{"$f":"IF(ExFlg=0,H47*VLOOKUP(A47,Trends!$A$3:$Z$94,22),H47*VLOOKUP(A47,Trends!$A$3:$Z$94,26))","v":48025.01863601651},32365.794866612254,null,29245.325864205999,null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:H,8)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,2))^($A47-2018),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:I,9)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,3))^($A47-2018),\"\")","v":""},"","","","",null,"",""]
[2063,129,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0569999999999999},14.038106673973914,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.056},11.898217804271225,null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0569999999999999},14.547811058361864,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0589999999999999},13.071793611257686,null,54528.107566671417,{"$f":"IF(ExFlg=0,E48*VLOOKUP(A48,Trends!$A$3:$Z$94,20),E48*VLOOKUP(A48,Trends!$A$3:$Z$94,24))","v":30224.070697476269},24304.036869195148,null,85174.066906035179,{"$f":"IF(ExFlg=0,H48*VLOOKUP(A48,Trends!$A$3:$Z$94,22),H48*VLOOKUP(A48,Trends!$A$3:$Z$94,26))","v":50882.507244859487},34291.559661175692,null,30962.418688924816,null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:H,8)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,2))^($A48-2018),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:I,9)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,3))^($A48-2018),\"\")","v":""},"","","","",null,"",""]
[2064,130,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0565},14.838278754390426,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0555000000000001},12.564518001310415,null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0565},15.377036288688489,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0585},13.843029434321888,null,57581.681590405024,{"$f":"IF(ExFlg=0,E49*VLOOKUP(A49,Trends!$A$3:$Z$94,20),E49*VLOOKUP(A49,Trends!$A$3:$Z$94,24))","v":31916.618656534942},25665.062933870082,null,90199.336853491244,{"$f":"IF(ExFlg=0,H49*VLOOKUP(A49,Trends!$A$3:$Z$94,22),H49*VLOOKUP(A49,Trends!$A$3:$Z$94,26))","v":53884.575172306191},36314.761681185053,null,32764.897597742551,null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:H,8)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,2))^($A49-2018),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:I,9)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,3))^($A49-2018),\"\")","v":""},"","","","",null,"",""]
[2065,131,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0555000000000001},15.676641504013485,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0545},13.261848750383145,null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0555000000000001},16.245838838999386,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0575000000000001},14.652846656229718,null,60777.464918672507,{"$f":"IF(ExFlg=0,E50*VLOOKUP(A50,Trends!$A$3:$Z$94,20),E50*VLOOKUP(A50,Trends!$A$3:$Z$94,24))","v":33687.990991972634},27089.473926699873,null,95475.998059420468,{"$f":"IF(ExFlg=0,H50*VLOOKUP(A50,Trends!$A$3:$Z$94,22),H50*VLOOKUP(A50,Trends!$A$3:$Z$94,26))","v":57036.822819886103},38439.175239534365,null,34655.97930092724,null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:H,8)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,2))^($A50-2018),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:I,9)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,3))^($A50-2018),\"\")","v":""},"","","","",null,"",""]
[2066,132,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0545},16.546695107486237,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0555000000000001},13.984619507279026,null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0545},17.147482894563854,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0565},15.495385338962928,null,64089.836756740166,{"$f":"IF(ExFlg=0,E51*VLOOKUP(A51,Trends!$A$3:$Z$94,20),E51*VLOOKUP(A51,Trends!$A$3:$Z$94,24))","v":35523.986501035135},28565.850255705031,null,100965.86794783716,{"$f":"IF(ExFlg=0,H51*VLOOKUP(A51,Trends!$A$3:$Z$94,22),H51*VLOOKUP(A51,Trends!$A$3:$Z$94,26))","v":60316.440132029566},40649.427815807598,null,36621.60890769861,null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:H,8)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,2))^($A51-2018),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:I,9)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,3))^($A51-2018),\"\")","v":""},"","","","",null,"",""]
[2067,133,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0535000000000001},17.448489990844237,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0569999999999999},14.760765889933014,null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0535000000000001},18.082020712317583,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0555000000000001},16.370874610614333,null,67646.822696739255,{"$f":"IF(ExFlg=0,E52*VLOOKUP(A52,Trends!$A$3:$Z$94,20),E52*VLOOKUP(A52,Trends!$A$3:$Z$94,24))","v":37495.567751842587},30151.254944896667,null,106670.43948688995,{"$f":"IF(ExFlg=0,H52*VLOOKUP(A52,Trends!$A$3:$Z$94,22),H52*VLOOKUP(A52,Trends!$A$3:$Z$94,26))","v":63724.318999489231},42946.120487400724,null,38681.207956117847,null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:H,8)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,2))^($A52-2018),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:I,9)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,3))^($A52-2018),\"\")","v":""},"","","","",null,"",""]
[2068,134,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0525},18.381984205354406,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0565},15.602129545659194,null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0525},19.049408820426574,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0545},17.27945815150343,null,71502.691590453382,{"$f":"IF(ExFlg=0,E53*VLOOKUP(A53,Trends!$A$3:$Z$94,20),E53*VLOOKUP(A53,Trends!$A$3:$Z$94,24))","v":39632.815113697616},31869.876476755766,null,112590.64887841236,{"$f":"IF(ExFlg=0,H53*VLOOKUP(A53,Trends!$A$3:$Z$94,22),H53*VLOOKUP(A53,Trends!$A$3:$Z$94,26))","v":67261.018703960886},45329.630174451479,null,40843.090474398567,null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:H,8)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,2))^($A53-2018),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:I,9)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,3))^($A53-2018),\"\")","v":""},"","","","",null,"",""]
[2069,135,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},19.347038376135512,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0555000000000001},16.483649864988937,null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0515000000000001},20.049502783498969,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0535000000000001},18.221188620760365,null,75542.593665313994,{"$f":"IF(ExFlg=0,E54*VLOOKUP(A54,Trends!$A$3:$Z$94,20),E54*VLOOKUP(A54,Trends!$A$3:$Z$94,24))","v":41872.069167621528},33670.524497692466,null,118726.83924228582,{"$f":"IF(ExFlg=0,H54*VLOOKUP(A54,Trends!$A$3:$Z$94,22),H54*VLOOKUP(A54,Trends!$A$3:$Z$94,26))","v":70926.74422332675},47800.095018959066,null,43090.285277105271,null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:H,8)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,2))^($A54-2018),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:I,9)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,3))^($A54-2018),\"\")","v":""},"","","","",null,"",""]
[2070,136,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0515000000000001},20.35308437169456,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0545},17.398492432495825,null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},21.082052176849167,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0525},19.196022211971048,null,79735.207613738923,{"$f":"IF(ExFlg=0,E55*VLOOKUP(A55,Trends!$A$3:$Z$94,20),E55*VLOOKUP(A55,Trends!$A$3:$Z$94,24))","v":44195.96900642453},35539.238607314393,null,125078.72514174813,{"$f":"IF(ExFlg=0,H55*VLOOKUP(A55,Trends!$A$3:$Z$94,22),H55*VLOOKUP(A55,Trends!$A$3:$Z$94,26))","v":74721.325039274758},50357.400102473373,null,45418.062331292029,null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:H,8)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,2))^($A55-2018),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:I,9)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,3))^($A55-2018),\"\")","v":""},"","","","",null,"",""]
[2071,137,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0505},21.401268216836833,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0535000000000001},18.346710270066847,null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0505},22.157236837868474,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0515000000000001},20.203813378099529,null,{"$f":"IF(B56<65,D56*K56,D56*M56)","v":84080.776428687692},{"$f":"IF(ExFlg=0,E56*VLOOKUP(A56,Trends!$A$3:$Z$94,20),E56*VLOOKUP(A56,Trends!$A$3:$Z$94,24))","v":46604.64931727467},37476.127111413021,null,131645.35821168992,{"$f":"IF(ExFlg=0,H56*VLOOKUP(A56,Trends!$A$3:$Z$94,22),H56*VLOOKUP(A56,Trends!$A$3:$Z$94,26))","v":78644.194603836673},53001.163607853247,null,47826.203192494824,null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:H,8)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,2))^($A56-2018),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:I,9)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,3))^($A56-2018),\"\")","v":""},"","","","",null,"",""]
[2072,138,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0495000000000001},22.482032261787094,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0525},19.328259269515424,null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0495000000000001},23.276177298180833,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0505},21.244309767071655,null,88579.097967622482,{"$f":"IF(ExFlg=0,E57*VLOOKUP(A57,Trends!$A$3:$Z$94,20),E57*VLOOKUP(A57,Trends!$A$3:$Z$94,24))","v":49097.998055748867},39481.099911873614,null,138425.09415959194,{"$f":"IF(ExFlg=0,H57*VLOOKUP(A57,Trends!$A$3:$Z$94,22),H57*VLOOKUP(A57,Trends!$A$3:$Z$94,26))","v":82694.370625934273},55730.72353365767,null,50314.236491808391,null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:H,8)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,2))^($A57-2018),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:I,9)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,3))^($A57-2018),\"\")","v":""},"","","","",null,"",""]
[2073,139,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0485},23.594892858745556,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0515000000000001},20.342992881164985,null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0485},24.428348074440787,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0495000000000001},22.317147410308774,null,93229.500610922667,{"$f":"IF(ExFlg=0,E58*VLOOKUP(A58,Trends!$A$3:$Z$94,20),E58*VLOOKUP(A58,Trends!$A$3:$Z$94,24))","v":51675.642953675677},41553.85765724699,null,145415.56141465134,{"$f":"IF(ExFlg=0,H58*VLOOKUP(A58,Trends!$A$3:$Z$94,22),H58*VLOOKUP(A58,Trends!$A$3:$Z$94,26))","v":86870.436342543951},58545.125072107388,null,52881.42590471197,null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:H,8)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,2))^($A58-2018),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:I,9)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,3))^($A58-2018),\"\")","v":""},"","","","",null,"",""]
