{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro and Data Inputs","GASB Results","Additional Disclosures","Certification Letter","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":27,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro and Data Inputs","index":0,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[[37,1,37,8],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[26,2,26,3],[27,2,27,3],[29,2,29,6],[32,2,32,7],[28,2,28,6],[31,2,31,7],[0,1,0,8],[2,1,2,8],[21,2,21,6],[22,2,22,6],[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,2,12,7],[4,2,4,7],[5,2,5,7],[10,2,10,7],[1,2,1,7],[6,2,6,7],[11,2,11,7],[18,2,18,7],[3,2,3,7],[35,2,35,7],[34,2,34,7],[33,2,33,7],[19,2,20,7],[30,2,30,7]]}
[null,"GASB 75 Alternative Measurement Method for LEOFF 1"]
[]
[null,"Welcome to the Office of the State Actuary's (OSA) AMM Online Tool"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist local government employers in Washington State covering Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1 retiree healthcare costs with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board (GASB) Statement No. 75.\nPlease review the following explanation and directions below, along with the Additional Disclosures and Certification Letter before proceeding."]
[]
[null,null,"Requirements to use this Tool"]
[null,null,"(1) Employers must be local government entities in Washington State. Employers outside the State of \n      Washington are not eligible to use this Tool."]
[null,null,"(2) Covered members must be active in or retired from LEOFF 1.  \n     Please see the Public Employees' Benefit Board (PEBB) AMM Online Tool for reporting PEBB\n     healthcare obligations."]
[null,null,"(3) Employers must have less than 100 total LEOFF 1 members."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros. For Excel versions 2010 or greater, there should be a tan strip across the top of the\n     screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and annual payroll (if any) of active members and retirees.   \n     Please see the Additional Disclosures tab for further guidance."]
[null,null,"(3) Group active member and retiree information by the age divisions according to the Data Inputs table\n     below. "]
[null,null,"(4) Calculate the average age for each age division. "]
[null,null,"(5) Copy your data into the Data Inputs table below. There has been an effort by OSA to screen\n     unreasonable inputs into the Tool. However, the ultimate responsibility of the accuracy of the inputs,\n     and in effect the results, falls on the user of the Tool. "]
[null,null,"(6) Enter your ending Total OPEB Liability from the prior year reporting (if available). This will serve as the\n     beginning Total OPEB Liability for this year. The tool will estimate a beginning OPEB liability if you did not\n     report OPEB liabilities last year. "]
[null,null,"(7) Press the Calculate button.  Please print the entire workbook for your records (5 pages). "]
[]
[]
[null,null,"Data Inputs"]
[null,null,"LEOFF 1 Members (Actives and Retirees)"]
[null,null,"Age Divisions","55-64","65-69","70-74","75+"]
[null,null,"Number of Members",0,0,0,0]
[null,null,"Average Age",62,67,72,78]
[null,null,"Annual Covered Employee Payroll* = ",null,0]
[null,null," Beginning Total OPEB Liability** = ",null,0]
[null,null,"*Will be $0 if your data does not include any currently active LEOFF 1 members.  "]
[null,null,"**Enter $0 if you did not report OPEB liabilities last year; the Tool will estimate a beginning Total \n   OPEB Liability for you. "]
[]
[null,null,"Excise Tax"]
[null,null,"Recent federal legislation H.R. 1865, also referred to as the Further Consolidations Appropriations Act of 2020, repealed the excise or \"cadillac\" tax from the Patient Protection and Affordable Care Act. As a result, this Tool no longer provides the option to calculate results with the excise tax (consistent with GASB reporting requirements). We reflect the change in this update of the Tool because the repeal occurred before the measurement date of June 30, 2020. We estimate the exclusion of the excise tax will on average reduce OPEB liabilities by roughly 6 percent. The impact of removing excise tax will be included in the “Changes in Experience Data and Assumptions” line item of GASB reporting results table if included in your Beginning Total OPEB Liability. "]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Page 1 of 5"]

{"sheet":"GASB Results","index":1,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":false,"merged":[[60,1,60,7],[59,1,59,7],[45,4,45,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[46,4,46,5],[47,4,47,5],[53,4,53,5],[52,4,52,5],[51,4,51,5],[49,4,49,5],[54,2,54,5],[56,2,56,5],[23,5,23,6],[33,2,33,6],[0,1,0,7],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[1,2,1,4],[1,5,1,6],[2,5,2,6],[3,5,3,6],[11,2,11,3],[4,5,4,6],[5,5,6,6],[9,5,10,6],[11,5,13,6],[7,5,8,6],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[14,2,14,3],[19,5,19,6],[20,5,20,6],[21,5,21,6],[22,5,22,6],[16,2,16,3],[17,2,17,3],[19,2,19,4],[13,2,13,3],[18,2,18,4],[18,5,18,6],[14,5,17,6],[24,5,24,6],[25,5,25,6],[26,2,26,4],[26,5,26,6],[28,2,28,4],[50,4,50,5],[55,2,55,5],[39,4,39,5],[29,2,29,6],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[38,4,38,5]]}
[null,"LEOFF 1 - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \"&Lookups!L17","v":"Measurement Date of June 30, 2020"}]
[null,null,"Total OPEB Liability (TOL)",null,null,"What's New in this FY20 Tool?"]
[null,null,"Service Cost1",null,{"$f":"IF('Intro and Data Inputs'!E28>0, ROUND(Log!L5,0) * 'Intro and Data Inputs'!E28/Log!L6, ROUND(Log!L5,0))","v":0},"And how do these changes impact \nmy resulting OPEB liabilities? ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!L1+E10*((1+Lookups!L1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- New discount rate as of\n  June 30th, 2020. ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Estimated Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E28>0,-ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4) * 'Intro and Data Inputs'!E28/Log!L6,0), -ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4),0))","v":0},"- Removal of Excise Tax via H.R. 1865\n  (if appliable). ↓"]
[null,null,"Other",null,0]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0},"- Rolled-forward expected costs to\n  align with new measurement date. ↑"]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E28>0,'Intro and Data Inputs'!E28,ROUND((Log!L6-E6-E10)/(1+Lookups!L1),0))","v":0}]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E27","v":0}]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E15/E17, \"N/A\")","v":"N/A"}]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" & Lookups!L17","v":"OPEB Expense for Fiscal Year Ending June 30, 2020"}]
[null,null,null,"Service Cost1",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A1"]
[]
[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'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"\"6/30/\"&Lookups!L17","v":"6/30/2020"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"E36","v":"6/30/2020"}]
[null,null,"Actuarial Cost Method",null,"Entry Age1"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate2"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!L1","v":3.5000000000000003E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!L2","v":2.2100000000000002E-2}]
[null,null,"Healthcare Trend Rates3"]
[null,null,null,"Medical Costs","Initial rate is about 6%, trends down to about 5% in the 2020's."]
[null,null,null,"Long-Term Care ",4.4999999999999998E-2]
[null,null,null,"Medicare Part B Premiums","Approximately 5%, varies by year."]
[null,null,"Mortality Rates (Assume 100% Male Population)1"]
[null,null,"   Base Mortality Table","Base Mortality Table"," RP-2000 Mortality Table"]
[null,null,"   Age Setback","Age Setback"," +1 year Healthy/-2 years Disabled\nBlended 50%/50% Healthy/Disabled"]
[null,null,"   Mortality Improvements","Mortality Improvements","100% Scale BB"]
[null,null,"   Projection Period","Projection Period","Generational"]
[null,null,"Medicare Participation Rate",null,1]
[null,null,"1See the Additional Disclosures tab for more details and guidance."]
[null,null,"2Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"3For additional detail on the healthcare trend rates, please see OSA's 2018 Actuarial Valuation of \n  LEOFF 1 Medical Benefits."]
[]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":2,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[[41,1,41,3],[0,1,0,3]]}
[null,"LEOFF 1 - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying actuarial valuation we performed at the plan-level."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,"We assume the inputs you provide are as of the measurement date of 6/30/2020. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance."]
[]
[null,null,"Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/\"&ToolYear&\", measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results.\"&\" You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2020, measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results. You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"We estimate your first-year projected monthly benefits are $\"&ROUND(Log!L7/12,0)&\". If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool.\"","v":"We estimate your first-year projected monthly benefits are $0. If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/\"&ToolYear&\", 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 12/31/2020, reporting date, your estimated transactions subsequent to the measurement date would be $0 x 6 = $0."}]
[]
[null,null,"OSA actuarial reports relied upon for purposes of this AMM Online Tool:"]
[null,null,"2018 LEOFF 1 Medical Benefits Actuarial Valuation Report"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ We assumed any remaining active members will retire immediately following the measurement date."]
[null,null,"   ▪ We made this simplifying assumption considering that over 99 percent of LEOFF 1 members are already\n      retired and the remaining members are eligible to retire."]
[null,null,"   ▪ This approach inherently assumes that all liabilities are fully earned and the Service Cost equals zero.  \n      In other words, the Entry Age Normal Total OPEB Liability is by definition equal to the Present Value of\n      Future Benefits. Further, we implicitly do not need to make an assumption with respect to Projected\n      Salary Changes."]
[]
[null,null,"◊ Each cohort is assumed to be 100 percent male. "]
[null,null,"   ▪ As of the measurement date, greater than 98 percent of the eligible LEOFF 1 population is male. For\n     purposes of this AMM Online Tool, we believe this simplification is reasonable and note that it only impacts\n     the mortality assumptions selected (since the medical assumptions are already blended based upon the\n     actual gender distribution within the eligible population). We will continue to monitor this assumption for\n     future versions of the Tool. "]
[]
[null,null,"◊ We selected the four age-based cohorts for this AMM Online Tool based upon the overall distribution of the \n   LEOFF 1 eligible population. We believe this grouping approach is reasonable for purposes of the AMM."]