[2074,140,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},24.739245162394717,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},21.390657014544985,null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},25.613122956051164,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},23.42184620711906,null,98030.819892385203,{"$f":"IF(ExFlg=0,E59*VLOOKUP(A59,Trends!$A$3:$Z$94,20),E59*VLOOKUP(A59,Trends!$A$3:$Z$94,24))","v":54336.938565789977},43693.881326595227,null,152613.63170467661,{"$f":"IF(ExFlg=0,H59*VLOOKUP(A59,Trends!$A$3:$Z$94,22),H59*VLOOKUP(A59,Trends!$A$3:$Z$94,26))","v":91170.522941499876},61443.10876317673,null,55526.758781741009,null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:H,8)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,2))^($A59-2018),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:I,9)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,3))^($A59-2018),\"\")","v":""},"","","","",null,"",""]
[2075,141,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},25.926728930189665,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},22.481580522286777,null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},26.842552857941619,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},24.569516671267891,null,103030.39170689684,{"$f":"IF(ExFlg=0,E60*VLOOKUP(A60,Trends!$A$3:$Z$94,20),E60*VLOOKUP(A60,Trends!$A$3:$Z$94,24))","v":57108.122432645265},45922.269274251579,null,160091.69965820573,{"$f":"IF(ExFlg=0,H60*VLOOKUP(A60,Trends!$A$3:$Z$94,22),H60*VLOOKUP(A60,Trends!$A$3:$Z$94,26))","v":95637.878565633364},64453.821092572369,null,58276.698924971504,null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:H,8)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,2))^($A60-2018),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:I,9)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,3))^($A60-2018),\"\")","v":""},"","","","",null,"",""]
[2076,142,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},27.171211918838768,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},23.628141128923399,null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},28.130995395122817,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},25.773422988160018,null,108284.94168394856,{"$f":"IF(ExFlg=0,E61*VLOOKUP(A61,Trends!$A$3:$Z$94,20),E61*VLOOKUP(A61,Trends!$A$3:$Z$94,24))","v":60020.636676710172},48264.305007238392,null,167936.19294145782,{"$f":"IF(ExFlg=0,H61*VLOOKUP(A61,Trends!$A$3:$Z$94,22),H61*VLOOKUP(A61,Trends!$A$3:$Z$94,26))","v":100324.13461534939},67612.058326108425,null,61162.871712329477,null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:H,8)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,2))^($A61-2018),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:I,9)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,3))^($A61-2018),\"\")","v":""},"","","","",null,"",""]
[2077,143,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},28.475430090943028,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},24.833176326498492,null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},29.481283174088713,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},27.036320714579858,null,113807.47370982994,{"$f":"IF(ExFlg=0,E62*VLOOKUP(A62,Trends!$A$3:$Z$94,20),E62*VLOOKUP(A62,Trends!$A$3:$Z$94,24))","v":63081.689147222387},50725.78456260755,null,176165.06639558924,{"$f":"IF(ExFlg=0,H62*VLOOKUP(A62,Trends!$A$3:$Z$94,22),H62*VLOOKUP(A62,Trends!$A$3:$Z$94,26))","v":105240.01721150152},70925.049184087722,null,64192.028307809735,null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:H,8)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,2))^($A62-2018),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:I,9)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,3))^($A62-2018),\"\")","v":""},"","","","",null,"",""]
[2078,144,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},29.842250735308294,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0505},26.099668319149913,null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},30.896384766444971,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},28.36110042959427,null,119611.65486903126,{"$f":"IF(ExFlg=0,E63*VLOOKUP(A63,Trends!$A$3:$Z$94,20),E63*VLOOKUP(A63,Trends!$A$3:$Z$94,24))","v":66298.855293730725},53312.799575300538,null,184797.15464897311,{"$f":"IF(ExFlg=0,H63*VLOOKUP(A63,Trends!$A$3:$Z$94,22),H63*VLOOKUP(A63,Trends!$A$3:$Z$94,26))","v":110396.77805486508},74400.376594108035,null,67371.254546428929,null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:H,8)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,2))^($A63-2018),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:I,9)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,3))^($A63-2018),\"\")","v":""},"","","","",null,"",""]
[2079,145,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},31.274678770603092,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},27.417701569266985,null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},32.379411235234329,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},29.750794350644387,null,125652.04343991734,{"$f":"IF(ExFlg=0,E64*VLOOKUP(A64,Trends!$A$3:$Z$94,20),E64*VLOOKUP(A64,Trends!$A$3:$Z$94,24))","v":69646.94748606412},56005.095953853219,null,193852.21522677277,{"$f":"IF(ExFlg=0,H64*VLOOKUP(A64,Trends!$A$3:$Z$94,22),H64*VLOOKUP(A64,Trends!$A$3:$Z$94,26))","v":115806.22017955345},78045.995047219316,null,70699.1021524276,null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:H,8)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,2))^($A64-2018),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:I,9)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,3))^($A64-2018),\"\")","v":""},"","","","",null,"",""]
[2080,146,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},32.775863351592044,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},28.788586647730334,null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},33.933622974525576,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},31.208583273825962,null,131934.64561191321,{"$f":"IF(ExFlg=0,E65*VLOOKUP(A65,Trends!$A$3:$Z$94,20),E65*VLOOKUP(A65,Trends!$A$3:$Z$94,24))","v":73129.294860367329},58805.350751545877,null,203350.97377288464,{"$f":"IF(ExFlg=0,H65*VLOOKUP(A65,Trends!$A$3:$Z$94,22),H65*VLOOKUP(A65,Trends!$A$3:$Z$94,26))","v":121480.72496835157},81870.248804533068,null,74182.026336530849,null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:H,8)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,2))^($A65-2018),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:I,9)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,3))^($A65-2018),\"\")","v":""},"","","","",null,"",""]
[2081,147,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},34.349104792468466,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},30.228015980116851,null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},35.562436877302808,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},32.737803854243431,null,138531.37789250887,{"$f":"IF(ExFlg=0,E66*VLOOKUP(A66,Trends!$A$3:$Z$94,20),E66*VLOOKUP(A66,Trends!$A$3:$Z$94,24))","v":76785.759603385697},61745.618289123173,null,213315.17148775596,{"$f":"IF(ExFlg=0,H66*VLOOKUP(A66,Trends!$A$3:$Z$94,22),H66*VLOOKUP(A66,Trends!$A$3:$Z$94,26))","v":127433.28049180078},85881.890995955182,null,77836.54721458687,null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:H,8)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,2))^($A66-2018),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:I,9)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,3))^($A66-2018),\"\")","v":""},"","","","",null,"",""]
[2082,148,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},35.997861822506955,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},31.739416779122696,null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},37.269433847413346,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},34.341956243101357,null,{"$f":"IF(B67<65,D67*K67,D67*M67)","v":145457.94678713431},{"$f":"IF(ExFlg=0,E67*VLOOKUP(A67,Trends!$A$3:$Z$94,20),E67*VLOOKUP(A67,Trends!$A$3:$Z$94,24))","v":80625.047583554988},{"$f":"T67-U67","v":64832.89920357932},null,{"$f":"IF(B67<65,G67*P67,G67*R67)","v":223767.614890656},{"$f":"IF(ExFlg=0,H67*VLOOKUP(A67,Trends!$A$3:$Z$94,22),H67*VLOOKUP(A67,Trends!$A$3:$Z$94,26))","v":133677.511235899},{"$f":"X67-Y67","v":90090.103654756997},null,{"$f":"(1-PctUMP)*V67+PctUMP*Z67","v":81671.119695045942},null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:H,8)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,2))^($A67-2018),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:I,9)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,3))^($A67-2018),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AD67+(1-PCTMALE)*AE67),\"\")","v":""},"","",{"$f":"IF(AF67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AF67),6))","v":""},null,{"$f":"IF(B67<65,AB67*AG67*AH67*AI67,\"\")","v":""},""]
[{"$f":"1+A67","v":2083},{"$f":"1+B67","v":149},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},37.725759189987293,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},33.326387618078833,null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},39.058366672089186,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},36.024712099013321,null,152730.84412649105,{"$f":"IF(ExFlg=0,E68*VLOOKUP(A68,Trends!$A$3:$Z$94,20),E68*VLOOKUP(A68,Trends!$A$3:$Z$94,24))","v":84656.299962732737},68074.544163758314,null,234732.22802029812,{"$f":"IF(ExFlg=0,H68*VLOOKUP(A68,Trends!$A$3:$Z$94,22),H68*VLOOKUP(A68,Trends!$A$3:$Z$94,26))","v":140227.70928645803},94504.518733840086,null,85694.615310394729,null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:H,8)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,2))^($A68-2018),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:I,9)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,3))^($A68-2018),\"\")","v":""},"","",{"$f":"IF(B68<121,AH67/(1+IntRt),\"\")","v":""},"",null,"",""]
[2084,150,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},{"$f":"K68*J68","v":39.536595631106685},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},{"$f":"M68*L68","v":34.992706998982776},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},{"$f":"P68*O68","v":40.933168272349469},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},{"$f":"R68*Q68","v":37.78992299186497},null,160367.3863328156,{"$f":"IF(ExFlg=0,E69*VLOOKUP(A69,Trends!$A$3:$Z$94,20),E69*VLOOKUP(A69,Trends!$A$3:$Z$94,24))","v":88889.114960869396},71478.271371946204,null,246234.1071932927,{"$f":"IF(ExFlg=0,H69*VLOOKUP(A69,Trends!$A$3:$Z$94,22),H69*VLOOKUP(A69,Trends!$A$3:$Z$94,26))","v":147098.86704149446},99135.240151798236,null,89916.342748410156,null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:H,8)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,2))^($A69-2018),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:I,9)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,3))^($A69-2018),\"\")","v":""},"",{"$f":"IF(B69<121,AG68*(1-AF68),\"\")","v":""},"","",null,"",""]
[2085,151,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},41.434352221399806,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},36.742342348931913,null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},42.897960349422249,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},39.641629218466349,null,168385.75564945638,{"$f":"IF(ExFlg=0,E70*VLOOKUP(A70,Trends!$A$3:$Z$94,20),E70*VLOOKUP(A70,Trends!$A$3:$Z$94,24))","v":93333.570708912855},75052.18494054352,null,258299.57844576403,{"$f":"IF(ExFlg=0,H70*VLOOKUP(A70,Trends!$A$3:$Z$94,22),H70*VLOOKUP(A70,Trends!$A$3:$Z$94,26))","v":154306.71152652768},103992.86691923634,null,94346.069395278668,null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:H,8)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,2))^($A70-2018),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:I,9)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,3))^($A70-2018),\"\")","v":""},"","","","",null,"",""]