[]
[null,null,{"$f":"\"◊ Medical and long-term care costs were projected from June 30, 2018, to the measurement date of \n   June 30, \"&ToolYear&\", using the healthcare trend rates detailed in the 2018 LEOFF 1 Medical Benefits\n   Actuarial Valuation Report.\"","v":"◊ Medical and long-term care costs were projected from June 30, 2018, to the measurement date of \n   June 30, 2020, using the healthcare trend rates detailed in the 2018 LEOFF 1 Medical Benefits\n   Actuarial Valuation Report."}]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for purposes of this 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 - 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":119,"n_cols":4,"rows_kept":119,"cut":false,"hidden":false,"merged":[[0,1,0,3],[59,1,59,3],[60,1,60,3],[119,1,119,3]]}
[null,"LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Inactive","index":4,"n_rows":101,"n_cols":43,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,19,0,21],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,16,0,18]]}
["Inactives",0,null,"Medical","Medicare",null,"LTC - Inst.","LTC - Non Inst.",null,"Medical - Age<65",null,"Medical - Age>=65",null,"Medicare ",null,null,"LTC - Inst.",null,null,"LTC - Non Inst.",null,null,null,"Medical","Medicare",null,null,"LTC - Inst.","LTC - Non Inst.",null,null,null,null,null,"Pct Male",1,null,null,null,null,null,"PV of "]
["Year",null,null,"Cost","Cost",null,"Cost","Cost",null,"Trend","Rel Trend","Trend","Rel Trend","Trend","Rel Trend",null,"Rate","Trend","Rel Trend","Rate","Trend","Rel Trend",null,"Net Cost","Net Cost","Total",null,"Net Cost","Net Cost","Total",null,"Grand Total",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,null,"Benefits"]
[{"$f":"ToolYear","v":2020},78,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":15426.482227200002},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":200823.11357349996},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":155529.65566709999},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.054},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,6)+Sens","v":1.046},1,null,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":1.6920000000000001E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":2.7720000000000002E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1,null,{"$f":"IF(B3<=120,IF(B3<65,D3*K3,D3*M3),\"\")","v":15426.482227200002},{"$f":"IF(B3<=120,E3*O3,\"\")","v":1737.0169740000001},{"$f":"IF(B3<=120,X3+Y3,\"\")","v":17163.4992012},null,{"$f":"IF(B3<=120,G3*Q3*S3,\"\")","v":3397.9270816636194},{"$f":"IF(B3<=120,H3*T3*V3,\"\")","v":4311.2820550920114},{"$f":"IF(B3<=120,AB3+AC3,\"\")","v":7709.2091367556313},null,{"$f":"IF(B3<=120,Z3+AD3, \"\")","v":24872.708337955632},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:F,6)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,2))^($A3-$A$3),\"\")","v":4.11234717375E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:G,7)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,3))^($A3-$A$3),\"\")","v":3.4319758823999999E-2},{"$f":"IF(B3<121,(PCTMALE*AH3+(1-PCTMALE)*AI3),\"\")","v":4.11234717375E-2},1,1,{"$f":"IF(AJ3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ3),6))","v":0.96628999999999998},null,null,{"$f":"IF(B3<=120,AF3*AK3*AL3*AM3,\"\")","v":24034.249339883147}]
[{"$f":"1+A3","v":2021},{"$f":"1+B3","v":79},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":15456.839270400002},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":201599.53242824995},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":155914.45688444996},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K3*J3","v":1.054},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},{"$f":"M3*L3","v":1.0529999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,6)+Sens","v":1.0489999999999999},{"$f":"O3*N3","v":1.046},null,{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.0039999999999999E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S3*R3","v":1.0449999999999999},{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":3.0440000000000002E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V3*U3","v":1.0449999999999999},null,{"$f":"IF(B4<=120,IF(B4<65,D4*K4,D4*M4),\"\")","v":16276.0517517312},{"$f":"IF(B4<=120,E4*O4,\"\")","v":1816.9197548040001},{"$f":"IF(B4<=120,X4+Y4,\"\")","v":18092.971506535199},null,{"$f":"IF(B4<=120,G4*Q4*S4,\"\")","v":4221.8570882059248},{"$f":"IF(B4<=120,H4*T4*V4,\"\")","v":4959.6076906029766},{"$f":"IF(B4<=120,AB4+AC4,\"\")","v":9181.4647788089023},null,{"$f":"IF(B4<=120,Z4+AD4, \"\")","v":27274.436285344102},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:F,6)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,2))^($A4-$A$3),\"\")","v":4.5198489504375008E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:G,7)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,3))^($A4-$A$3),\"\")","v":3.7506693278079997E-2},{"$f":"IF(B4<121,(PCTMALE*AH4+(1-PCTMALE)*AI4),\"\")","v":4.5198489504375008E-2},{"$f":"IF(B4<121,AK3*(1-AJ3),\"\")","v":0.95887652826250003},{"$f":"IF(B4<121,AL3/(1+IntRt),\"\")","v":0.96618357487922713},{"$f":"IF(AJ4=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ4),6))","v":0.96448500000000004},null,null,{"$f":"IF(B4<=120,AF4*AK4*AL4*AM4,\"\")","v":24371.013997895468}]
[2022,80,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":15487.330636800003},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":202375.95128299997},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":156299.25810179999},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K4*J4","v":1.1077539999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},{"$f":"M4*L4","v":1.1067029999999998},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,6)+Sens","v":1.0589999999999999},{"$f":"O4*N4","v":1.097254},null,{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.316E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S4*R4","v":1.0920249999999998},{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":3.3160000000000002E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V4*U4","v":1.0920249999999998},null,17139.875277738469,1905.948822789396,19045.824100527865,null,5118.3506943077855,5659.8382434169771,10778.188937724763,null,29824.013038252626,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:F,6)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,2))^($A5-$A$3),\"\")","v":4.9630086958601882E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:G,7)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,3))^($A5-$A$3),\"\")","v":4.1049560672901247E-2},4.9630086958601882E-2,{"$f":"IF(B5<121,AK4*(1-AJ4),\"\")","v":0.9155367575638359},0.93351070036640305,0.96252300000000002,null,null,24534.221523798435]
[2023,81,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":15517.822003200001},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":203152.37013774997},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":156684.05931914996},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K5*J5","v":1.1642494539999999},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.1631448529999997,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.1619919859999999,null,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.6279999999999998E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.1411661249999998,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":3.5880000000000002E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1411661249999998,null,18049.474792792225,2018.3998033339703,20067.874596126196,null,6092.5082472253116,6415.4351647114618,12507.943411936772,null,32575.818008062968,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:F,6)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,2))^($A6-$A$3),\"\")","v":5.442111817334562E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:G,7)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,3))^($A6-$A$3),\"\")","v":4.4998598825774686E-2},5.442111817334562E-2,0.87009858867214629,0.90194270566802237,0.96040099999999995,null,null,24552.479012023476]
[2024,82,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":15548.447692800002},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":203928.78899249993},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":157068.86053649997},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.2236261761539999,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.2224652405029997,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,6)+Sens","v":1.05},{"$f":"O6*N6","v":1.2282255292019997},null,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.9399999999999999E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.1925186006249997,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":3.8600000000000002E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1925186006249997,null,19007.436848227066,2133.4485921240062,21140.88544035107,null,7149.7528978487144,7230.0709578737578,14379.823855722472,null,35520.709296073546,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:F,6)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,2))^($A7-$A$3),\"\")","v":5.9774198662123045E-2},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:G,7)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,3))^($A7-$A$3),\"\")","v":4.9406884627471358E-2},5.9774198662123045E-2,0.82274685055555818,0.87144222769857238,0.95803099999999997,null,null,24398.662577724568]
[2025,83,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":15415.199078400001},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":202169.96260724997},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":156031.06331394997},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.286031111137854,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.2848109677686526,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,6)+Sens","v":1.054},1.2896368056620997,null,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":3.4979999999999997E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.2461819376531247,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":4.3240000000000001E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.2461819376531247,null,19805.616846265548,2240.1210217302068,22045.737867995755,null,8812.8806396859436,8407.7193333057057,17220.599972991651,null,39266.337840987406,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:F,6)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,2))^($A8-$A$3),\"\")","v":6.5533340138701573E-2},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:G,7)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,3))^($A8-$A$3),\"\")","v":5.4337896061920174E-2},6.5533340138701573E-2,0.77356781686181419,0.84197316685852408,0.95548,null,null,24436.479818067233]
[2026,84,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":15283.025049600003},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":200411.13622199994},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":154993.26609139997},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.3516186978058844,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.3503363271248539,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,6)+Sens","v":1.0589999999999999},1.3592771931678531,null,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":4.0559999999999999E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3022601248475152,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":4.7880000000000006E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3022601248475152,null,20637.223912834004,2361.087556903638,22998.311469737644,null,10585.650212607045,9664.1734164280278,20249.823629035072,null,43248.13509877272,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:F,6)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,2))^($A9-$A$3),\"\")","v":7.1730082785369756E-2},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:G,7)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,3))^($A9-$A$3),\"\")","v":5.9844375739540122E-2},7.1730082785369756E-2,0.72287333399905607,0.81350064430775282,0.95273600000000003,null,null,24230.371142870987]
[2027,85,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":15152.059929600002},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":198652.30983674995},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":153955.46886885},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.4205512513939844,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.4192034798082214,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,6)+Sens","v":1.056},1.4394745475647563,null,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":4.614E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3608618304656532,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":5.2520000000000004E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3608618304656532,null,21503.856178351038,2500.3917227609522,24004.24790111199,null,12473.411284009497,11003.576604114211,23476.987888123709,null,47481.235789235696,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:F,6)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,2))^($A10-$A$3),\"\")","v":7.8403052220113748E-2},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:G,7)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,3))^($A10-$A$3),\"\")","v":6.5944206616589007E-2},7.8403052220113748E-2,0.67102156990796757,0.78599096068381924,0.94978099999999999,null,null,23784.801067359564]
[2028,86,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":15022.169395200002},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":196893.48345149995},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":152917.67164629998},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.4929993652150775,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.4915828572784406,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,6)+Sens","v":1.056},1.5200851222283829,null,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":5.1720000000000002E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4221006128366076,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":5.7160000000000002E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4221006128366076,null,22406.810349013165,2640.4136592355658,25047.22400824873,null,14481.721204781077,12430.26022034965,26911.981425130725,null,51959.205433379451,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:F,6)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,2))^($A11-$A$3),\"\")","v":8.5585735661676571E-2},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:G,7)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,3))^($A11-$A$3),\"\")","v":7.2615327908647234E-2},8.5585735661676571E-2,0.6184114307216505,0.75941155621625056,0.94660100000000003,null,null,23098.520859653927]
[2029,87,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":14893.487769600002},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":195134.65706624996},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":151879.87442374998},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.5691423328410463,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.567653582999641,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},1.6052098890731723,null,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":5.7299999999999997E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4860951404142548,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":6.1800000000000001E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4860951404142548,null,23347.829465374776,2788.2768241527574,26136.106289527532,null,16616.350538453469,13948.75089642588,30565.101434879347,null,56701.207724406879,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:F,6)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,2))^($A12-$A$3),\"\")","v":9.6078314037531282E-2},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:G,7)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,3))^($A12-$A$3),\"\")","v":7.9782333947001682E-2},9.6078314037531282E-2,0.56548423348174814,0.73373097218961414,0.94195399999999996,null,null,22160.489875980955]