[2086,152,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},43.423201128026996,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},38.579459466378509,null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},44.95706244619452,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},41.584069050171195,null,176805.0434319292,{"$f":"IF(ExFlg=0,E71*VLOOKUP(A71,Trends!$A$3:$Z$94,20),E71*VLOOKUP(A71,Trends!$A$3:$Z$94,24))","v":98000.249244358522},78804.794187570675,null,270956.2577896064,{"$f":"IF(ExFlg=0,H71*VLOOKUP(A71,Trends!$A$3:$Z$94,22),H71*VLOOKUP(A71,Trends!$A$3:$Z$94,26))","v":161867.7403913275},109088.5173982789,null,98994.043940453528,null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:H,8)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,2))^($A71-2018),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:I,9)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,3))^($A71-2018),\"\")","v":""},"","","","",null,"",""]
[2087,153,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},45.507514782172294,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},40.508432439697437,null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},47.11500144361186,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},43.621688433629579,null,185645.29560352568,{"$f":"IF(ExFlg=0,E72*VLOOKUP(A72,Trends!$A$3:$Z$94,20),E72*VLOOKUP(A72,Trends!$A$3:$Z$94,24))","v":102900.26170657644},82745.033896949244,null,284233.1144212971,{"$f":"IF(ExFlg=0,H72*VLOOKUP(A72,Trends!$A$3:$Z$94,22),H72*VLOOKUP(A72,Trends!$A$3:$Z$94,26))","v":169799.25967050256},114433.85475079453,null,103871.02009558228,null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:H,8)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,2))^($A72-2018),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:I,9)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,3))^($A72-2018),\"\")","v":""},"","","","",null,"",""]
[2088,154,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},47.691875491716566,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},42.533854061682312,null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},49.376521512905228,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},45.759151166877423,null,194927.56038370196,{"$f":"IF(ExFlg=0,E73*VLOOKUP(A73,Trends!$A$3:$Z$94,20),E73*VLOOKUP(A73,Trends!$A$3:$Z$94,24))","v":108045.27479190528},86882.285591796681,null,298160.53702794062,{"$f":"IF(ExFlg=0,H73*VLOOKUP(A73,Trends!$A$3:$Z$94,22),H73*VLOOKUP(A73,Trends!$A$3:$Z$94,26))","v":178119.42339435717},120041.11363358345,null,108988.28148241466,null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:H,8)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,2))^($A73-2018),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:I,9)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,3))^($A73-2018),\"\")","v":""},"","","","",null,"",{"$f":"IF(AND(B73>=65,B73<121),AB73*AG73*AH73*AI73,\"\")","v":""}]
[2089,155,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},49.981085515318966,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},44.66054676476643,null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},51.74659454552468,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},48.001349574054416,null,204673.93840288708,{"$f":"IF(ExFlg=0,E74*VLOOKUP(A74,Trends!$A$3:$Z$94,20),E74*VLOOKUP(A74,Trends!$A$3:$Z$94,24))","v":113447.53853150054},91226.399871386544,null,312770.4033423097,{"$f":"IF(ExFlg=0,H74*VLOOKUP(A74,Trends!$A$3:$Z$94,22),H74*VLOOKUP(A74,Trends!$A$3:$Z$94,26))","v":186847.27514068066},125923.12820162904,null,114357.66774730932,null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:H,8)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,2))^($A74-2018),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:I,9)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,3))^($A74-2018),\"\")","v":""},"","","","",null,"",""]
[2090,156,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},52.380177620054276,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},46.893574103004752,null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},54.230431083709867,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},50.353415703183082,null,214907.63532303143,{"$f":"IF(ExFlg=0,E75*VLOOKUP(A75,Trends!$A$3:$Z$94,20),E75*VLOOKUP(A75,Trends!$A$3:$Z$94,24))","v":119119.91545807557},95787.719864955856,null,328096.15310608287,{"$f":"IF(ExFlg=0,H75*VLOOKUP(A75,Trends!$A$3:$Z$94,22),H75*VLOOKUP(A75,Trends!$A$3:$Z$94,26))","v":196002.791622574},132093.36148350887,null,119991.60196279659,null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:H,8)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,2))^($A75-2018),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:I,9)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,3))^($A75-2018),\"\")","v":""},"","","","",null,"",""]
[2091,157,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},54.894426145816887,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},49.238252808154989,null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},56.833491775727943,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},52.820733072639051,null,225653.01708918301,{"$f":"IF(ExFlg=0,E76*VLOOKUP(A76,Trends!$A$3:$Z$94,20),E76*VLOOKUP(A76,Trends!$A$3:$Z$94,24))","v":125075.91123097936},100577.10585820365,null,344172.86460828094,{"$f":"IF(ExFlg=0,H76*VLOOKUP(A76,Trends!$A$3:$Z$94,22),H76*VLOOKUP(A76,Trends!$A$3:$Z$94,26))","v":205606.92841208013},138565.93619620081,null,125903.11937963622,null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:H,8)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,2))^($A76-2018),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:I,9)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,3))^($A76-2018),\"\")","v":""},"","","","",null,"",""]
[2092,158,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},57.529358600816103,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0495000000000001},51.700165448562743,null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},59.561499380962886,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},55.408948993198358,null,236935.66794364218,{"$f":"IF(ExFlg=0,E77*VLOOKUP(A77,Trends!$A$3:$Z$94,20),E77*VLOOKUP(A77,Trends!$A$3:$Z$94,24))","v":131329.70679252833},105605.96115111385,null,361037.33497408667,{"$f":"IF(ExFlg=0,H77*VLOOKUP(A77,Trends!$A$3:$Z$94,22),H77*VLOOKUP(A77,Trends!$A$3:$Z$94,26))","v":215681.66790427204},145355.66706981463,null,132105.8975959341,null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:H,8)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,2))^($A77-2018),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:I,9)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,3))^($A77-2018),\"\")","v":""},"","","","",null,"",""]
[2093,159,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},60.290767813655279,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},54.259323638266601,null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},62.420451351249106,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0485},58.123987493865073,null,248663.98350685247,{"$f":"IF(ExFlg=0,E78*VLOOKUP(A78,Trends!$A$3:$Z$94,20),E78*VLOOKUP(A78,Trends!$A$3:$Z$94,24))","v":137830.5272787585},110833.45622809397,null,378728.16438781691,{"$f":"IF(ExFlg=0,H78*VLOOKUP(A78,Trends!$A$3:$Z$94,22),H78*VLOOKUP(A78,Trends!$A$3:$Z$94,26))","v":226250.06963158134},152478.09475623557,null,138596.68739565014,null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:H,8)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,2))^($A78-2018),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:I,9)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,3))^($A78-2018),\"\")","v":""},"","","","",null,"",""]
[2094,160,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},63.184724668710736,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},56.918030496541661,null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},65.41663301610906,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},60.943000887317531,null,260848.51869868822,{"$f":"IF(ExFlg=0,E79*VLOOKUP(A79,Trends!$A$3:$Z$94,20),E79*VLOOKUP(A79,Trends!$A$3:$Z$94,24))","v":144584.22311541767},116264.29558327055,null,397096.48036062601,{"$f":"IF(ExFlg=0,H79*VLOOKUP(A79,Trends!$A$3:$Z$94,22),H79*VLOOKUP(A79,Trends!$A$3:$Z$94,26))","v":237223.19800871302},159873.28235191299,null,145337.0987923214,null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:H,8)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,2))^($A79-2018),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:I,9)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,3))^($A79-2018),\"\")","v":""},"","","","",null,"",""]
[2095,161,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},66.217591452808847,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},59.707013990872198,null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},68.556631400882296,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},63.868264929908776,null,273630.09611492394,{"$f":"IF(ExFlg=0,E80*VLOOKUP(A80,Trends!$A$3:$Z$94,20),E80*VLOOKUP(A80,Trends!$A$3:$Z$94,24))","v":151668.85004807313},121961.24606685081,null,416157.1114179361,{"$f":"IF(ExFlg=0,H80*VLOOKUP(A80,Trends!$A$3:$Z$94,22),H80*VLOOKUP(A80,Trends!$A$3:$Z$94,26))","v":248609.91151313129},167547.19990480482,null,152352.03391199961,null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:H,8)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,2))^($A80-2018),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:I,9)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,3))^($A80-2018),\"\")","v":""},"","","","",null,"",""]
[2096,162,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},69.396035842543668,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},62.632657676424934,null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},71.847349708124653,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},66.933941646544397,null,287037.9708245552,{"$f":"IF(ExFlg=0,E81*VLOOKUP(A81,Trends!$A$3:$Z$94,20),E81*VLOOKUP(A81,Trends!$A$3:$Z$94,24))","v":159100.6237004287},127937.34712412651,null,436132.65276599705,{"$f":"IF(ExFlg=0,H81*VLOOKUP(A81,Trends!$A$3:$Z$94,22),H81*VLOOKUP(A81,Trends!$A$3:$Z$94,26))","v":260543.18726576157},175589.46550023547,null,159705.58488192706,null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:H,8)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,2))^($A81-2018),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:I,9)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,3))^($A81-2018),\"\")","v":""},"","","","",null,"",""]
[2097,163,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},72.727045562985765,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},65.70165790256975,null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},75.296022494114638,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},70.14677084557853,null,301102.83139495837,{"$f":"IF(ExFlg=0,E82*VLOOKUP(A82,Trends!$A$3:$Z$94,20),E82*VLOOKUP(A82,Trends!$A$3:$Z$94,24))","v":166896.5542617497},134206.27713320867,null,457067.02009876492,{"$f":"IF(ExFlg=0,H82*VLOOKUP(A82,Trends!$A$3:$Z$94,22),H82*VLOOKUP(A82,Trends!$A$3:$Z$94,26))","v":273049.26025451813},184017.75984424679,null,167414.09831217644,null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:H,8)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,2))^($A82-2018),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:I,9)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,3))^($A82-2018),\"\")","v":""},"","","","",null,"",""]
[2098,164,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},76.217943750009084,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},68.921039139795667,null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},78.910231573832149,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},73.513815846166295,null,315856.87013331131,{"$f":"IF(ExFlg=0,E83*VLOOKUP(A83,Trends!$A$3:$Z$94,20),E83*VLOOKUP(A83,Trends!$A$3:$Z$94,24))","v":175074.48542057542},140782.38471273589,null,479006.23706350557,{"$f":"IF(ExFlg=0,H83*VLOOKUP(A83,Trends!$A$3:$Z$94,22),H83*VLOOKUP(A83,Trends!$A$3:$Z$94,26))","v":286155.62474673497},192850.6123167706,null,175494.71000951773,null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:H,8)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,2))^($A83-2018),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:I,9)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,3))^($A83-2018),\"\")","v":""},"","","","",null,"",""]