[2030,88,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":14765.880729600003},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":190650.44204799997},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":147658.72167585001},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.6491685918159396,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.6476039157326225,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.6902860131940503,null,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":6.7180000000000004E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.5529694217328962,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":6.6220000000000001E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.5529694217328962,null,24328.32290932984,2936.0554958328535,27264.378405162694,null,19890.271926820311,15184.873740089635,35075.145666909943,null,62339.524072072636,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:F,6)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,2))^($A13-$A$3),\"\")","v":0.10786716770640872},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:G,7)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,3))^($A13-$A$3),\"\")","v":8.7310611895636658E-2},0.10786716770640872,0.5111534617140161,0.70891881370977217,0.93673399999999996,null,null,21160.580354221951]
[2031,89,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":186166.22702974995},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":143437.56892794999},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.7332761899985523,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.7316317154349863,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.7764905998669467,null,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":7.7060000000000003E-2},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.6228530457108765,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.0640000000000008E-2},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6228530457108765,null,25349.959766634787,3085.7943261203286,28435.754092755116,null,23281.400223580007,16443.444673472739,39724.844897052746,null,68160.598989807855,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:F,6)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,2))^($A14-$A$3),\"\")","v":0.12048930364801799},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:G,7)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,3))^($A14-$A$3),\"\")","v":9.5015120760033253E-2},0.12048930364801799,0.45601678553559899,0.68494571372924851,0.93114399999999997,null,null,19823.814659758842]
[2032,90,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":181682.01201149996},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":139216.41618004997},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.8216732756884784,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.8216765646376056,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.8670916204601609,null,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":8.6940000000000003E-2},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.6958814327678657,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.5060000000000002E-2},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6958814327678657,null,26668.157674499798,3243.1698367524655,29911.327511252264,null,26787.183453874077,17721.255822337473,44508.439276211546,null,74419.766787463814,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:F,6)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,2))^($A15-$A$3),\"\")","v":0.13442423688934285},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:G,7)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,3))^($A15-$A$3),\"\")","v":0.10606631054995566},0.13442423688934285,0.40107164059460709,0.66178329828912907,0.92497300000000005,null,null,18270.697092596994]
[2033,91,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":177197.79699324994},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":134995.26343214998},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.9145786127485906,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.9164037459987613,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.9623132931036289,null,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":9.6820000000000003E-2},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.7721960972424196,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.9479999999999995E-2},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.7721960972424196,null,28054.901873573788,3408.5714984268407,31463.47337200063,null,30404.311430356182,19014.642518973131,49418.953949329312,null,80882.427321329946,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:F,6)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,2))^($A16-$A$3),\"\")","v":0.14967165516645017},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:G,7)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,3))^($A16-$A$3),\"\")","v":0.1177260776708315},0.14967165516645017,0.34715789136972025,0.63940415293635666,0.91822099999999995,null,null,16485.567110926717]
[2034,92,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":172713.58197499998},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":130774.11068424999},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.0122221219987688,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.0160567407906971,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.0623912710519137,null,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.1067},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.8519449216183284,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3900000000000002E-2},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.8519449216183284,null,29513.756770999629,3582.4086448466091,33096.165415846241,null,34128.639578233058,20319.443168495309,54448.082746728367,null,87544.2481625746,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:F,6)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,2))^($A17-$A$3),\"\")","v":0.16562723442961044},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:G,7)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,3))^($A17-$A$3),\"\")","v":0.1298776941897645},0.16562723442961044,0.2951981951643195,0.61778179027667313,0.91115500000000005,null,null,14546.840628092794]
[2035,93,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":167484.6386675},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":128535.26723784998},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.1148454502207059,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.1208916913118134,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.1675732258755613,null,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.11538000000000001},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.935282443091153,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3940000000000001E-2},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.935282443091153,null,31048.472123091611,3765.1114857337861,34813.5836088254,null,37398.128711244273,20880.246741528801,58278.375452773078,null,93091.959061598478,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:F,6)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,2))^($A18-$A$3),\"\")","v":0.18273001618919127},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:G,7)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,3))^($A18-$A$3),\"\")","v":0.14242106484626588},0.18273001618919127,0.24630533449064085,0.59689061862480497,0.903582,null,null,12366.542994770214]
[2036,94,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":162255.69535999995},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":126296.42379144998},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.2227025681819619,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.2311780592600279,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.2781194603952146,null,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.12406},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.0223701530302547,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3979999999999999E-2},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.0223701530302547,null,32662.992673492376,3957.132171506209,36620.124844998587,null,40709.181820976264,21450.013542106037,62159.195363082297,null,98779.320208080884,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:F,6)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,2))^($A19-$A$3),\"\")","v":0.20096012125593046},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:G,7)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,3))^($A19-$A$3),\"\")","v":0.15526775918397914},0.20096012125593046,0.20129795673168188,0.57670591171478747,0.895509,null,null,10269.037928462089]
[2037,95,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":157026.75205249997},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":124057.58034505},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.3360603991592419,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.3471993183415494,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.3943035528753702,null,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.13274000000000002},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.1133768099166161,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4019999999999997E-2},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.1133768099166161,null,34361.468292513979,4158.9459122530252,38520.414204767003,null,44050.657870084913,22028.398333497982,66079.056203582892,null,104599.47040834989,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:F,6)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,2))^($A20-$A$3),\"\")","v":0.22032275606131668},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:G,7)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,3))^($A20-$A$3),\"\")","v":0.16832777371041729},0.22032275606131668,0.16084509493831206,0.55720377943457733,0.886934,null,null,8314.6249504693205]
[2038,96,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":151797.80874499996},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":121818.73689864998},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.455199479516363,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.4692536828953102,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.5164130340720141,null,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.14142000000000002},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.2084787663628638,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4059999999999996E-2},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.2084787663628638,null,36148.264643724709,4371.0521537779296,40519.316797502637,null,47409.957212223206,22615.005923635425,70024.963135858634,null,110544.27993336128,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:F,6)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,2))^($A21-$A$3),\"\")","v":0.24085570650979798},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:G,7)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,3))^($A21-$A$3),\"\")","v":0.18150828364614149},0.24085570650979798,0.125407260322559,0.53836113955031628,0.87784200000000001,null,null,6551.6247480442526]
[2039,97,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.5804146529716974,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.5976548744058663,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,6)+Sens","v":1.048},2.6447500988096868,null,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.3078603108491924,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.3078603108491924,null,38027.974405198394,4593.9758136206037,42621.950218818994,null,50772.896149145272,23209.387335225329,73982.283484370593,null,116604.23370318959,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:F,6)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,2))^($A22-$A$3),\"\")","v":0.26262209700337391},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:G,7)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,3))^($A22-$A$3),\"\")","v":0.19472204453302924},0.26262209700337391,9.520220603611089E-2,0.520155690386779,0.86820299999999995,null,null,5013.2108084850925]
[2040,98,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.712015800273254,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.7327329278749715,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.7716981035525521,null,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.4117140248374058,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.4117140248374058,null,40005.429074268715,4814.4866526743926,44819.915726943109,null,53057.676475856802,24253.809765310467,77311.486241167266,null,122131.40196811038,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:F,6)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,2))^($A23-$A$3),\"\")","v":0.27447606495191784},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:G,7)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,3))^($A23-$A$3),\"\")","v":0.19970136026440541},0.27447606495191784,7.0200003047560189E-2,0.50256588443167061,0.86295299999999997,null,null,3718.3016598213653]
[2041,99,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.8503286060871895,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.8775677730523448,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.8964245182124166,null,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.5202411559550888,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.5202411559550888,null,42125.716815204956,5031.1385520447402,47156.855367249693,null,55445.271917270351,25345.231204749434,80790.503122019785,null,127947.35848926948,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:F,6)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,2))^($A24-$A$3),\"\")","v":0.29790797924728446},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:G,7)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,3))^($A24-$A$3),\"\")","v":0.21320150162638288},0.29790797924728446,5.0931782451453231E-2,0.48557090283253201,0.85257700000000003,null,null,2697.7796005346563]
[2042,100,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.9956953649976361,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},3.0300788650241191,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.0267636215319751,null,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.6336520079730676,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.6336520079730676,null,44358.37980641082,5257.5397868867531,49615.919593297571,null,57940.309153547511,26485.766608963157,84426.075762510663,null,134041.99535580823,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:F,6)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,2))^($A25-$A$3),\"\")","v":0.30934059463193014},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:G,7)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,3))^($A25-$A$3),\"\")","v":0.22006767756486875},0.30934059463193014,3.575879806187849E-2,0.46915063075606961,0.84751399999999999,null,null,1905.8248368137522]
[2043,101,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.1484758286125154,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},3.190673044870397,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.1629679845009138,null,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.7521663483318557,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.7521663483318557,null,46709.373936150587,5494.1290772966568,52203.503013447247,null,60547.623065457155,27677.626106366501,88225.249171823656,null,140428.75218527089,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:F,6)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,2))^($A26-$A$3),\"\")","v":0.33379014427824488},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:G,7)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,3))^($A26-$A$3),\"\")","v":0.23880275170473139},0.33379014427824488,2.469715020609389E-2,0.45328563358074364,0.83668699999999996,null,null,1315.3394806002052]
[2044,102,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.3090480958717534,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},3.359778716248528,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.3053015438034548,null,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.8760138340067889,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.8760138340067889,null,49184.970754766568,5741.3648857750059,54926.335640541576,null,63272.266103402719,28923.119281152991,92195.385384555702,null,147121.72102509727,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:F,6)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,2))^($A27-$A$3),\"\")","v":0.34366905853597718},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:G,7)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,3))^($A27-$A$3),\"\")","v":0.24956841185444911},0.34366905853597718,1.6453484875540325E-2,0.43795713389443836,0.83231200000000005,null,null,882.37349489621943]