[2099,165,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},79.876405050009524,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},72.298170057645649,null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},82.697922689376099,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},77.042479006782287,null,331333.85676984355,{"$f":"IF(ExFlg=0,E84*VLOOKUP(A84,Trends!$A$3:$Z$94,20),E84*VLOOKUP(A84,Trends!$A$3:$Z$94,24))","v":183653.13520618359},147680.72156365996,null,501998.53644255392,{"$f":"IF(ExFlg=0,H84*VLOOKUP(A84,Trends!$A$3:$Z$94,22),H84*VLOOKUP(A84,Trends!$A$3:$Z$94,26))","v":299891.09473457828},202107.44170797564,null,183965.38308227091,null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:H,8)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,2))^($A84-2018),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:I,9)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,3))^($A84-2018),\"\")","v":""},"","","","",null,"",""]
[2100,166,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},83.710472492409991,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},75.840780390470286,null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},86.667422978466149,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},80.740517999107837,null,347569.21575156588,{"$f":"IF(ExFlg=0,E85*VLOOKUP(A85,Trends!$A$3:$Z$94,20),E85*VLOOKUP(A85,Trends!$A$3:$Z$94,24))","v":192652.13883128657},154917.0769202793,null,526094.46619179647,{"$f":"IF(ExFlg=0,H85*VLOOKUP(A85,Trends!$A$3:$Z$94,22),H85*VLOOKUP(A85,Trends!$A$3:$Z$94,26))","v":314285.86728183809},211808.59890995838,null,192844.94788513865,null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:H,8)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,2))^($A85-2018),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:I,9)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,3))^($A85-2018),\"\")","v":""},"","","","",null,"",""]
[2101,167,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},87.72857517204568,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},79.556978629603321,null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},90.827459281432525,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},84.616062863065011,null,364600.10732339259,{"$f":"IF(ExFlg=0,E86*VLOOKUP(A86,Trends!$A$3:$Z$94,20),E86*VLOOKUP(A86,Trends!$A$3:$Z$94,24))","v":202092.09363401961},162508.01368937298,null,551347.0005690027,{"$f":"IF(ExFlg=0,H86*VLOOKUP(A86,Trends!$A$3:$Z$94,22),H86*VLOOKUP(A86,Trends!$A$3:$Z$94,26))","v":329371.58891136636},221975.41165763634,null,202153.14389287512,null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:H,8)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,2))^($A86-2018),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:I,9)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,3))^($A86-2018),\"\")","v":""},"","","","",null,"",""]
[2102,168,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},91.939546780303871,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},83.455270582453878,null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},95.187177326941296,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},88.677633880492138,null,382465.51258223882,{"$f":"IF(ExFlg=0,E87*VLOOKUP(A87,Trends!$A$3:$Z$94,20),E87*VLOOKUP(A87,Trends!$A$3:$Z$94,24))","v":211994.60622208653},170470.90636015229,null,577811.65659631486,{"$f":"IF(ExFlg=0,H87*VLOOKUP(A87,Trends!$A$3:$Z$94,22),H87*VLOOKUP(A87,Trends!$A$3:$Z$94,26))","v":345181.42517911195},232630.23141720291,null,211910.66359593623,null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:H,8)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,2))^($A87-2018),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:I,9)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,3))^($A87-2018),\"\")","v":""},"","","","",null,"",""]
[2103,169,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},96.352645025758463,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},87.544578840994106,null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},99.756161838634483,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},92.934160306755771,null,401206.32269876846,{"$f":"IF(ExFlg=0,E88*VLOOKUP(A88,Trends!$A$3:$Z$94,20),E88*VLOOKUP(A88,Trends!$A$3:$Z$94,24))","v":222382.34192696877},178823.98077179969,null,605546.61611293803,{"$f":"IF(ExFlg=0,H88*VLOOKUP(A88,Trends!$A$3:$Z$94,22),H88*VLOOKUP(A88,Trends!$A$3:$Z$94,26))","v":361750.13358770934},243796.4825252287,null,222139.19851575821,null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:H,8)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,2))^($A88-2018),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:I,9)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,3))^($A88-2018),\"\")","v":""},"","","","",null,"",""]
[2104,170,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},100.97757198699487,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},91.834263204202813,null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},104.54445760688894,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},97.395000001480057,null,420865.43251100805,{"$f":"IF(ExFlg=0,E89*VLOOKUP(A89,Trends!$A$3:$Z$94,20),E89*VLOOKUP(A89,Trends!$A$3:$Z$94,24))","v":233279.07668139023},187586.35582961782,null,634612.85368635913,{"$f":"IF(ExFlg=0,H89*VLOOKUP(A89,Trends!$A$3:$Z$94,22),H89*VLOOKUP(A89,Trends!$A$3:$Z$94,26))","v":379114.13999991945},255498.71368643967,null,232861.48744202527,null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:H,8)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,2))^($A89-2018),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:I,9)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,3))^($A89-2018),\"\")","v":""},"","","","",null,"",""]
[2105,171,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},105.82449544237063,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},96.334142101208741,null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},109.56259157201961,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},102.06996000155111,null,441487.83870404743,{"$f":"IF(ExFlg=0,E90*VLOOKUP(A90,Trends!$A$3:$Z$94,20),E90*VLOOKUP(A90,Trends!$A$3:$Z$94,24))","v":244709.75143877836},196778.08726526907,null,665074.27066330449,{"$f":"IF(ExFlg=0,H90*VLOOKUP(A90,Trends!$A$3:$Z$94,22),H90*VLOOKUP(A90,Trends!$A$3:$Z$94,26))","v":397311.61871991557},267762.65194338892,null,244101.36699923122,null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:H,8)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,2))^($A90-2018),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:I,9)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,3))^($A90-2018),\"\")","v":""},"","","","",null,"",""]
[2106,172,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},110.90407122360443,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},101.05451506416796,null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},114.82159596747655,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},106.96931808162557,null,463120.7428005457,{"$f":"IF(ExFlg=0,E91*VLOOKUP(A91,Trends!$A$3:$Z$94,20),E91*VLOOKUP(A91,Trends!$A$3:$Z$94,24))","v":256700.52925927847},206420.21354126724,null,696997.83565514314,{"$f":"IF(ExFlg=0,H91*VLOOKUP(A91,Trends!$A$3:$Z$94,22),H91*VLOOKUP(A91,Trends!$A$3:$Z$94,26))","v":416382.57641847152},280615.25923667161,null,255883.82465502247,null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:H,8)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,2))^($A91-2018),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:I,9)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,3))^($A91-2018),\"\")","v":""},"","","","",null,"",""]
[2107,173,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":3826.6272213000002},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},116.22746664233745,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},106.00618630231219,null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},120.33303257391543,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},112.1038453495436,null,485813.65919777245,{"$f":"IF(ExFlg=0,E92*VLOOKUP(A92,Trends!$A$3:$Z$94,20),E92*VLOOKUP(A92,Trends!$A$3:$Z$94,24))","v":269278.85519298312},216534.80400478933,null,730453.73176659003,{"$f":"IF(ExFlg=0,H92*VLOOKUP(A92,Trends!$A$3:$Z$94,22),H92*VLOOKUP(A92,Trends!$A$3:$Z$94,26))","v":436368.94008655817},294084.79168003186,null,268235.05428824329,null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:H,8)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,2))^($A92-2018),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:I,9)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,3))^($A92-2018),\"\")","v":""},"","","","",null,"",""]
[2108,174,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4582.8802652357654},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2474.1039835459746},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":6515.8668686967021},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":3826.6272213000002},null,null,121.80638504116965,null,111.20048943112548,null,null,126.10901813746338,null,117.48482992632171,null,509618.52849846322,{"$f":"IF(ExFlg=0,E93*VLOOKUP(A93,Trends!$A$3:$Z$94,20),E93*VLOOKUP(A93,Trends!$A$3:$Z$94,24))","v":282473.51909743925},227145.00940102397,null,765515.51089138642,{"$f":"IF(ExFlg=0,H93*VLOOKUP(A93,Trends!$A$3:$Z$94,22),H93*VLOOKUP(A93,Trends!$A$3:$Z$94,26))","v":457314.64921071299},308200.86168067344,null,281182.51444029791,null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:H,8)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,2))^($A93-2018),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:I,9)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,3))^($A93-2018),\"\")","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,{"$f":"SUM(AK3:AK93)*Part","v":0},{"$f":"SUM(AL3:AL93)","v":22928.374362438011},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":9642},{"$f":"B1","v":9642},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK95*AK96","v":0},{"$f":"AL95*AL96","v":221075385.60262731},"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK97*(1+PctMarried)","v":0},{"$f":"AL97*(1+PctMarried)","v":320559309.12380958},"w/ Spouses"]
[]
[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",{"$f":"AK98+AL98","v":320559309.12380958}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",null,{"$f":"SUM(AK3:AL3)*AK96*(1+PctMarried)","v":34359893.355824649}]

{"sheet":"Log","index":6,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[0,1,0,4],[0,6,0,9]]}
[null,"Actives Cohort",null,null,null,null,"Inactive Cohorts"]
[null,"1","2","3","4",null,"1","2","3","4"]
[null,"20-38","39-48","49-56","57+",null,"20-65","66-70","71-77","78+",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,{"$f":"SUM(B5:E5)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B6:E6,G6:J6)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B7:E7,G7:J7)","v":0}]
["PVFB",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B8:E8,G6:J6)","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,{"$f":"SUM(B10:E10)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B11:E11,G11:J11)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B12:E12,G12:J12)","v":0}]
["PVFB"]
["Run 3 -  EoP Data, EoP Discount Rate, New HC Assumptions -1% Sensitvity"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:E15)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B16:E16,G16:J16)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B17:E17,G17:J17)","v":0}]
["PVFB"]
["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,{"$f":"SUM(B20:E20)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B21:E21,G21:J21)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B22:E22,G22:J22)","v":0}]
["PVFB"]
["Run 5 - EoP Data, EoP Discount Rate -1% Sensitivity, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:E25)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B26:E26,G26:J26)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(B30:E30)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B31:E31,G31:J31)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B32:E32,G32:J32)","v":0}]
["PVFB"]

{"sheet":"Lookups","index":7,"n_rows":103,"n_cols":25,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
[null,"Insured","Insured","UMP ","UMP","Retire","Retire","Mortality","Mortality",null,null,"Disability","Disability",null,null,"Term ","Term","2017 Discount",3.5799999999999998E-2,null,null,"100% Scale BB"]
["Age","Gross","Premium","Gross","Premium","Male","Female","Male","Female",null,null,"Male","Female",null,"MS","Male","Female","2018 Discount",3.8699999999999998E-2,null,"Age","Male","Female"]
[20,3375.508414025061,9144.8049339914669,2216.3897641747367,8673.2778210000015,0,0,3.1399999999999999E-4,1.8000000000000001E-4,null,null,0,0,null,0,0.26239699999999999,0.26239699999999999,null,null,null,20,3.0000000000000001E-3,3.0000000000000001E-3,null,"Sources"]
[{"$f":"1+A3","v":21},3812.2898352502189,9144.8049339914669,2503.1844513705441,8673.2778210000015,0,0,3.2699999999999998E-4,1.8100000000000001E-4,null,null,0,0,null,{"$f":"1+O3","v":1},0.154534,0.16774700000000001,null,"Int Rt",null,21,3.0000000000000001E-3,3.0000000000000001E-3,null,"Premiums/Costs/Trends"]
[22,4310.1003392328566,9144.8049339914669,2830.0513943219185,8673.2778210000015,0,0,3.3799999999999998E-4,1.8200000000000001E-4,null,null,0,0,null,2,0.10068299999999999,0.117007,null,3.5799999999999998E-2,null,22,3.0000000000000001E-3,3.0000000000000001E-3,null,"Mortality"]
[23,4877.9623592737744,9144.8049339914669,3202.9148055543451,8673.2778210000015,0,0,3.4699999999999998E-4,1.84E-4,null,null,1.7E-5,0,null,3,7.5235999999999997E-2,9.2904E-2,null,null,null,23,3.0000000000000001E-3,3.0000000000000001E-3]
[24,5526.2825296322198,9144.8049339914669,3628.6077766514204,8673.2778210000015,0,0,3.5300000000000002E-4,1.8699999999999999E-4,null,null,3.4999999999999997E-5,0,null,4,6.3051999999999997E-2,7.6023999999999994E-2,null,"Part %",null,24,3.0000000000000001E-3,3.0000000000000001E-3]
[25,6267.068883248061,9144.8049339914669,4115.0148922736471,8673.2778210000015,0,0,3.5599999999999998E-4,1.9000000000000001E-4,null,null,5.1999999999999997E-5,0,null,5,5.4442999999999998E-2,6.6544000000000006E-2,null,0.65,null,25,3.0000000000000001E-3,3.0000000000000001E-3]
[26,7114.1825782193418,9144.8049339914669,4671.2375160750853,8673.2778210000015,0,0,3.5599999999999998E-4,1.9599999999999999E-4,null,null,6.8999999999999997E-5,0,null,6,4.4873999999999997E-2,5.7855999999999998E-2,null,null,null,26,3.0000000000000001E-3,3.0000000000000001E-3]
[27,7075.8629249760361,9144.8049339914669,4646.0764779391684,8673.2778210000015,0,0,3.5799999999999997E-4,2.03E-4,null,null,8.6000000000000003E-5,0,null,7,4.1778000000000003E-2,5.3301000000000001E-2,null,null,null,27,3.0000000000000001E-3,3.0000000000000001E-3]
[28,7039.9110818312874,9144.8049339914669,4622.4701656244652,8673.2778210000015,0,0,3.6200000000000002E-4,2.1100000000000001E-4,null,null,9.6000000000000002E-5,1.9000000000000001E-5,null,8,3.8894999999999999E-2,4.9105000000000003E-2,null,null,null,28,3.0000000000000001E-3,3.0000000000000001E-3]
[29,7006.3158078568858,9144.8049339914669,4600.4111982336171,8673.2778210000015,0,0,3.7199999999999999E-4,2.23E-4,null,null,1.06E-4,3.6999999999999998E-5,null,9,3.6211E-2,4.5239000000000001E-2,null,null,null,29,3.0000000000000001E-3,3.0000000000000001E-3]
[30,6975.0666512608459,9144.8049339914669,4579.8927130233451,8673.2778210000015,0,0,3.8999999999999999E-4,2.3499999999999999E-4,null,null,1.15E-4,5.5999999999999999E-5,null,10,3.3711999999999999E-2,4.1676999999999999E-2,null,"% in UMP",null,30,3.0000000000000001E-3,3.0000000000000001E-3]
[31,6946.1539461561133,9144.8049339914669,4560.9083632827505,8673.2778210000015,0,0,4.2099999999999999E-4,2.5000000000000001E-4,null,null,1.25E-4,7.3999999999999996E-5,null,11,3.1385999999999997E-2,3.8396E-2,null,0.66666999999999998,null,31,3.0000000000000001E-3,3.0000000000000001E-3]
[32,7539.3318707316748,9144.8049339914669,4950.3944222578584,8673.2778210000015,0,0,4.73E-4,2.9100000000000003E-4,null,null,1.35E-4,9.2999999999999997E-5,null,12,2.9219999999999999E-2,3.5373000000000002E-2,null,null,null,32,3.0000000000000001E-3,3.0000000000000001E-3]
[33,8190.5124552941606,9144.8049339914669,5377.9655587020479,8673.2778210000015,0,0,5.3200000000000003E-4,3.3199999999999999E-4,null,null,1.4200000000000001E-4,1.26E-4,null,13,2.7203999999999999E-2,3.2587999999999999E-2,null,null,null,33,3.0000000000000001E-3,3.0000000000000001E-3]
[34,8906.0155242970268,9144.8049339914669,5847.7714271684426,8673.2778210000015,0,0,5.9800000000000001E-4,3.7300000000000001E-4,null,null,1.4899999999999999E-4,1.6000000000000001E-4,null,14,2.5326999999999999E-2,3.0023000000000001E-2,null,null,null,34,3.0000000000000001E-3,3.0000000000000001E-3]
[35,9692.8994299832102,9144.8049339914669,6364.4466063110376,8673.2778210000015,0,0,6.6500000000000001E-4,4.1199999999999999E-4,null,null,1.56E-4,1.94E-4,null,15,2.3578999999999999E-2,2.7659E-2,null,null,null,35,3.0000000000000001E-3,3.0000000000000001E-3]
[36,10559.050808535665,9144.8049339914669,6933.1695335938675,8673.2778210000015,0,0,7.3200000000000001E-4,4.4999999999999999E-4,null,null,1.64E-4,2.2800000000000001E-4,null,16,2.1951999999999999E-2,2.5482000000000001E-2,null,"Sens",null,36,3.0000000000000001E-3,3.0000000000000001E-3]
[37,10781.988530791481,9144.8049339914669,7079.5524849917001,8673.2778210000015,0,0,7.9699999999999997E-4,4.8700000000000002E-4,null,null,1.7100000000000001E-4,2.6200000000000003E-4,null,17,2.0437E-2,2.3474999999999999E-2,null,0,null,37,3.0000000000000001E-3,3.0000000000000001E-3]
[38,11009.645929127035,9144.8049339914669,7229.0344189487596,8673.2778210000015,0,0,8.5599999999999999E-4,5.2499999999999997E-4,null,null,1.92E-4,2.6600000000000001E-4,null,18,1.9026999999999999E-2,2.1627E-2,null,null,null,38,3.0000000000000001E-3,3.0000000000000001E-3]
[39,11242.12319043286,9144.8049339914669,7381.6811190952503,8673.2778210000015,0,0,9.1299999999999997E-4,5.6700000000000001E-4,null,null,2.13E-4,2.7099999999999997E-4,null,19,1.7714000000000001E-2,1.9924999999999998E-2,null,"ExFlg",null,39,3.0000000000000001E-3,3.0000000000000001E-3]
[40,11479.522634023237,9144.8049339914669,7537.5597692303454,8673.2778210000015,0,0,9.6699999999999998E-4,6.1399999999999996E-4,null,null,2.3499999999999999E-4,2.7500000000000002E-4,null,20,1.5311E-2,1.8001E-2,null,1,null,40,3.0000000000000001E-3,3.0000000000000001E-3]
[41,11721.948757144199,9144.8049339914669,7696.7389832031577,8673.2778210000015,0,0,1.0219999999999999E-3,6.69E-4,null,null,2.5599999999999999E-4,2.7900000000000001E-4,null,21,1.3244000000000001E-2,1.5807000000000002E-2,null,null,null,41,3.0000000000000001E-3,3.0000000000000001E-3]
[42,11446.202111978966,9144.8049339914669,7515.6812094045363,8673.2778210000015,0,0,1.0820000000000001E-3,7.3300000000000004E-4,null,null,2.7700000000000001E-4,2.8299999999999999E-4,null,22,1.1457E-2,1.388E-2,null,"Married %",null,42,3.0000000000000001E-3,3.0000000000000001E-3]
[43,11177.009274822005,9144.8049339914669,7338.9267259810385,8673.2778210000015,0,0,1.1509999999999999E-3,8.0699999999999999E-4,null,null,3.4400000000000001E-4,3.4499999999999998E-4,null,23,9.9100000000000004E-3,1.2187999999999999E-2,null,0.45,null,43,3.0000000000000001E-3,3.0000000000000001E-3]
[44,10914.212891006175,9144.8049339914669,7166.372212417069,8673.2778210000015,0,0,1.2310000000000001E-3,8.8800000000000001E-4,null,null,4.0999999999999999E-4,4.06E-4,null,24,8.5730000000000008E-3,1.0702E-2,null,null,null,44,3.0000000000000001E-3,3.0000000000000001E-3]
[45,10657.659421017061,9144.8049339914669,6997.9168532612584,8673.2778210000015,0,0,1.323E-3,9.7499999999999996E-4,null,null,4.7600000000000002E-4,4.6700000000000002E-4,null,25,7.4149999999999997E-3,9.3970000000000008E-3,null,"Valuation Year",null,45,3.0000000000000001E-3,3.0000000000000001E-3]
[46,10407.199047132934,9144.8049339914669,6833.4622768253839,8673.2778210000015,0,0,1.4289999999999999E-3,1.065E-3,null,null,5.4199999999999995E-4,5.2800000000000004E-4,null,26,6.4149999999999997E-3,8.2520000000000007E-3,null,2018,null,46,3.0000000000000001E-3,3.0000000000000001E-3]
[47,10309.735786341276,9144.8049339914669,6769.4670054982917,8673.2778210000015,0,0,1.531E-3,1.1590000000000001E-3,null,null,6.0899999999999995E-4,5.8900000000000001E-4,null,27,5.5490000000000001E-3,7.2459999999999998E-3,null,null,null,47,3.0000000000000001E-3,3.0000000000000001E-3]
[48,10213.428278595704,9144.8049339914669,6706.2306122323316,8673.2778210000015,0,0,1.6429999999999999E-3,1.256E-3,null,null,7.1299999999999998E-4,7.27E-4,null,28,4.7999999999999996E-3,6.3629999999999997E-3,null,null,null,48,3.0000000000000001E-3,3.0000000000000001E-3]
[49,10118.261350387986,9144.8049339914669,6643.7431339626628,8673.2778210000015,0,0,1.7619999999999999E-3,1.359E-3,null,null,8.1700000000000002E-4,8.6499999999999999E-4,null,29,4.1520000000000003E-3,5.587E-3,null,null,null,49,3.0000000000000001E-3,3.0000000000000001E-3]
[50,10024.220034423182,9144.8049339914669,6581.994743025979,8673.2778210000015,0,0,1.89E-3,1.4679999999999999E-3,null,null,9.2199999999999997E-4,1.003E-3,null,30,3.591E-3,4.9059999999999998E-3,null,null,null,50,3.0000000000000001E-3,3.0000000000000001E-3]
[51,9931.2895667869434,9144.8049339914669,6520.9757453005432,8673.2778210000015,0,0,2.0249999999999999E-3,1.588E-3,null,null,1.026E-3,1.1410000000000001E-3,null,31,3.591E-3,4.9059999999999998E-3,null,null,null,51,3.0000000000000001E-3,3.0000000000000001E-3]
[52,10155.533758129206,9144.8049339914669,6668.2165346932115,8673.2778210000015,0,0,2.32E-3,1.755E-3,null,null,1.1310000000000001E-3,1.2780000000000001E-3,null,32,3.591E-3,4.9059999999999998E-3,null,null,null,52,3.0000000000000001E-3,3.0000000000000001E-3]
[{"$f":"1+A35","v":53},10385.556131356949,9144.8049339914669,6819.2513311859702,8673.2778210000015,0,0,2.5270000000000002E-3,1.9120000000000001E-3,null,null,1.6310000000000001E-3,1.7799999999999999E-3,null,{"$f":"1+O35","v":33},3.591E-3,4.9059999999999998E-3,null,null,null,53,3.0000000000000001E-3,3.0000000000000001E-3]
[54,10621.52018117316,9144.8049339914669,6974.1874868962468,8673.2778210000015,0,0,2.7620000000000001E-3,2.0530000000000001E-3,null,null,2.1299999999999999E-3,2.281E-3,null,34,3.591E-3,4.9059999999999998E-3,null,null,null,54,3.0000000000000001E-3,4.0000000000000001E-3]
[55,10863.594289914119,9144.8049339914669,7133.1355632061841,8673.2778210000015,0.02,0.02,3.0279999999999999E-3,2.215E-3,null,null,2.63E-3,2.7820000000000002E-3,null,35,3.591E-3,4.9059999999999998E-3,null,null,null,55,3.0000000000000001E-3,5.0000000000000001E-3]
[56,11111.951877928128,9144.8049339914669,7296.2094295026845,8673.2778210000015,0.03,0.02,3.4329999999999999E-3,2.4380000000000001E-3,null,null,3.3860000000000001E-3,3.2829999999999999E-3,null,36,3.591E-3,4.9059999999999998E-3,null,null,null,56,3.0000000000000001E-3,6.0000000000000001E-3]
[57,11564.87171039462,9144.8049339914669,7593.6007402856458,8673.2778210000015,0.04,0.02,3.908E-3,2.7230000000000002E-3,null,null,4.1799999999999997E-3,3.7829999999999999E-3,null,37,3.591E-3,4.9059999999999998E-3,null,null,null,57,4.0000000000000001E-3,7.0000000000000001E-3]
[58,12036.81235443012,9144.8049339914669,7903.4812901122295,8673.2778210000015,0.05,0.02,4.2880000000000001E-3,3.0100000000000001E-3,null,null,5.1599999999999997E-3,5.084E-3,null,38,3.591E-3,4.9059999999999998E-3,null,null,null,58,5.0000000000000001E-3,8.0000000000000002E-3]
[59,12528.594895284783,9144.8049339914669,8226.3902110735889,8673.2778210000015,0.06,0.04,4.7320000000000001E-3,3.3340000000000002E-3,null,null,6.3699999999999998E-3,6.3839999999999999E-3,null,39,3.591E-3,4.9059999999999998E-3,null,null,null,59,6.0000000000000001E-3,8.9999999999999993E-3]