[2045,103,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.4778095487612126,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},3.5378469882096999,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.4540401132746101,null,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.0054344565370941,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.0054344565370941,null,51791.774204769194,5999.7263056348811,57791.500510404076,null,66119.518078055829,30224.659648804871,96344.177726860697,null,154135.67823726477,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:F,6)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,2))^($A28-$A$3),\"\")","v":0.36784576440991318},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:G,7)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,3))^($A28-$A$3),\"\")","v":0.27349086034805226},0.36784576440991318,1.0798931218727442E-2,0.42314698926998878,0.82160599999999995,null,null,578.68044951315824]
[2046,104,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.6551778357480345,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},3.7218150315966043,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.6094719183719675,null,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.1406790070812631,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.1406790070812631,null,54484.946463417189,6269.7139893884505,60754.660452805641,null,69094.896391568342,31584.769333001088,100679.66572456944,null,161434.32617737507,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:F,6)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,2))^($A29-$A$3),\"\")","v":0.37390969139218561},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:G,7)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,3))^($A29-$A$3),\"\")","v":0.28694875944042536},0.37390969139218561,6.8265901097645711E-3,0.40883767079225974,0.81892100000000001,null,null,368.97133364497233]
[2047,105,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.841591905371184,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},3.9153494132396278,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.7718981546987056,null,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.2820095623999199,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.2820095623999199,null,57318.163679514888,6551.8511189109295,63870.014798425815,null,72204.166729188917,33006.083952986141,105210.25068217506,null,169080.26548060088,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:F,6)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,2))^($A30-$A$3),\"\")","v":0.39600150000000001},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:G,7)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,3))^($A30-$A$3),\"\")","v":0.31526799999999999},0.39600150000000001,4.2740619085615541E-3,0.39501224231136212,0.80913800000000002,null,null,230.97601424321803]
[2048,106,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.0375130925451144,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.1150322333148486,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.9416335716601472,null,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.4296999927079161,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.4296999927079161,null,60241.390027170142,6846.684419261921,67088.07444643206,null,75453.354232002413,34491.357730870513,109944.71196287293,null,177032.786409305,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:F,6)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,2))^($A31-$A$3),\"\")","v":0.39894300000000005},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:G,7)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,3))^($A31-$A$3),\"\")","v":0.33008300000000002},0.39894300000000005,2.5815269816783157E-3,0.38165434039745133,0.80783499999999997,null,null,140.90397489678423]
[2049,107,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.2434262602649149,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.3248988772139052,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},4.1190070823848535,null,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.5840364923797723,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.5840364923797723,null,63313.700918555805,7154.7852181287071,70468.486136684514,null,78848.755172442514,36043.468828759687,114892.22400120221,null,185360.71013788672,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:F,6)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,2))^($A32-$A$3),\"\")","v":0.4},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:G,7)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,3))^($A32-$A$3),\"\")","v":0.34449249999999998},0.4,1.5516448630266233E-3,0.36874815497338298,0.80736699999999995,null,null,85.627026488048102]
[2050,108,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.4598409995384252,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.5454687199518142,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.3043624010921713,null,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.7453181345368618,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.7453181345368618,null,66542.69966540215,7476.7505529444979,74019.450218346654,null,82396.949155202426,37665.424926053864,120062.37408125629,null,194081.82429960294,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:F,6)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,2))^($A33-$A$3),\"\")","v":0.4},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:G,7)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,3))^($A33-$A$3),\"\")","v":0.35808050000000002},0.4,9.309869178159739E-4,0.35627841060230242,0.80736699999999995,null,null,51.97433538565361]
[2051,109,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.6872928905148843,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.7772876246693565,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.4937543467402268,null,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.9138574505910202,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.9138574505910202,null,69936.377348337657,7805.7275772740559,77742.104925611711,null,86104.811867186523,39360.369047726286,125465.18091491281,null,203207.28584052454,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:F,6)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,2))^($A34-$A$3),\"\")","v":0.4},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:G,7)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,3))^($A34-$A$3),\"\")","v":0.37043150000000002},0.4,5.585921506895843E-4,0.34423034840802169,0.80736699999999995,null,null,31.546723156655077]
[2052,110,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.9263448279311435,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.0209292935274936,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.6914795379967966,null,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.0899810358676154,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.0899810358676154,null,73503.132593102884,8149.1795906741145,81652.312183777001,null,89979.5284012099,41131.585654873961,131111.11405608387,null,212763.42623986088,null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:F,6)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,2))^($A35-$A$3),\"\")","v":0.4},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:G,7)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,3))^($A35-$A$3),\"\")","v":0.38113050000000004},{"$f":"IF(B35<121,(PCTMALE*AH35+(1-PCTMALE)*AI35),\"\")","v":0.4},3.3515529041375057E-4,0.33258970860678427,{"$f":"IF(AJ35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ35),6))","v":0.80736699999999995},null,null,19.147975157663577]
[{"$f":"1+A35","v":2053},{"$f":"1+B35","v":111},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},5.1775884141556316,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.2719757582038689,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.8979046376686561,null,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.274030182481658,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.274030182481658,null,77178.289222758031,8507.7434926637761,85686.03271542181,null,94028.607179264349,42982.507009343288,137011.11418860764,null,222697.14690402945,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:F,6)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,2))^($A36-$A$3),\"\")","v":0.4},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:G,7)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,3))^($A36-$A$3),\"\")","v":0.38976100000000002},0.4,2.0109317424825033E-4,{"$f":"IF(B36<121,AL35/(1+IntRt),\"\")","v":0.32134271362974326},0.80736699999999995,null,null,11.618536686869295]
[2054,112,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},5.4416454232775688,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.5355745461140629,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.1134124417260773,null,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.4663615406933319,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.4663615406933319,null,81037.203683895932,8882.0842063409837,89919.287890236912,null,98259.894502331226,44916.719824763728,143176.61432709495,null,233095.90221733187,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:F,6)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,2))^($A37-$A$3),\"\")","v":0.4},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:G,7)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,3))^($A37-$A$3),\"\")","v":0.39590749999999997},0.4,1.2065590454895019E-4,0.3104760518161771,0.80736699999999995,null,null,7.0498896628109717]
[2055,113,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},5.7191693398647248,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.8123532734197658,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.3384025891620253,null,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.6673478100245314,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.6673478100245314,null,85089.063868090729,9272.8959114199861,94361.959779510711,null,102681.58975493613,46937.972216878094,149619.56197181423,null,243981.52175132494,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:F,6)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,2))^($A38-$A$3),\"\")","v":0.4},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:G,7)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,3))^($A38-$A$3),\"\")","v":0.39915400000000001},0.4,7.2393542729370109E-5,0.29997686165814214,0.80736699999999995,null,null,4.2777511577283107]
[2056,114,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},6.0108469761978256,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.1029709370907543,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.5732923030851547,null,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.8773784614756348,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.8773784614756348,null,89343.51706149528,9680.903331522466,99024.420393017746,null,107302.26129390825,49050.180966637607,156352.44226054585,null,255376.86265356361,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:F,6)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,2))^($A39-$A$3),\"\")","v":0.4},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:G,7)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,3))^($A39-$A$3),\"\")","v":0.4},0.4,4.3436125637622067E-5,0.28983271657791515,0.80736699999999995,null,null,2.5956792755894833]
[2057,115,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},6.3174001719839143,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.408119483945292,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.8185171644209017,null,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.0968604922420377,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.0968604922420377,null,93810.692914570041,10106.863078109456,103917.5559926795,null,112130.8630521341,51257.439110136293,163388.30216227038,null,267305.85815494985,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:F,6)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,2))^($A40-$A$3),\"\")","v":0.4},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:G,7)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,3))^($A40-$A$3),\"\")","v":0.4},0.4,2.6061675382573239E-5,0.28003161022020789,0.80736699999999995,null,null,1.575030106195819]
[2058,116,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},6.6395875807550935,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.7285254581425571,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.0745319196554215,null,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.3262192143929292,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.3262192143929292,null,98501.227560298546,10551.565053546272,109052.79261384482,null,117176.75188948013,53564.023870092424,170740.77575957257,null,279793.56837341737,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:F,6)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,2))^($A41-$A$3),\"\")","v":0.4},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:G,7)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,3))^($A41-$A$3),\"\")","v":0.4},0.4,1.5637005229543943E-5,0.27056194224174679,0.80736699999999995,null,null,0.95571633867662276]
[2059,117,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},6.9782065473736026,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.0649517310496854,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.3418113241202603,null,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.5658990790406104,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.5658990790406104,null,103426.28893831348,11015.833915902309,114442.12285421579,null,122449.70572450673,55974.404944246577,178424.1106687533,null,292866.23352296907,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:F,6)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,2))^($A42-$A$3),\"\")","v":0.4},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:G,7)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,3))^($A42-$A$3),\"\")","v":0.4},0.4,9.3822031377263659E-6,0.26141250458139786,0.80736699999999995,null,null,0.57992453912168263]
[2060,118,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},7.3340950812896555,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.4181993176021699,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.6208510223815518,null,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.8163645375974378,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.8163645375974378,null,108597.60338522916,11500.530608202011,120098.13399343117,null,127959.94248210952,58493.253166737668,186453.19564884718,null,306551.32964227838,null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:F,6)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,2))^($A43-$A$3),\"\")","v":0.7},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:G,7)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,3))^($A43-$A$3),\"\")","v":0.7},0.7,5.6293218826358194E-6,0.25257246819458734,0.67451700000000003,null,null,0.29399381535567215]
[2061,119,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},7.7081339304354275,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.7891092834822784,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.9121684673663406,null,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.0781009417893221,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.0781009417893221,null,114027.48355449061,12006.553954962899,126034.03750945351,null,133718.13989380444,61125.449559240857,194843.58945304531,null,320877.62696249882,null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:F,6)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,2))^($A44-$A$3),\"\")","v":0.7},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:G,7)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,3))^($A44-$A$3),\"\")","v":1},0.7,1.688796564790746E-6,0.2440313702363163,0.67451700000000003,null,null,8.9198044282286795E-2]
[2062,120,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},8.1012487608876338,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},8.1785647476563934,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.21630387993046,null,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.3516154841698409,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.3516154841698409,null,119728.85773221515,12534.842328981267,132263.70006119643,null,139735.45618902563,63876.094789406692,203611.55097843232,null,335875.25103962875,null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:F,6)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,2))^($A45-$A$3),\"\")","v":1},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:G,7)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,3))^($A45-$A$3),\"\")","v":1},1,5.0663896943722386E-7,0.2357791016776003,0.54166700000000001,null,null,2.1732729884679888E-2]
[2063,121,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},8.5144124476929033,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},8.5874929850392139,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.5338212506474003,null,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.6374381809574832,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.6374381809574832,null,"","","",null,"","","",null,"",null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:F,6)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,2))^($A46-$A$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:G,7)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,3))^($A46-$A$3),\"\")","v":""},"","","","",null,null,""]