[60,13041.076723617531,9144.8049339914669,8562.8904737245084,8673.2778210000015,7.0000000000000007E-2,0.06,5.2389999999999997E-3,3.7060000000000001E-3,null,null,7.8630000000000002E-3,7.6810000000000003E-3,null,40,3.591E-3,4.9059999999999998E-3,null,null,null,60,7.0000000000000001E-3,0.01]
[61,13575.153173149785,9144.8049339914669,8913.5699623818273,8673.2778210000015,0.08,0.13,5.8389999999999996E-3,4.1419999999999998E-3,null,null,9.7070000000000004E-3,8.9770000000000006E-3,null,41,3.591E-3,4.9059999999999998E-3,null,null,null,61,8.0000000000000002E-3,1.0999999999999999E-2]
[62,14277.765582492048,9144.8049339914669,9374.9117043267743,8673.2778210000015,0.24,0.2,6.5230000000000002E-3,4.6779999999999999E-3,null,null,1.1983000000000001E-2,1.0271000000000001E-2,null,42,3.591E-3,4.9059999999999998E-3,null,null,null,62,8.9999999999999993E-3,1.2E-2]
[63,15019.577211177715,9144.8049339914669,9861.9920124563596,8673.2778210000015,0.22,0.18,7.3080000000000003E-3,5.3569999999999998E-3,null,null,1.0244E-2,9.1529999999999997E-3,null,43,3.591E-3,4.9059999999999998E-3,null,null,null,63,0.01,1.2E-2]
[64,15802.909081975591,9144.8049339914669,10376.334891554889,8673.2778210000015,0.56000000000000005,0.56000000000000005,8.2050000000000005E-3,6.1539999999999997E-3,null,null,8.3129999999999992E-3,6.9369999999999996E-3,null,44,3.591E-3,4.9059999999999998E-3,null,null,null,64,1.0999999999999999E-2,1.2E-2]
[65,3735.3413635200004,2474.1039835459746,5310.8493244800011,3826.6272213000002,0.4,0.4,9.077E-3,6.9360000000000003E-3,null,null,6.1460000000000004E-3,5.2570000000000004E-3,null,45,3.591E-3,4.9059999999999998E-3,null,null,null,65,1.2E-2,1.2E-2]
[66,3820.2215486885461,2474.1039835459746,5431.5306371645165,3826.6272213000002,0.24,0.24,1.0064E-2,7.8100000000000001E-3,null,null,4.5440000000000003E-3,3.9849999999999998E-3,null,46,3.591E-3,4.9059999999999998E-3,null,null,null,66,1.2999999999999999E-2,1.2E-2]
[67,3907.0608323907863,2474.1039835459746,5554.9973654897112,3826.6272213000002,0.24,0.24,1.1179E-2,8.8149999999999999E-3,null,null,3.3600000000000001E-3,3.0200000000000001E-3,null,47,3.591E-3,4.9059999999999998E-3,null,null,null,67,1.4E-2,1.2E-2]
[68,3995.9051057848055,2474.1039835459746,5681.3147567893338,3826.6272213000002,0.24,0.24,1.2246E-2,9.7870000000000006E-3,null,null,2.4840000000000001E-3,2.2889999999999998E-3,null,48,3.591E-3,4.9059999999999998E-3,null,null,null,68,1.4999999999999999E-2,1.2E-2]
[69,4086.8013497492984,2474.1039835459746,5810.5496077449925,3826.6272213000002,0.24,0.24,1.3613999999999999E-2,1.0819E-2,null,null,1.8370000000000001E-3,1.735E-3,null,49,3.591E-3,4.9059999999999998E-3,null,null,null,69,1.4999999999999999E-2,1.2E-2]
[70,4179.7976610774731,2474.1039835459746,5942.7703016282394,3826.6272213000002,1,1,1.5086E-2,1.1958E-2,null,null,1.358E-3,1.315E-3,null,50,3.591E-3,4.9059999999999998E-3,null,null,null,70,1.4999999999999999E-2,1.2E-2]
[71,4274.9432793073247,2474.1039835459746,6078.0468464474479,3826.6272213000002,{"$f":"F53","v":1},{"$f":"G53","v":1},1.6917000000000001E-2,1.3472E-2,null,null,1.0039999999999999E-3,9.9599999999999992E-4,null,null,null,null,null,null,null,71,1.4999999999999999E-2,1.2E-2]
[72,4328.8391241248682,2474.1039835459746,6154.6751111345593,3826.6272213000002,1,1,1.8717999999999999E-2,1.495E-2,null,null,7.4200000000000004E-4,7.5500000000000003E-4,null,null,null,null,null,null,null,72,1.4999999999999999E-2,1.2E-2]
[73,4383.4222314776089,2474.1039835459746,6232.2805149322621,3826.6272213000002,1,1,2.0782999999999999E-2,1.6629000000000001E-2,null,null,5.4900000000000001E-4,5.7200000000000003E-4,null,null,null,null,null,null,null,73,1.4999999999999999E-2,1.2E-2]
[74,4438.7014611500608,2474.1039835459746,6310.8756545439865,3826.6272213000002,1,1,2.3148999999999999E-2,1.8484E-2,null,null,4.06E-4,4.3399999999999998E-4,null,null,null,null,null,null,null,74,1.4999999999999999E-2,1.2E-2]
[75,4494.685788314292,2474.1039835459746,6390.4732907294001,3826.6272213000002,1,1,2.5826000000000002E-2,2.0486000000000001E-2,null,null,2.9999999999999997E-4,3.2899999999999997E-4,null,null,null,null,null,null,null,75,1.4999999999999999E-2,1.2E-2]
[76,4551.3843050468749,2474.1039835459746,6471.0863504611671,3826.6272213000002,1,1,2.8823000000000001E-2,2.2616000000000001E-2,null,null,2.22E-4,2.4899999999999998E-4,null,null,null,null,null,null,null,76,1.4999999999999999E-2,1.2E-2]
[77,4576.6182812517727,2474.1039835459746,6506.9636220226012,3826.6272213000002,1,1,3.2125000000000001E-2,2.4917999999999999E-2,null,null,1.64E-4,1.8900000000000001E-4,null,null,null,null,null,null,null,77,1.4999999999999999E-2,1.2E-2]
[78,4601.995838440982,2474.1039835459746,6543.0450347890537,3826.6272213000002,1,1,3.5734000000000002E-2,2.7444E-2,null,null,1.21E-4,1.4300000000000001E-4,null,null,null,null,null,null,null,78,1.4999999999999999E-2,1.2E-2]
[79,4627.5178131170715,2474.1039835459746,6579.3317780869038,3826.6272213000002,1,1,3.9708E-2,3.0252000000000001E-2,null,null,9.0000000000000006E-5,1.08E-4,null,null,null,null,null,null,null,79,1.4999999999999999E-2,1.2E-2]
[80,4653.1850467571167,2474.1039835459746,6615.8250483152069,3826.6272213000002,1,1,4.4130000000000003E-2,3.3398999999999998E-2,null,null,0,0,null,null,null,null,null,null,null,80,1.4999999999999999E-2,1.2E-2]
[81,4678.9983858427813,2474.1039835459746,6652.5260489884749,3826.6272213000002,1,1,4.9036999999999997E-2,3.6917999999999999E-2,null,null,0,0,null,null,null,null,null,null,null,81,1.4999999999999999E-2,1.2E-2]
[82,4665.070547879006,2474.1039835459746,6632.7236755701369,3826.6272213000002,1,1,5.4882E-2,4.0862000000000002E-2,null,null,0,0,null,null,null,null,null,null,null,82,1.4999999999999999E-2,1.2E-2]
[83,4651.2088492375788,2474.1039835459746,6613.0153379544608,3826.6272213000002,1,1,6.1316000000000002E-2,4.5298999999999999E-2,null,null,0,0,null,null,null,null,null,null,null,83,1.4999999999999999E-2,1.2E-2]
[84,4637.4129400229613,2474.1039835459746,6593.4005386657245,3826.6272213000002,1,1,6.8348999999999993E-2,5.0298000000000002E-2,null,null,0,0,null,null,null,null,null,null,null,84,1.4999999999999999E-2,1.2E-2]
[{"$f":"1+A67","v":85},4623.6824722232459,2474.1039835459746,6573.8787829063167,3826.6272213000002,1,1,7.6013999999999998E-2,5.5939000000000003E-2,null,null,0,0,null,null,null,null,null,null,null,85,1.4999999999999999E-2,1.2E-2]
[86,4610.0170996999877,2474.1039835459746,6554.4495785422914,3826.6272213000002,1,1,8.4376999999999994E-2,6.232E-2,null,null,0,0,null,null,null,null,null,null,null,86,1.4999999999999999E-2,1.2E-2]
[87,4596.4164781780946,2474.1039835459746,6535.1124360889808,3826.6272213000002,1,1,9.5273999999999998E-2,6.9504999999999997E-2,null,null,0,0,null,null,null,null,null,null,null,87,1.4E-2,1.2E-2]
[88,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.10749400000000001,7.7521000000000007E-2,null,null,0,0,null,null,null,null,null,null,null,88,1.2999999999999999E-2,1.2E-2]
[89,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.12117700000000001,8.6345000000000005E-2,null,null,0,0,null,null,null,null,null,null,null,89,1.2E-2,1.2E-2]
[90,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.136376,9.7642999999999994E-2,null,null,0,0,null,null,null,null,null,null,null,90,1.0999999999999999E-2,1.0999999999999999E-2]
[91,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.153056,0.10989,null,null,0,0,null,null,null,null,null,null,null,91,0.01,0.01]
[92,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.169767,0.122887,null,null,0,0,null,null,null,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3]
[93,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.187447,0.13639999999999999,null,null,0,0,null,null,null,null,null,null,null,93,8.0000000000000002E-3,8.0000000000000002E-3]
[94,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.20590900000000001,0.15018999999999999,null,null,0,0,null,null,null,null,null,null,null,94,7.0000000000000001E-3,7.0000000000000001E-3]
[95,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.22495599999999999,0.16403200000000001,null,null,0,0,null,null,null,null,null,null,null,95,6.0000000000000001E-3,6.0000000000000001E-3]
[96,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.24441299999999999,0.177728,null,null,0,0,null,null,null,null,null,null,null,96,5.0000000000000001E-3,5.0000000000000001E-3]
[97,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.26414399999999999,0.191084,null,null,0,0,null,null,null,null,null,null,null,97,4.0000000000000001E-3,4.0000000000000001E-3]
[98,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.27898099999999998,0.20025899999999999,null,null,0,0,null,null,null,null,null,null,null,98,4.0000000000000001E-3,4.0000000000000001E-3]
[99,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.29869699999999999,0.21215700000000001,null,null,0,0,null,null,null,null,null,null,null,99,3.0000000000000001E-3,3.0000000000000001E-3]
[100,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.31282300000000002,0.21920600000000001,null,null,0,0,null,null,null,null,null,null,null,100,3.0000000000000001E-3,3.0000000000000001E-3]
[101,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.33236100000000002,0.22906199999999999,null,null,0,0,null,null,null,null,null,null,null,101,2E-3,2E-3]
[102,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.34593499999999999,0.23616799999999999,null,null,0,0,null,null,null,null,null,null,null,102,2E-3,2E-3]
[103,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.36505100000000001,0.24995600000000001,null,null,0,0,null,null,null,null,null,null,null,103,1E-3,1E-3]
[104,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.37620399999999998,0.26129599999999997,null,null,0,0,null,null,null,null,null,null,null,104,1E-3,1E-3]
[105,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.39200299999999999,0.279055,null,null,0,0,null,null,null,null,null,null,null,105,0,0]
[106,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.39788600000000002,0.29311599999999999,null,null,0,0,null,null,null,null,null,null,null,106,0,0]
[107,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.307811,null,null,0,0,null,null,null,null,null,null,null,107,0,0]
[108,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.32272499999999998,null,null,0,0,null,null,null,null,null,null,null,108,0,0]
[109,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.33744099999999999,null,null,0,0,null,null,null,null,null,null,null,109,0,0]
[110,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.35154400000000002,null,null,0,0,null,null,null,null,null,null,null,110,0,0]
[111,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.36461700000000002,null,null,0,0,null,null,null,null,null,null,null,111,0,0]
[112,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.37624600000000002,null,null,0,0,null,null,null,null,null,null,null,112,0,0]
[113,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.386015,null,null,0,0,null,null,null,null,null,null,null,113,0,0]
[114,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.393507,null,null,0,0,null,null,null,null,null,null,null,114,0,0]
[115,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.398308,null,null,0,0,null,null,null,null,null,null,null,115,0,0]
[116,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,116,0,0]
[117,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,117,0,0]
[118,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,118,0,0]
[119,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,119,0,0]
[120,4582.8802652357654,2474.1039835459746,6515.8668686967021,3826.6272213000002,1,1,1,1,null,null,0,0,null,null,null,null,null,null,null,120,0,0]

{"sheet":"Trends","index":8,"n_rows":94,"n_cols":26,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,22,0,25],[1,22,1,23],[1,24,1,25],[0,1,0,8],[0,9,0,16],[0,18,0,21],[1,18,1,19],[1,20,1,21],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,15,1,16],[1,13,1,14],[1,11,1,12]]}
["Beginning of ","Costs w/o Excise Tax",null,null,null,null,null,null,null,"Costs w/ Excise Tax",null,null,null,null,null,null,null,null,"Premiums w/o Excise Tax",null,null,null,"Premiums w/ Excise Tax"]
["Year","Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,"Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,null,"Insured Medicare",null,"UMP Medicare",null,"Insured Medicare",null,"UMP Medicare"]
[1950,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,null,1.046,null,1.0489999999999999,null,1.048]
[2018,1.0685,null,1.0740000000000001,null,1.0685,null,1.0740000000000001,null,1.0685,null,1.0740000000000001,null,1.0685,null,1.0740000000000001,null,null,{"$f":"110.27%+Sens","v":1.1027},1,{"$f":"109.25% + Sens","v":1.0925},1,{"$f":"110.27%+Sens","v":1.1027},1,{"$f":"109.25% + Sens","v":1.0925},1]
[{"$f":"1+A4","v":2019},1.0620000000000001,null,1.0634999999999999,null,1.0625,null,1.0640000000000001,null,1.0625,null,1.0634999999999999,null,1.0625,null,1.0640000000000001,null,null,{"$f":"D5+Sens","v":1.0634999999999999},{"$f":"T4*S4","v":1.1027},{"$f":"H5+Sens","v":1.0640000000000001},{"$f":"V4*U4","v":1.0925},{"$f":"L5+Sens","v":1.0634999999999999},{"$f":"X4*W4","v":1.1027},{"$f":"P5+Sens","v":1.0640000000000001},{"$f":"Z4*Y4","v":1.0925}]
[2020,1.0545,null,1.0535000000000001,null,1.0549999999999999,null,1.054,null,1.0555000000000001,null,1.0535000000000001,null,1.0549999999999999,null,1.054,null,null,1.0535000000000001,{"$f":"T5*S5","v":1.1727214499999998},1.054,1.16242,1.0535000000000001,{"$f":"X5*W5","v":1.1727214499999998},1.054,{"$f":"Z5*Y5","v":1.16242}]
[2021,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0545,null,1.056,null,1.054,null,1.0549999999999999,null,1.0545,null,null,1.054,1.235462047575,1.0545,1.2251906800000001,1.054,1.235462047575,1.0545,1.2251906800000001]
[2022,1.0555000000000001,null,1.0545,null,1.0555000000000001,null,1.0549999999999999,null,1.0565,null,1.0545,null,1.0555000000000001,null,1.0549999999999999,null,null,1.0545,1.3021769981440501,1.0549999999999999,1.29196357206,1.0545,1.3021769981440501,1.0549999999999999,1.29196357206]
[2023,1.056,null,1.0549999999999999,null,1.056,null,1.0555000000000001,null,1.0569999999999999,null,1.0549999999999999,null,1.0569999999999999,null,1.0555000000000001,null,null,1.0549999999999999,1.3731456445429009,1.0555000000000001,1.3630215685233,1.0549999999999999,1.3731456445429009,1.0555000000000001,1.3630215685233]
[2024,1.056,null,1.0555000000000001,null,1.0565,null,1.056,null,1.0569999999999999,null,1.0555000000000001,null,1.0585,null,1.056,null,null,1.0555000000000001,1.4486686549927603,1.056,1.4386692655763433,1.0555000000000001,1.4486686549927603,1.056,1.4386692655763433]
[2025,1.0565,null,1.056,null,1.0569999999999999,null,1.0565,null,1.0575000000000001,null,1.056,null,1.0594999999999999,null,1.0565,null,null,1.056,1.5290697653448586,1.0565,1.5192347444486187,1.056,1.5290697653448586,1.0565,1.5192347444486187]
[2026,1.0569999999999999,null,1.056,null,1.0569999999999999,null,1.0569999999999999,null,1.0580000000000001,null,1.056,null,1.06,null,1.0569999999999999,null,null,1.056,1.6146976722041708,1.0569999999999999,1.6050715075099657,1.056,1.6146976722041708,1.0569999999999999,1.6050715075099657]
[2027,1.0569999999999999,null,1.056,null,1.0569999999999999,null,1.0569999999999999,null,1.06,null,1.056,null,1.06,null,1.0569999999999999,null,null,1.056,1.7051207418476044,1.0569999999999999,1.6965605834380337,1.056,1.7051207418476044,1.0569999999999999,1.6965605834380337]
[2028,1.0569999999999999,null,1.056,null,1.0575000000000001,null,1.0569999999999999,null,1.0620000000000001,null,1.056,null,1.06,null,1.0569999999999999,null,null,1.056,1.8006075033910705,1.0569999999999999,1.7932645366940017,1.056,1.8006075033910705,1.0569999999999999,1.7932645366940017]
[2029,1.0569999999999999,null,1.0565,null,1.0580000000000001,null,1.0569999999999999,null,1.0620000000000001,null,1.0565,null,1.0605,null,1.0569999999999999,null,null,1.0565,1.9014415235809705,1.0569999999999999,1.8954806152855597,1.0565,1.9014415235809705,1.0569999999999999,1.8954806152855597]
[2030,1.0569999999999999,null,1.0569999999999999,null,1.0580000000000001,null,1.0569999999999999,null,1.0620000000000001,null,1.0569999999999999,null,1.0620000000000001,null,1.0569999999999999,null,null,1.0569999999999999,2.0088729696632952,1.0569999999999999,2.0035230103568367,1.0569999999999999,2.0088729696632952,1.0569999999999999,2.0035230103568367]
[2031,1.0575000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0569999999999999,null,1.0620000000000001,null,1.0569999999999999,null,1.0655000000000001,null,1.0569999999999999,null,null,1.0569999999999999,2.1233787289341031,1.0569999999999999,2.1177238219471763,1.0569999999999999,2.1233787289341031,1.0569999999999999,2.1177238219471763]
[2032,1.0580000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0569999999999999,null,1.0620000000000001,null,1.0569999999999999,null,1.0680000000000001,null,1.0569999999999999,null,null,1.0569999999999999,2.244411316483347,1.0569999999999999,2.2384340797981652,1.0569999999999999,2.244411316483347,1.0569999999999999,2.2384340797981652]
[2033,1.0580000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0569999999999999,null,1.0620000000000001,null,1.0569999999999999,null,1.0680000000000001,null,1.0569999999999999,null,null,1.0569999999999999,2.3723427615228978,1.0569999999999999,2.3660248223466605,1.0569999999999999,2.3723427615228978,1.0569999999999999,2.3660248223466605]
[2034,1.0580000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0575000000000001,null,1.0625,null,1.0569999999999999,null,1.0674999999999999,null,1.0575000000000001,null,null,1.0569999999999999,2.507566298929703,1.0575000000000001,2.50088823722042,1.0569999999999999,2.507566298929703,1.0575000000000001,2.50088823722042]
[2035,1.0580000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0580000000000001,null,1.0634999999999999,null,1.0569999999999999,null,1.0669999999999999,null,1.0580000000000001,null,null,1.0569999999999999,2.6504975779686957,1.0580000000000001,2.6446893108605942,1.0569999999999999,2.6504975779686957,1.0580000000000001,2.6446893108605942]
[2036,1.0580000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0580000000000001,null,1.0640000000000001,null,1.0569999999999999,null,1.0669999999999999,null,1.0580000000000001,null,null,1.0569999999999999,2.8015759399129112,1.0580000000000001,2.7980812908905088,1.0569999999999999,2.8015759399129112,1.0580000000000001,2.7980812908905088]
[2037,1.0580000000000001,null,1.0575000000000001,null,1.0585,null,1.0580000000000001,null,1.0640000000000001,null,1.0575000000000001,null,1.0669999999999999,null,1.0580000000000001,null,null,1.0575000000000001,2.9612657684879471,1.0580000000000001,2.9603700057621585,1.0575000000000001,2.9612657684879471,1.0580000000000001,2.9603700057621585]
[2038,1.0580000000000001,null,1.0580000000000001,null,1.0589999999999999,null,1.0580000000000001,null,1.0634999999999999,null,1.0580000000000001,null,1.0669999999999999,null,1.0580000000000001,null,null,1.0580000000000001,3.1315385501760042,1.0580000000000001,3.132071466096364,1.0580000000000001,3.1315385501760042,1.0580000000000001,3.132071466096364]
[2039,1.0580000000000001,null,1.0575000000000001,null,1.0585,null,1.0575000000000001,null,1.0625,null,1.0575000000000001,null,1.0665,null,1.0575000000000001,null,null,1.0575000000000001,3.3131677860862125,1.0575000000000001,3.3137316111299531,1.0575000000000001,3.3131677860862125,1.0575000000000001,3.3137316111299531]
[2040,1.0575000000000001,null,1.0565,null,1.0575000000000001,null,1.0569999999999999,null,1.0615000000000001,null,1.0565,null,1.0649999999999999,null,1.0569999999999999,null,null,1.0565,3.5036749337861699,1.0569999999999999,3.5042711787699257,1.0565,3.5036749337861699,1.0569999999999999,3.5042711787699257]
[2041,1.0565,null,1.056,null,1.0569999999999999,null,1.0565,null,1.0615000000000001,null,1.056,null,1.0640000000000001,null,1.0585,null,null,1.056,3.7016325675450883,1.0565,3.7040146359598114,1.056,3.7016325675450883,1.0585,3.7040146359598114]
[2042,1.056,null,1.0555000000000001,null,1.0565,null,1.056,null,1.0625,null,1.0555000000000001,null,1.0634999999999999,null,1.06,null,null,1.0555000000000001,3.9089239913276135,1.056,3.9132914628915407,1.0555000000000001,3.9089239913276135,1.06,3.9206994921634601]
[2043,1.056,null,1.0549999999999999,null,1.056,null,1.0555000000000001,null,1.0629999999999999,null,1.0549999999999999,null,1.0625,null,1.0594999999999999,null,null,1.0549999999999999,4.1258692728462965,1.0555000000000001,4.1324357848134676,1.0549999999999999,4.1258692728462965,1.0594999999999999,4.1559414616932679]
[2044,1.0555000000000001,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.0625,null,1.0549999999999999,null,1.0620000000000001,null,1.0589999999999999,null,null,1.0549999999999999,4.3527920828528428,1.0549999999999999,4.3617859708706153,1.0549999999999999,4.3527920828528428,1.0589999999999999,4.4032199786640165]
[2045,1.0549999999999999,null,1.0549999999999999,null,1.0555000000000001,null,1.0549999999999999,null,1.0620000000000001,null,1.0549999999999999,null,1.0615000000000001,null,1.0589999999999999,null,null,1.0549999999999999,4.5921956474097492,1.0549999999999999,4.6016841992684991,1.0549999999999999,4.5921956474097492,1.0589999999999999,4.6630099574051931]
[2046,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0615000000000001,null,1.0549999999999999,null,1.0609999999999999,null,1.0585,null,null,1.0549999999999999,4.8447664080172848,1.0549999999999999,4.8547768302282659,1.0549999999999999,4.8447664080172848,1.0585,4.9381275448920992]
[2047,1.0549999999999999,null,1.0545,null,1.0549999999999999,null,1.0549999999999999,null,1.0609999999999999,null,1.0545,null,1.0609999999999999,null,1.0580000000000001,null,null,1.0545,5.111228560458235,1.0549999999999999,5.1217895558908202,1.0545,5.111228560458235,1.0580000000000001,5.2270080062682869]
[2048,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,1.0605,null,1.054,null,1.0605,null,1.0580000000000001,null,null,1.054,5.3897905170032088,1.0549999999999999,5.4034879814648153,1.054,5.3897905170032088,1.0580000000000001,5.5301744706318479]
[2049,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0545,null,1.06,null,1.054,null,1.06,null,1.0575000000000001,null,null,1.054,5.6808392049213827,1.0545,5.7006798204453801,1.054,5.6808392049213827,1.0575000000000001,5.8509245899284954]
[2050,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.054,null,1.06,null,1.054,null,1.06,null,1.0569999999999999,null,null,1.054,5.9876045219871381,1.054,6.0113668706596535,1.054,5.9876045219871381,1.0569999999999999,6.1873527538493844]
[{"$f":"1+A36","v":2051},1.0545,null,1.054,null,1.0549999999999999,null,1.054,null,1.06,null,1.054,null,1.0594999999999999,null,1.0585,null,null,{"$f":"D37+Sens","v":1.054},{"$f":"T36*S36","v":6.3109351661744437},{"$f":"H37+Sens","v":1.054},{"$f":"V36*U36","v":6.3359806816752746},{"$f":"L37+Sens","v":1.054},6.3109351661744437,{"$f":"P37+Sens","v":1.0585},6.5400318608187993]
[2052,1.054,null,1.054,null,1.0549999999999999,null,1.054,null,1.0594999999999999,null,1.054,null,1.0589999999999999,null,1.0615000000000001,null,null,1.054,6.6517256651478638,1.054,6.6781236384857401,1.054,6.6517256651478638,1.0615000000000001,6.9226237246766988]
[2053,1.054,null,1.054,null,1.0545,null,1.054,null,1.0589999999999999,null,1.056,null,1.0589999999999999,null,1.0625,null,null,1.054,7.0109188510658491,1.054,7.0387423149639705,1.056,7.0109188510658491,1.0625,7.3483650837443166]
[2054,1.054,null,1.054,null,1.054,null,1.054,null,1.0589999999999999,null,1.0580000000000001,null,1.0589999999999999,null,1.0620000000000001,null,null,1.054,7.3895084690234052,1.054,7.4188343999720257,1.0580000000000001,7.4035303067255374,1.0620000000000001,7.8076379014783361]