[2064,122,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},8.9486474825252404,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0489999999999999},9.0168676342911755,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.8653093856758858,null,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.9361228991005692,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.9361228991005692,null,"","","",null,"","","",null,"",null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:F,6)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,2))^($A47-$A$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:G,7)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,3))^($A47-$A$3),\"\")","v":""},"","","","",null,null,""]
[2065,123,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},9.4050285041340267,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.048},9.4586941483714426,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.2113829986456253,null,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.2482484295600944,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.2482484295600944,null,"","","",null,"","","",null,"",null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:F,6)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,2))^($A48-$A$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:G,7)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,3))^($A48-$A$3),\"\")","v":""},"","","","",null,null,""]
[2066,124,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},9.8846849578448612,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.048},9.9127114674932724,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.5726838505860332,null,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.574419608890298,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.574419608890298,null,"","","",null,"","","",null,"",null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:F,6)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,2))^($A49-$A$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:G,7)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,3))^($A49-$A$3),\"\")","v":""},"","","","",null,null,""]
[2067,125,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},10.388803890694948,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},10.38852161793295,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.949881940011819,null,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.9152684912903606,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.9152684912903606,null,"","","",null,"","","",null,"",null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:F,6)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,2))^($A50-$A$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:G,7)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,3))^($A50-$A$3),\"\")","v":""},"","","","",null,null,""]
[2068,126,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},10.91863288912039,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.046},10.876782133975798,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,6)+Sens","v":1.044},9.3436767453723402,null,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},8.271455573398427,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},8.271455573398427,null,"","","",null,"","","",null,"",null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:F,6)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,2))^($A51-$A$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:G,7)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,3))^($A51-$A$3),\"\")","v":""},"","","","",null,null,""]
[2069,127,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},11.47548316646553,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.046},11.377114112138685,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,6)+Sens","v":1.044},9.7547985221687235,null,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},8.6436710742013556,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},8.6436710742013556,null,"","","",null,"","","",null,"",null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:F,6)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,2))^($A52-$A$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:G,7)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,3))^($A52-$A$3),\"\")","v":""},"","","","",null,null,""]
[2070,128,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},12.06073280795527,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0449999999999999},11.900461361297065,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,6)+Sens","v":1.044},10.184009657144149,null,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.0326362725404152,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.0326362725404152,null,"","","",null,"","","",null,"",null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:F,6)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,2))^($A53-$A$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:G,7)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,3))^($A53-$A$3),\"\")","v":""},"","","","",null,null,""]
[2071,129,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},12.675830181160988,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.044},12.435982122555432,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,6)+Sens","v":1.044},10.632106082058492,null,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.4391049048047329,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.4391049048047329,null,"","","",null,"","","",null,"",null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:F,6)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,2))^($A54-$A$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:G,7)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,3))^($A54-$A$3),\"\")","v":""},"","","","",null,null,""]
[2072,130,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},13.322297520400198,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.044},12.983165335947872,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,6)+Sens","v":1.044},11.099918749669065,null,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.8638646255209448,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.8638646255209448,null,"","","",null,"","","",null,"",null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:F,6)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,2))^($A55-$A$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:G,7)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,3))^($A55-$A$3),\"\")","v":""},"","","","",null,null,""]
[2073,131,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},14.001734693940607,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},13.554424610729578,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,6)+Sens","v":1.044},11.588315174654504,null,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},10.307738533669387,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},10.307738533669387,null,"","","",null,"","","",null,"",null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:F,6)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,2))^($A56-$A$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:G,7)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,3))^($A56-$A$3),\"\")","v":""},"","","","",null,null,""]
[2074,132,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},14.715823163331578,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},14.137264868990949,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,6)+Sens","v":1.044},12.098201042339303,null,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},10.771586767684509,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},10.771586767684509,null,"","","",null,"","","",null,"",null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:F,6)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,2))^($A57-$A$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:G,7)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,3))^($A57-$A$3),\"\")","v":""},"","","","",null,null,""]
[2075,133,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},15.466330144661487,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},14.745167258357558,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,6)+Sens","v":1.044},12.630521888202233,null,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},11.256308172230311,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},11.256308172230311,null,"","","",null,"","","",null,"",null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:F,6)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,2))^($A58-$A$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:G,7)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,3))^($A58-$A$3),\"\")","v":""},"","","","",null,null,""]
[2076,134,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},16.255112982039222,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},15.379209450466933,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,6)+Sens","v":1.044},13.186264851283132,null,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},11.762842039980674,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},11.762842039980674,null,"","","",null,"","","",null,"",null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:F,6)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,2))^($A59-$A$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:G,7)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,3))^($A59-$A$3),\"\")","v":""},"","","","",null,null,""]
[2077,135,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},17.084123744123222,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},16.04051545683701,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,6)+Sens","v":1.044},13.766460504739591,null,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},12.292169931779803,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},12.292169931779803,null,"","","",null,"","","",null,"",null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:F,6)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,2))^($A60-$A$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:G,7)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,3))^($A60-$A$3),\"\")","v":""},"","","","",null,null,""]
[2078,136,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},17.955414055073504,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},16.730257621481002,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,6)+Sens","v":1.044},14.372184766948134,null,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},12.845317578709894,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},12.845317578709894,null,"","","",null,"","","",null,"",null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:F,6)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,2))^($A61-$A$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:G,7)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,3))^($A61-$A$3),\"\")","v":""},"","","","",null,null,""]
[2079,137,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},18.871140171882253,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},17.449658699204683,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},15.004560896693853,null,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},13.423356869751839,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},13.423356869751839,null,"","","",null,"","","",null,"",null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:F,6)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,2))^($A62-$A$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:G,7)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,3))^($A62-$A$3),\"\")","v":""},"","","","",null,null,""]
[2080,138,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},19.833568320648247,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},18.199994023270484,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},15.649757015251687,null,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},14.027407928890671,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},14.027407928890671,null,"","","",null,"","","",null,"",null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:F,6)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,2))^($A63-$A$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:G,7)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,3))^($A63-$A$3),\"\")","v":""},"","","","",null,null,""]
[2081,139,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},20.845080305001307,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},18.982593766271115,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},16.32269656690751,null,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},14.65864128569075,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},14.65864128569075,null,"","","",null,"","","",null,"",null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:F,6)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,2))^($A64-$A$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:G,7)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,3))^($A64-$A$3),\"\")","v":""},"","","","",null,null,""]
[2082,140,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},21.908179400556371,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},19.798845298220773,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},17.024572519284533,null,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},15.318280143546833,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},15.318280143546833,null,"","","",null,"","","",null,"",null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:F,6)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,2))^($A65-$A$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:G,7)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,3))^($A65-$A$3),\"\")","v":""},"","","","",null,null,""]
[2083,141,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},23.025496549984744,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},20.650195646044263,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},17.756629137613768,null,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},16.007602750006438,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},16.007602750006438,null,"","","",null,"","","",null,"",null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:F,6)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,2))^($A66-$A$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:G,7)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,3))^($A66-$A$3),\"\")","v":""},"","","","",null,null,""]
[2084,142,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},24.199796874033964,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},21.538154058824166,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},18.520164190531158,null,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},16.727944873756726,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},16.727944873756726,null,"","","",null,"","","",null,"",null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:F,6)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,2))^($A67-$A$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:G,7)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,3))^($A67-$A$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AH67+(1-PCTMALE)*AI67),\"\")","v":""},"","",{"$f":"IF(AJ67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ67),6))","v":""},null,null,""]
[{"$f":"1+A67","v":2085},{"$f":"1+B67","v":143},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},25.433986514609696,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},22.464294683353604,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},19.316531250723997,null,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},17.480702393075777,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},17.480702393075777,null,{"$f":"IF(B68<=120,IF(B68<65,D68*K68,D68*M68),\"\")","v":""},{"$f":"IF(B68<=120,E68*O68,\"\")","v":""},{"$f":"IF(B68<=120,X68+Y68,\"\")","v":""},null,{"$f":"IF(B68<=120,G68*Q68*S68,\"\")","v":""},{"$f":"IF(B68<=120,H68*T68*V68,\"\")","v":""},{"$f":"IF(B68<=120,AB68+AC68,\"\")","v":""},null,{"$f":"IF(B68<=120,Z68+AD68, \"\")","v":""},null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:F,6)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,2))^($A68-$A$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:G,7)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,3))^($A68-$A$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AL67/(1+IntRt),\"\")","v":""},"",null,null,{"$f":"IF(B68<=120,AF68*AK68*AL68*AM68,\"\")","v":""}]
[2086,144,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K68*J68","v":26.73111982685479},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},23.430259354737807,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},{"$f":"O68*N68","v":20.147142094505128},null,{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S68*R68","v":18.267334000764187},{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V68*U68","v":18.267334000764187},null,"","","",null,"","","",null,"",null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:F,6)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,2))^($A69-$A$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:G,7)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,3))^($A69-$A$3),\"\")","v":""},"",{"$f":"IF(B69<121,AK68*(1-AJ68),\"\")","v":""},"","",null,null,""]
[2087,145,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},28.094406938024385,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},24.43776050699153,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},21.013469204568846,null,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},19.089364030798574,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},19.089364030798574,null,"","","",null,"","","",null,"",null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:F,6)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,2))^($A70-$A$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:G,7)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,3))^($A70-$A$3),\"\")","v":""},"","","","",null,null,""]
[2088,146,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},29.527221691863627,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},25.488584208792165,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},21.917048380365305,null,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},19.948385412184507,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},19.948385412184507,null,"","","",null,"","","",null,"",null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:F,6)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,2))^($A71-$A$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:G,7)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,3))^($A71-$A$3),\"\")","v":""},"","","","",null,null,""]
[2089,147,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},31.033109998148671,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},26.584593329770225,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},22.85948146072101,null,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},20.84606275573281,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},20.84606275573281,null,"","","",null,"","","",null,"",null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:F,6)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,2))^($A72-$A$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:G,7)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,3))^($A72-$A$3),\"\")","v":""},"","","","",null,null,""]
[2090,148,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},32.615798608054249,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},27.727730842950344,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},23.842439163532013,null,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},21.784135579740784,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},21.784135579740784,null,"","","",null,"","","",null,"",null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:F,6)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,2))^($A73-$A$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:G,7)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,3))^($A73-$A$3),\"\")","v":""},"","","","",null,null,""]
[2091,149,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},34.279204337065011,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},28.920023269197205,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},24.867664047563888,null,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},22.76442168082912,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},22.76442168082912,null,"","","",null,"","","",null,"",null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:F,6)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,2))^($A74-$A$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:G,7)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,3))^($A74-$A$3),\"\")","v":""},"","","","",null,null,""]
[2092,150,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},36.027443758255323,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},30.163584269772684,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},25.936973601609132,null,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},23.788820656466427,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},23.788820656466427,null,"","","",null,"","","",null,"",null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:F,6)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,2))^($A75-$A$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:G,7)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,3))^($A75-$A$3),\"\")","v":""},"","","","",null,null,""]
[2093,151,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},37.864843389926342,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},31.460618393372908,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},27.052263466478323,null,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},24.859317586007414,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},24.859317586007414,null,"","","",null,"","","",null,"",null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:F,6)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,2))^($A76-$A$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:G,7)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,3))^($A76-$A$3),\"\")","v":""},"","","","",null,null,""]
[2094,152,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},39.795950402812586,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},32.813424984287941,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},28.21551079553689,null,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},25.977986877377745,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},25.977986877377745,null,"","","",null,"","","",null,"",null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:F,6)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,2))^($A77-$A$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:G,7)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,3))^($A77-$A$3),\"\")","v":""},"","","","",null,null,""]
[2095,153,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},41.825543873356025,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},34.224402258612322,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},29.428777759744975,null,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},27.146996286859743,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},27.146996286859743,null,"","","",null,"","","",null,"",null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:F,6)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,2))^($A78-$A$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:G,7)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,3))^($A78-$A$3),\"\")","v":""},"","","","",null,null,""]
[2096,154,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},43.958646610897183,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},35.696051555732652,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},30.694215203414007,null,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},28.368611119768428,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},28.368611119768428,null,"","","",null,"","","",null,"",null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:F,6)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,2))^($A79-$A$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:G,7)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,3))^($A79-$A$3),\"\")","v":""},"","","","",null,null,""]
[2097,155,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},46.200537588052939,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},37.23098177262915,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},32.014066457160808,null,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},29.645198620158006,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},29.645198620158006,null,"","","",null,"","","",null,"",null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:F,6)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,2))^($A80-$A$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:G,7)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,3))^($A80-$A$3),\"\")","v":""},"","","","",null,null,""]
[2098,156,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},48.556765005043637,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},38.8319139888522,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},33.390671314818718,null,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},30.979232558065114,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},30.979232558065114,null,"","","",null,"","","",null,"",null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:F,6)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,2))^($A81-$A$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:G,7)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,3))^($A81-$A$3),\"\")","v":""},"","","","",null,null,""]
[2099,157,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},51.033160020300862,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},40.501686290372845,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},34.826470181355923,null,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},32.373298023178045,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},32.373298023178045,null,"","","",null,"","","",null,"",null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:F,6)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,2))^($A82-$A$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:G,7)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,3))^($A82-$A$3),\"\")","v":""},"","","","",null,null,""]
[2100,158,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},53.6358511813362,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},42.243258800858875,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},36.324008399154224,null,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},33.830096434221055,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},33.830096434221055,null,"","","",null,"","","",null,"",null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:F,6)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,2))^($A83-$A$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:G,7)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,3))^($A83-$A$3),\"\")","v":""},"","","","",null,null,""]
[2101,159,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},56.37127959158434,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},44.059718929295805,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},37.885940760317851,null,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},35.352450773760999,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},35.352450773760999,null,"","","",null,"","","",null,"",null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:F,6)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,2))^($A84-$A$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:G,7)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,3))^($A84-$A$3),\"\")","v":""},"","","","",null,null,""]
[2102,160,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},59.246214850755138,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},45.954286843255524,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},39.515036213011513,null,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},36.943311058580242,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},36.943311058580242,null,"","","",null,"","","",null,"",null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:F,6)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,2))^($A85-$A$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:G,7)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,3))^($A85-$A$3),\"\")","v":""},"","","","",null,null,""]
[2103,161,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},62.267771808143642,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},47.930321177515509,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},41.214182770171007,null,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},38.605760056216347,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},38.605760056216347,null,"","","",null,"","","",null,"",null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:F,6)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,2))^($A86-$A$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:G,7)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,3))^($A86-$A$3),\"\")","v":""},"","","","",null,null,""]
[2104,162,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},65.44342817035897,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},49.991324988148669,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},42.98639262928836,null,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},40.343019258746082,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},40.343019258746082,null,"","","",null,"","","",null,"",null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:F,6)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,2))^($A87-$A$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:G,7)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,3))^($A87-$A$3),\"\")","v":""},"","","","",null,null,""]
[2105,163,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},68.781043007047273,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},52.140951962639058,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},44.834807512347759,null,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},42.158455125389651,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},42.158455125389651,null,"","","",null,"","","",null,"",null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:F,6)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,2))^($A88-$A$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:G,7)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,3))^($A88-$A$3),\"\")","v":""},"","","","",null,null,""]
[2106,164,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},72.288876200406676,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},54.383012897032536,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},46.762704235378706,null,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},44.055585606032182,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},44.055585606032182,null,"","","",null,"","","",null,"",null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:F,6)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,2))^($A89-$A$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:G,7)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,3))^($A89-$A$3),\"\")","v":""},"","","","",null,null,""]
[2107,165,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},75.975608886627413,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},56.721482451604935,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},48.77350051749999,null,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},46.03808695830363,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},46.03808695830363,null,"","","",null,"","","",null,"",null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:F,6)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,2))^($A90-$A$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:G,7)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,3))^($A90-$A$3),\"\")","v":""},"","","","",null,null,""]
[2108,166,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},79.850364939845406,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},59.160506197023942,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},50.870761039752487,null,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},48.109800871427289,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},48.109800871427289,null,"","","",null,"","","",null,"",null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:F,6)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,2))^($A91-$A$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:G,7)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,3))^($A91-$A$3),\"\")","v":""},"","","","",null,null,""]