[2055,1.054,null,1.054,null,1.054,null,1.054,null,1.0589999999999999,null,1.0580000000000001,null,1.0589999999999999,null,1.0620000000000001,null,null,1.054,7.7885419263506694,1.054,7.8194514575705156,1.0580000000000001,7.8329350645156186,1.0620000000000001,8.2917114513699932]
[2056,1.054,null,1.054,null,1.054,null,1.054,null,1.0589999999999999,null,1.0575000000000001,null,1.0585,null,1.0615000000000001,null,null,1.054,8.2091231903736066,1.054,8.241701836279324,1.0575000000000001,8.2872452982575258,1.0615000000000001,8.8057975613549324]
[2057,1.054,null,1.054,null,1.054,null,1.054,null,1.0589999999999999,null,1.0569999999999999,null,1.0580000000000001,null,1.0609999999999999,null,null,1.054,8.6524158426537809,1.054,8.6867537354384083,1.0569999999999999,8.7637619029073353,1.0609999999999999,9.3473541113782623]
[2058,1.054,null,1.054,null,1.054,null,1.054,null,1.0585,null,1.0569999999999999,null,1.0580000000000001,null,1.0609999999999999,null,null,1.054,9.1196462981570861,1.054,9.1558384371520827,1.0569999999999999,9.2632963313730521,1.0609999999999999,9.9175427121723363]
[2059,1.054,null,1.054,null,1.054,null,1.054,null,1.0580000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0609999999999999,null,null,1.054,9.6121071982575685,1.054,9.6502537127582961,1.0569999999999999,9.7913042222613154,1.0609999999999999,10.522512817614848]
[2060,1.054,null,1.0535000000000001,null,1.054,null,1.054,null,1.0580000000000001,null,1.0569999999999999,null,1.0580000000000001,null,1.0605,null,null,1.0535000000000001,10.131160986963478,1.054,10.171367413247244,1.0569999999999999,10.349408562930209,1.0605,11.164386099489352]
[2061,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,1.0580000000000001,null,1.0569999999999999,null,1.0575000000000001,null,1.06,null,null,1.0529999999999999,10.673178099766025,1.054,10.720621253562596,1.0569999999999999,10.939324851017231,1.06,11.839831458508458]
[2062,1.054,null,1.0529999999999999,null,1.054,null,1.0535000000000001,null,1.0575000000000001,null,1.0565,null,1.0569999999999999,null,1.0594999999999999,null,null,1.0529999999999999,11.238856539053623,1.0535000000000001,11.299534801254977,1.0565,11.562866367525212,1.0594999999999999,12.550221346018967]
[2063,1.0535000000000001,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.0569999999999999,null,1.056,null,1.0569999999999999,null,1.0589999999999999,null,null,1.0529999999999999,11.834515935623465,1.0529999999999999,11.904059913122119,1.056,12.216168317290386,1.0589999999999999,13.296959516107094]
[2064,1.0529999999999999,null,1.0525,null,1.0535000000000001,null,1.0529999999999999,null,1.0565,null,1.0555000000000001,null,1.0565,null,1.0585,null,null,1.0525,12.461745280211508,1.0529999999999999,12.534975088517591,1.0555000000000001,12.900273743058648,1.0585,14.081480127557413]
[2065,1.0525,null,1.052,null,1.0525,null,1.0525,null,1.0555000000000001,null,1.0545,null,1.0555000000000001,null,1.0575000000000001,null,null,1.052,13.115986907422611,1.0525,13.199328768209023,1.0545,13.616238935798403,1.0575000000000001,14.905246715019521]
[2066,1.0515000000000001,null,1.0515000000000001,null,1.0515000000000001,null,1.0515000000000001,null,1.0545,null,1.0555000000000001,null,1.0545,null,1.0565,null,null,1.0515000000000001,13.798018226608587,1.0515000000000001,13.892293528539996,1.0555000000000001,14.358323957799415,1.0565,15.762298401133146]
[2067,1.0505,null,1.0505,null,1.0505,null,1.0505,null,1.0535000000000001,null,1.0569999999999999,null,1.0535000000000001,null,1.0555000000000001,null,null,1.0505,14.50861616527893,1.0505,14.607746645259807,1.0569999999999999,15.155210937457284,1.0555000000000001,16.652868260797167]
[2068,1.05,null,1.0495000000000001,null,1.05,null,1.05,null,1.0525,null,1.0565,null,1.0525,null,1.0545,null,null,1.0495000000000001,15.241301281625516,1.05,15.345437850845427,1.0565,16.019057960892347,1.0545,17.577102449271411]
[2069,1.0495000000000001,null,1.0489999999999999,null,1.0495000000000001,null,1.0495000000000001,null,1.052,null,1.0555000000000001,null,1.0515000000000001,null,1.0535000000000001,null,null,1.0489999999999999,15.995745695065981,1.0495000000000001,16.112709743387697,1.0555000000000001,16.924134735682763,1.0535000000000001,18.535054532756703]
[2070,1.0485,null,1.0485,null,1.0485,null,1.0485,null,1.0515000000000001,null,1.0545,null,1.0509999999999999,null,1.0525,null,null,1.0485,16.779537234124213,1.0485,16.910288875685389,1.0545,17.863424213513159,1.0525,19.52667995025919]
[2071,1.048,null,1.0475000000000001,null,1.048,null,1.048,null,1.0505,null,1.0535000000000001,null,1.0505,null,1.0515000000000001,null,null,1.0475000000000001,17.593344789979238,1.048,17.730437886156128,1.0535000000000001,18.836980833149628,1.0515000000000001,20.551830647647797]
[2072,1.0475000000000001,null,1.0469999999999999,null,1.0475000000000001,null,1.0475000000000001,null,1.0495000000000001,null,1.0525,null,1.0495000000000001,null,1.0505,null,null,1.0469999999999999,18.429028667503253,1.0475000000000001,18.581498904691625,1.0525,19.844759307723134,1.0505,21.610249926001661]
[2073,1.0465,null,1.0465,null,1.0465,null,1.0465,null,1.0485,null,1.0515000000000001,null,1.0485,null,1.0495000000000001,null,null,1.0465,19.295193014875906,1.0465,19.464120102664477,1.0515000000000001,20.886609171378598,1.0495000000000001,22.701567547264744]
[2074,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0509999999999999,null,1.048,null,1.0489999999999999,null,null,1.046,20.192419490067635,1.046,20.369201687438377,1.0509999999999999,21.962269543704597,1.0489999999999999,23.825295140854351]
[2075,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0509999999999999,null,1.048,null,1.0489999999999999,null,null,1.046,21.121270786610747,1.046,21.306184965060542,1.0509999999999999,23.08234529043353,1.0489999999999999,24.992734602756212]
[2076,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0509999999999999,null,1.048,null,1.0489999999999999,null,null,1.046,22.092849242794841,1.046,22.286269473453327,1.0509999999999999,24.25954490024564,1.0489999999999999,26.217378598291265]
[2077,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0509999999999999,null,1.048,null,1.0489999999999999,null,null,1.046,23.109120307963405,1.046,23.311437869232179,1.0509999999999999,25.496781690158166,1.0489999999999999,27.502030149607535]
[2078,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0505,null,1.048,null,1.0489999999999999,null,null,1.046,24.172139842129724,1.046,24.383764011216861,1.0505,26.79711755635623,1.0489999999999999,28.849629626938302]
[2079,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,25.284058274867693,1.046,25.50541715573284,1.05,28.15037199295222,1.0489999999999999,30.263261478658276]
[2080,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,26.447124955511608,1.046,26.678666344896552,1.05,29.557890592599833,1.0489999999999999,31.746161291112529]
[2081,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,27.663692703465141,1.046,27.905884996761795,1.05,31.035785122229825,1.0489999999999999,33.30172319437704]
[2082,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,{"$f":"T67*S67","v":28.93622256782454},1.046,{"$f":"V67*U67","v":29.18955570661284},1.05,32.587574378341316,1.0489999999999999,34.933507630901509]
[{"$f":"1+A68","v":2083},1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,{"$f":"D69+Sens","v":1.046},30.267288805944471,{"$f":"H69+Sens","v":1.046},30.532275269117033,{"$f":"L69+Sens","v":1.05},34.216953097258383,{"$f":"P69+Sens","v":1.0489999999999999},36.645249504815681]
[2084,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,31.659584091017919,1.046,31.936759931496418,1.05,{"$f":"X69*W69","v":35.927800752121307},1.0489999999999999,{"$f":"Z69*Y69","v":38.440866730551647}]
[2085,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,33.115924959204747,1.046,33.405850888345256,1.05,37.724190789727373,1.0489999999999999,40.324469200348673]
[2086,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,34.639257507328168,1.046,34.942520029209142,1.05,39.610400329213746,1.0489999999999999,42.300368191165752]
[2087,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,36.232663352665263,1.046,36.549875950552767,1.05,41.590920345674434,1.0489999999999999,44.37308623253287]
[2088,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,37.899365866887869,1.046,38.231170244278196,1.05,43.670466362958159,1.0489999999999999,46.547367457926981]
[2089,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,39.642736696764715,1.046,39.989804075514996,1.05,45.853989681106071,1.0489999999999999,48.8281884633654]
[2090,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,41.466302584815892,1.046,41.82933506298869,1.05,48.146689165161376,1.0489999999999999,51.220769698070299]
[2091,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.05,null,1.048,null,1.0489999999999999,null,null,1.046,43.373752503717427,1.046,43.753484475886175,1.05,50.554023623419447,1.0489999999999999,53.730587413275742]
[2092,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0495000000000001,null,1.048,null,1.0489999999999999,null,null,1.046,45.368945118888433,1.046,45.766144761776943,1.0495000000000001,53.081724804590422,1.0489999999999999,56.36338619652625]
[2093,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.0485,null,null,1.046,47.455916594357305,1.046,47.871387420818685,1.0489999999999999,55.709270182417654,1.0485,59.125192120156029]
[2094,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,49.638888757697742,1.046,50.073471242176346,1.0489999999999999,58.439024421356116,1.048,61.992763937983597]
[2095,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,51.92227764055184,1.046,52.37685091931646,1.0489999999999999,61.302536618002563,1.048,64.968416607006816]
[2096,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,54.310702412017228,1.046,54.786186061605022,1.0489999999999999,64.306360912284688,1.048,68.086900604143139]
[2097,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,56.80899472297002,1.046,57.306350620438856,1.0489999999999999,67.45737259698663,1.048,71.355071833142006]
[2098,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,59.422208480226644,1.046,59.942442748979047,1.0489999999999999,70.762783854238975,1.048,74.780115281132822]
[2099,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,62.155630070317073,1.046,62.699795115432089,1.0489999999999999,74.230160263096678,1.048,78.369560814627206]
[2100,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,65.014789053551667,1.046,65.583985690741969,1.0489999999999999,77.867438115988406,1.048,82.131299733729321]
[2101,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,68.005469350015048,1.046,68.600849032516095,1.0489999999999999,81.682942583671831,1.048,86.073602120948337]
[2102,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,71.133720940115737,1.046,71.756488088011835,1.0489999999999999,85.68540677027174,1.048,90.205135022753865]
[2103,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,74.405872103361062,1.046,75.057286540060389,1.0489999999999999,89.883991702015052,1.048,94.534981503846055]
[2104,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,77.828542220115679,1.046,78.509921720903165,1.0489999999999999,94.288307295413787,1.048,99.072660616030674]
[2105,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,81.408655162241004,1.046,82.121378120064719,1.0489999999999999,98.90843435288906,1.048,103.82814832560015]
[2106,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,85.153453299704097,1.046,85.898961513587693,1.0489999999999999,103.75494763618062,1.048,108.81189944522896]
[2107,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,{"$f":"T92*S92","v":89.07051215149049},1.046,{"$f":"V92*U92","v":89.850313743212737},1.0489999999999999,{"$f":"X92*W92","v":108.83894007035346},1.048,{"$f":"Z92*Y92","v":114.03487061859995}]
[2108,1.046,null,1.046,null,1.046,null,1.046,null,1.048,null,1.0489999999999999,null,1.048,null,1.048,null,null,1.046,93.167755710459062,1.046,93.983428175400533,1.0489999999999999,114.17204813380077,1.048,119.50854440829275]