[2109,167,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":119579.89345224999},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},83.922733551777512,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},61.704407963495967,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},53.058203764461844,null,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},50.274741910641517,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},50.274741910641517,null,"","","",null,"","","",null,"",null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:F,6)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,2))^($A92-$A$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:G,7)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,3))^($A92-$A$3),\"\")","v":""},"","","","",null,null,""]
[2110,168,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":14639.348275200002},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":1737.0169740000001},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":146568.86543749998},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":119579.89345224999},null,null,88.202792962918153,null,64.357697505926296,null,55.3397065263337,null,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},null,52.537105296620382,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},null,52.537105296620382,null,"","","",null,"","","",null,"",null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:F,6)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,2))^($A93-$A$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:G,7)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,3))^($A93-$A$3),\"\")","v":""},"","","","",null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP3:AP93)","v":384460.33484859479},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP95*AP96","v":0},"Aggregate"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AP97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"SUM(AO3:AP3)*AP96","v":0}]

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

{"sheet":"Lookups","index":6,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,7,1,7],[0,8,1,8],[0,14,0,15]]}
[null,"Medical","Medicare ","LTC Inst.","LTC Non-","Mortality","Mortality","Institutional\nLTC Rate","Non-Inst.\nLTC Rate",null,{"$f":"ToolYear - 1 & \" Discount\"","v":"2019 Discount"},3.5000000000000003E-2,null,null,"100% Scale BB",null,null,"Medical","Medicare ","LTC Inst.","LTC Non-",null,"Mortality","Mortality"]
["Age","Cost","Cost","Cost","Inst. Cost","Male","Female",null,null,null,{"$f":"ToolYear & \" Discount\"","v":"2020 Discount"},2.2100000000000002E-2,null,"Age","Male","Female",null,"Cost","Cost","Cost","Inst. Cost",null,"Male","Female"]
[20,{"$f":"R3*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T3*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U3*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},{"$f":"W3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-O3, (1-O3)^2))","v":3.2851997449999994E-4},{"$f":"X3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-P3, (1-P3)^2))","v":1.8190364700000001E-4},4.0000000000000002E-4,1.9E-3,null,null,null,null,20,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.3049999999999996E-4,1.83E-4,null,"Sources"]
[{"$f":"1+A3","v":21},{"$f":"R4*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T4*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U4*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.3796306000000002E-4,1.8438866950000002E-4,4.0000000000000002E-4,1.9E-3,null,null,"Int Rt",null,21,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.4000000000000002E-4,1.8550000000000001E-4,null,"Mortality Assumption"]
[22,{"$f":"R5*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T5*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U5*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.4492112299999998E-4,1.873706965E-4,4.0000000000000002E-4,1.9E-3,null,null,3.5000000000000003E-2,null,22,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.4699999999999998E-4,1.885E-4,null,"Medical, Medicare, and LTC Costs"]
[23,{"$f":"R6*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T6*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U6*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.4939416349999999E-4,1.9184373700000001E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,23,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.5149999999999998E-4,1.93E-4,null,"LTC Probabilities"]
[24,{"$f":"R7*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T7*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U7*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.5337019950000006E-4,1.983047955E-4,4.0000000000000002E-4,1.9E-3,null,null,"Sens",null,24,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.5550000000000002E-4,1.995E-4]
[25,{"$f":"R8*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T8*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U8*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.5684923100000001E-4,2.0575986299999999E-4,4.0000000000000002E-4,1.9E-3,null,null,0,null,25,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.59E-4,2.0699999999999999E-4]
[26,{"$f":"R9*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T9*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U9*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.6181927599999997E-4,2.1569995300000001E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,26,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.6399999999999996E-4,2.1700000000000002E-4]
[27,{"$f":"R10*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T10*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U10*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.7175936599999999E-4,2.2762806099999998E-4,4.0000000000000002E-4,1.9E-3,null,null,"ExFlg",null,27,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.7399999999999998E-4,2.2899999999999998E-4]
[28,{"$f":"R11*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T11*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U11*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},3.8915452350000003E-4,2.4104718249999999E-4,4.0000000000000002E-4,1.9E-3,null,null,0,null,28,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,3.9150000000000003E-4,2.4249999999999999E-4]
[29,{"$f":"R12*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T12*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U12*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},4.1996880250000005E-4,2.6887943450000002E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,29,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,4.2250000000000002E-4,2.7050000000000002E-4]
[30,{"$f":"R13*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T13*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U13*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},4.5823814900000003E-4,3.0963380350000006E-4,4.0000000000000002E-4,1.9E-3,null,null,"Valuation Year",null,30,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,4.6100000000000004E-4,3.1150000000000004E-4]
[31,{"$f":"R14*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T14*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U14*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},5.0644758549999998E-4,3.503881725E-4,4.0000000000000002E-4,1.9E-3,null,null,2018,null,31,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,5.0949999999999997E-4,3.525E-4]
[32,{"$f":"R15*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T15*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U15*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},5.6559112100000011E-4,3.9014853250000003E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,32,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,5.6900000000000006E-4,3.925E-4]
[33,{"$f":"R16*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T16*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U16*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},6.2821368800000004E-4,4.2841787899999996E-4,4.0000000000000002E-4,1.9E-3,null,null,"Tool Year",null,33,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,6.3199999999999997E-4,4.3099999999999996E-4]
[34,{"$f":"R17*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T17*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U17*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},6.9332127749999997E-4,4.6569321650000004E-4,4.0000000000000002E-4,1.9E-3,null,null,2020,null,34,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,6.9749999999999999E-4,4.685E-4]
[35,{"$f":"R18*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T18*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U18*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},7.5594384450000001E-4,5.0296855399999997E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,35,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,7.605E-4,5.0599999999999994E-4]
[36,{"$f":"R19*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T19*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U19*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},8.1757240250000004E-4,5.4272891400000006E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,36,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,8.2249999999999999E-4,5.4600000000000004E-4]
[37,{"$f":"R20*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T20*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U20*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},8.7671593799999996E-4,5.8696231450000005E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,37,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,8.8199999999999997E-4,5.9049999999999999E-4]
[38,{"$f":"R21*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T21*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U21*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},9.3337445099999999E-4,6.3765677349999995E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,38,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,9.3899999999999995E-4,6.4149999999999993E-4]
[39,{"$f":"R22*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T22*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U22*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},9.9152397750000023E-4,6.9680030900000009E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,39,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,9.9750000000000012E-4,7.0100000000000002E-4]
[40,{"$f":"R23*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T23*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U23*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},1.052655531E-3,7.6538693000000014E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,40,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,1.059E-3,7.7000000000000007E-4]
[41,{"$f":"R24*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T24*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U24*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},1.1197511384999999E-3,8.4242262749999999E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,41,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,1.1264999999999999E-3,8.4749999999999995E-4]
[42,{"$f":"R25*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T25*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U25*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},1.1952958225E-3,9.2591938350000008E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,42,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,1.2025E-3,9.3150000000000004E-4]
[43,{"$f":"R26*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T26*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U26*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},1.2822716099999999E-3,1.0138891800000002E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,43,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,1.2899999999999999E-3,1.0200000000000001E-3]
[44,{"$f":"R27*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T27*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U27*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},1.3727264290000001E-3,1.1053380080000002E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,44,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,1.3810000000000001E-3,1.1120000000000001E-3]
[45,{"$f":"R28*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T28*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211534.52471249996},{"$f":"U28*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149955.86833699996},1.4741153469999999E-3,1.2002658675000001E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,45,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193708.5,137319.07999999999,null,1.4829999999999999E-3,1.2075E-3]
[46,{"$f":"R29*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T29*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211360.22660224998},{"$f":"U29*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149845.09222897497},1.5859413594999999E-3,1.2996667675000001E-3,4.4000000000000002E-4,2.1099999999999999E-3,null,null,null,null,46,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193548.89,137217.639,null,1.5954999999999999E-3,1.3075000000000001E-3]
[47,{"$f":"R30*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T30*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211185.92849199995},{"$f":"U30*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149734.31612094998},1.7002523945000001E-3,1.4050317214999999E-3,4.8000000000000001E-4,2.32E-3,null,null,null,null,47,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193389.28,137116.198,null,1.7105E-3,1.4134999999999998E-3]
[48,{"$f":"R31*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T31*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":211011.63038174994},{"$f":"U31*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149623.54001292496},1.8230125059999999E-3,1.5188457519999998E-3,5.2000000000000006E-4,2.5300000000000001E-3,null,null,null,null,48,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193229.66999999998,137014.75699999998,null,1.8339999999999999E-3,1.5279999999999998E-3]
[49,{"$f":"R32*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T32*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":210837.33227149997},{"$f":"U32*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149512.76390489997},2.0287723690000001E-3,1.6614860435E-3,5.6000000000000006E-4,2.7400000000000002E-3,null,null,null,null,49,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,193070.06,136913.31599999999,null,2.0409999999999998E-3,1.6715E-3]
[50,{"$f":"R33*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T33*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":210663.03416124996},{"$f":"U33*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149401.98779687498},2.1952688765E-3,1.8225155015000002E-3,6.0000000000000006E-4,2.9500000000000004E-3,null,null,null,null,50,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,192910.45,136811.875,null,2.2085E-3,1.8335000000000001E-3]
[51,{"$f":"R34*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T34*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":210488.73605099996},{"$f":"U34*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149291.21168884999},2.3791605414999997E-3,1.9895090134999997E-3,6.4000000000000005E-4,3.1600000000000005E-3,null,null,null,null,51,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,192750.84,136710.43400000001,null,2.3934999999999998E-3,2.0014999999999998E-3]
[52,{"$f":"R35*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T35*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":210314.43794074995},{"$f":"U35*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149180.435580825},{"$f":"W35*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-O35, (1-O35)^2))","v":2.6579800660000001E-3},{"$f":"X35*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-P35, (1-P35)^2))","v":2.1803587415000002E-3},6.8000000000000005E-4,3.3700000000000002E-3,null,null,null,null,52,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,192591.22999999998,136608.99300000002,null,2.6740000000000002E-3,2.1935000000000001E-3]
[{"$f":"1+A35","v":53},{"$f":"R36*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T36*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":210140.13983049995},{"$f":"U36*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149069.65947279998},2.9621468199999999E-3,2.4204119149999997E-3,7.2000000000000005E-4,3.5800000000000003E-3,null,null,null,null,53,3.0000000000000001E-3,3.0000000000000001E-3,null,38510.04,0,192431.62,136507.552,null,2.98E-3,2.4349999999999997E-3]
[54,{"$f":"R37*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":43474.138196159998},0,{"$f":"T37*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209965.84172024997},{"$f":"U37*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":148958.88336477499},3.3503073345000005E-3,2.679931224E-3,7.6000000000000004E-4,3.7900000000000004E-3,null,null,null,null,54,3.0000000000000001E-3,4.0000000000000001E-3,null,38510.04,0,192272.01,136406.111,null,3.3705000000000002E-3,2.7014999999999999E-3]
[55,{"$f":"R38*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":44138.882027519991},0,{"$f":"T38*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209791.54360999996},{"$f":"U38*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":148848.10725674999},3.7146116330000001E-3,2.9705700124999998E-3,8.0000000000000004E-4,4.0000000000000001E-3,null,null,null,null,55,3.0000000000000001E-3,5.0000000000000001E-3,null,39098.879999999997,0,192112.4,136304.67000000001,null,3.7369999999999999E-3,3.0004999999999997E-3]
[56,{"$f":"R39*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":44813.785994879996},0,{"$f":"T39*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209700.99913714282},{"$f":"U39*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":148414.99766146427},4.1887539259999997E-3,3.2807735380000003E-3,9.0000000000000008E-4,4.4000000000000003E-3,null,null,null,null,56,3.0000000000000001E-3,6.0000000000000001E-3,null,39696.720000000001,0,192029.48571428572,135908.05857142858,null,4.2139999999999999E-3,3.3205000000000001E-3]
[57,{"$f":"R40*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":45498.985566719995},0,{"$f":"T40*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209610.45466428567},{"$f":"U40*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":147981.88806617857},4.6818195119999999E-3,3.6340835894999998E-3,1E-3,4.7999999999999996E-3,null,null,null,null,57,4.0000000000000001E-3,7.0000000000000001E-3,null,40303.68,0,191946.57142857142,135511.44714285716,null,4.7194999999999997E-3,3.6855E-3]
[58,{"$f":"R41*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":47129.890597439997},0,{"$f":"T41*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209519.91019142853},{"$f":"U41*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":147548.77847089284},5.1743656625000004E-3,4.0435189759999999E-3,1.1000000000000001E-3,5.1999999999999998E-3,null,null,null,null,58,5.0000000000000001E-3,8.0000000000000002E-3,null,41748.36,0,191863.65714285715,135114.83571428573,null,5.2265000000000002E-3,4.1089999999999998E-3]
[59,{"$f":"R42*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":48819.318011519994},0,{"$f":"T42*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209429.36571857138},{"$f":"U42*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":147115.66887560714},5.7404891599999999E-3,4.5357410985000001E-3,1.2000000000000001E-3,5.5999999999999999E-3,null,null,null,null,59,6.0000000000000001E-3,8.9999999999999993E-3,null,43244.88,0,191780.74285714285,134718.2242857143,null,5.8100000000000001E-3,4.6185000000000002E-3]
[60,{"$f":"R43*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":50569.164367679994},0,{"$f":"T43*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209338.82124571424},{"$f":"U43*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":146682.55928032141},6.3876254219999993E-3,5.0999503499999993E-3,1.2999999999999999E-3,6.0000000000000001E-3,null,null,null,null,60,7.0000000000000001E-3,0.01,null,44794.92,0,191697.82857142857,134321.61285714287,null,6.4779999999999994E-3,5.2034999999999998E-3]
[61,{"$f":"R44*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":52381.868098559993},0,{"$f":"T44*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209248.27677285709},{"$f":"U44*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":146249.44968503571},7.1359400959999991E-3,5.7327671810000003E-3,1.4000000000000002E-3,6.3999999999999994E-3,null,null,null,null,61,8.0000000000000002E-3,1.0999999999999999E-2,null,46400.639999999999,0,191614.91428571427,133925.00142857144,null,7.2514999999999993E-3,5.8609999999999999E-3]
[62,{"$f":"R45*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":54259.596699839996},0,{"$f":"T45*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":209157.73229999997},{"$f":"U45*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":145816.34008974998},7.9101714145000009E-3,6.3888624800000002E-3,1.5E-3,6.7999999999999996E-3,null,null,null,null,62,8.9999999999999993E-3,1.2E-2,null,48063.96,0,191532,133528.39000000001,null,8.0545000000000009E-3,6.5450000000000005E-3]
[63,{"$f":"R46*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":57511.517562239991},0,{"$f":"T46*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":208603.14740374996},{"$f":"U46*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":146807.4947405},8.7900268500000003E-3,7.1971097119999999E-3,1.7600000000000001E-3,7.4399999999999996E-3,null,null,null,null,63,0.01,1.2E-2,null,50944.56,0,191024.15,134436.02000000002,null,8.9685000000000008E-3,7.3730000000000002E-3]
[64,{"$f":"R47*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,2,4)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,2,4))))","v":60958.377567359988},0,{"$f":"T47*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":208048.56250749994},{"$f":"U47*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":147798.64939124999},9.787567786500001E-3,8.1141970000000001E-3,2.0200000000000001E-3,8.0800000000000004E-3,null,null,null,null,64,1.0999999999999999E-2,1.2E-2,null,53997.84,0,190516.3,135343.65000000002,null,1.0006500000000002E-2,8.3125000000000004E-3]
[65,{"$f":"R48*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":13101.616281600001},{"$f":"S48*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T48*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":207493.97761124998},{"$f":"U48*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":148789.80404199997},1.0743440864E-2,9.0791153440000008E-3,2.2799999999999999E-3,8.7200000000000003E-3,null,null,null,null,65,1.2E-2,1.2E-2,null,11704.56,1617,190008.45,136251.28,null,1.1006E-2,9.3010000000000002E-3]
[66,{"$f":"R49*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":13303.101081600002},{"$f":"S49*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T49*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":206939.39271499997},{"$f":"U49*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":149780.95869274996},1.1780138632499999E-2,1.0057211631999999E-2,2.5399999999999997E-3,9.3600000000000003E-3,null,null,null,null,66,1.2999999999999999E-2,1.2E-2,null,11884.56,1617,189500.6,137158.91,null,1.2092499999999999E-2,1.0303E-2]
[67,{"$f":"R50*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":13507.540992000002},{"$f":"S50*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T50*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":206384.80781874995},{"$f":"U50*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":150772.11334349998},1.2902499213999998E-2,1.1116815944E-2,2.8E-3,0.01,null,null,null,null,67,1.4E-2,1.2E-2,null,12067.2,1617,188992.75,138066.54,null,1.3271499999999999E-2,1.1388499999999999E-2]
[68,{"$f":"R51*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":13715.204659200001},{"$f":"S51*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T51*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":205766.84179149996},{"$f":"U51*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":151331.82420509998},1.41473358375E-2,1.2411670960000001E-2,3.3999999999999998E-3,1.1039999999999999E-2,null,null,null,null,68,1.4999999999999999E-2,1.2E-2,null,12252.72,1617,188426.86,138579.084,null,1.4581500000000001E-2,1.2715000000000001E-2]
[69,{"$f":"R52*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":13925.957760000001},{"$f":"S52*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T52*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":205148.87576424997},{"$f":"U52*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":151891.53506669996},1.5684657349999999E-2,1.3871982384E-2,4.0000000000000001E-3,1.208E-2,null,null,null,null,69,1.4999999999999999E-2,1.2E-2,null,12441,1617,187860.97,139091.628,null,1.6166E-2,1.4211E-2]
[70,{"$f":"R53*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14140.068940800002},{"$f":"S53*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T53*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":204530.90973699995},{"$f":"U53*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":152451.24592829999},1.74005002625E-2,1.5412825688000002E-2,4.5999999999999999E-3,1.312E-2,null,null,null,null,70,1.4999999999999999E-2,1.2E-2,null,12632.28,1617,187295.08,139604.17200000002,null,1.7934499999999999E-2,1.5789500000000001E-2]
[71,{"$f":"R54*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14357.4038784},{"$f":"S54*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T54*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":203912.94370974996},{"$f":"U54*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":153010.9567899},1.9436517425000001E-2,1.7137672136000003E-2,5.1999999999999998E-3,1.4159999999999999E-2,null,null,null,null,71,1.4999999999999999E-2,1.2E-2,null,12826.439999999999,1617,186729.19,140116.71600000001,null,2.0033000000000002E-2,1.7556500000000003E-2]
[72,{"$f":"R55*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14578.096896000001},{"$f":"S55*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T55*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":203294.97768249994},{"$f":"U55*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":153570.66765149997},2.1608851200000001E-2,1.9020165840000002E-2,5.7999999999999996E-3,1.52E-2,null,null,null,null,72,1.4999999999999999E-2,1.2E-2,null,13023.599999999999,1617,186163.3,140629.26,null,2.2272E-2,1.9485000000000002E-2]
[73,{"$f":"R56*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14738.2101504},{"$f":"S56*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T56*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":202645.32108974995},{"$f":"U56*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":153885.50501115},2.4064490674999998E-2,2.1036879344E-2,7.3999999999999995E-3,1.7160000000000002E-2,null,null,null,null,73,1.4999999999999999E-2,1.2E-2,null,13166.64,1617,185568.38999999998,140917.56600000002,null,2.4802999999999999E-2,2.1551000000000001E-2]
[74,{"$f":"R57*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14900.069606400002},{"$f":"S57*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T57*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":201995.66449699993},{"$f":"U57*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":154200.34237079998},2.6814108325000002E-2,2.3200014448E-2,8.9999999999999993E-3,1.9120000000000002E-2,null,null,null,null,74,1.4999999999999999E-2,1.2E-2,null,13311.24,1617,184973.47999999998,141205.872,null,2.7637000000000002E-2,2.3767E-2]
[75,{"$f":"R58*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15063.540940800003},{"$f":"S58*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T58*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":201346.00790424997},{"$f":"U58*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":154515.17973044998},2.9863525500000002E-2,2.5556426064E-2,1.06E-2,2.1080000000000002E-2,null,null,null,null,75,1.4999999999999999E-2,1.2E-2,null,13457.28,1617,184378.57,141494.17800000001,null,3.0780000000000002E-2,2.6180999999999999E-2]
[76,{"$f":"R59*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15229.027123200001},{"$f":"S59*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T59*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":200696.35131149998},{"$f":"U59*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":154830.01709009998},3.3245244737500006E-2,2.8159802112000001E-2,1.2199999999999999E-2,2.3040000000000001E-2,null,null,null,null,76,1.4999999999999999E-2,1.2E-2,null,13605.119999999999,1617,183783.66,141782.484,null,3.4265500000000004E-2,2.8847999999999999E-2]
[77,{"$f":"R60*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15396.125184000004},{"$f":"S60*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T60*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":200046.69471874996},{"$f":"U60*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":155144.85444974998},3.6992253687500004E-2,3.1066270872E-2,1.38E-2,2.5000000000000001E-2,null,null,null,null,77,1.4999999999999999E-2,1.2E-2,null,13754.400000000001,1617,183188.75,142070.79,null,3.8127500000000002E-2,3.18255E-2]
[78,{"$f":"R61*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15426.482227200002},{"$f":"S61*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T61*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":200823.11357349996},{"$f":"U61*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":155529.65566709999},4.11234717375E-2,3.4319758823999999E-2,1.6920000000000001E-2,2.7720000000000002E-2,null,null,null,null,78,1.4999999999999999E-2,1.2E-2,null,13781.52,1617,183899.74,142423.16400000002,null,4.23855E-2,3.5158499999999995E-2]
[79,{"$f":"R62*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15456.839270400002},{"$f":"S62*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T62*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":201599.53242824995},{"$f":"U62*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":155914.45688444996},4.5886791375000006E-2,3.7962240160000001E-2,2.0039999999999999E-2,3.0440000000000002E-2,null,null,null,null,79,1.4999999999999999E-2,1.2E-2,null,13808.64,1617,184610.72999999998,142775.538,null,4.7295000000000004E-2,3.8890000000000001E-2]
[80,{"$f":"R63*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15487.330636800003},{"$f":"S63*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T63*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":202375.95128299997},{"$f":"U63*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":156299.25810179999},5.1153172675000004E-2,4.2052771592E-2,2.316E-2,3.3160000000000002E-2,null,null,null,null,80,1.4999999999999999E-2,1.2E-2,null,13835.880000000001,1617,185321.72,143127.91200000001,null,5.2723000000000006E-2,4.3080500000000001E-2]
[81,{"$f":"R64*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15517.822003200001},{"$f":"S64*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T64*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":203152.37013774997},{"$f":"U64*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":156684.05931914996},5.6945415924999992E-2,4.6658218984000001E-2,2.6279999999999998E-2,3.5880000000000002E-2,null,null,null,null,81,1.4999999999999999E-2,1.2E-2,null,13863.119999999999,1617,186032.71,143480.28599999999,null,5.8692999999999995E-2,4.7798500000000001E-2]
[82,{"$f":"R65*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15548.447692800002},{"$f":"S65*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T65*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":203928.78899249993},{"$f":"U65*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":157068.86053649997},6.3499285799999999E-2,5.1851305064E-2,2.9399999999999999E-2,3.8600000000000002E-2,null,null,null,null,82,1.4999999999999999E-2,1.2E-2,null,13890.48,1617,186743.69999999998,143832.66,null,6.5448000000000006E-2,5.3118499999999999E-2]
[83,{"$f":"R66*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15415.199078400001},{"$f":"S66*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T66*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":202169.96260724997},{"$f":"U66*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":156031.06331394997},7.067749546249999E-2,5.7718906648000001E-2,3.4979999999999997E-2,4.3240000000000001E-2,null,null,null,null,83,1.4999999999999999E-2,1.2E-2,null,13771.439999999999,1617,185133.09,142882.318,null,7.2846499999999995E-2,5.9129500000000002E-2]
[84,{"$f":"R67*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15283.025049600003},{"$f":"S67*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T67*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":200411.13622199994},{"$f":"U67*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":154993.26609139997},{"$f":"W67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-O67, (1-O67)^2))","v":7.8538743524999996E-2},{"$f":"X67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-P67, (1-P67)^2))","v":6.4340091399999993E-2},4.0559999999999999E-2,4.7880000000000006E-2,null,null,null,null,84,1.4999999999999999E-2,1.2E-2,null,13653.36,1617,183522.47999999998,141931.976,null,8.0948999999999993E-2,6.5912499999999999E-2]
[{"$f":"1+A67","v":85},{"$f":"R68*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15152.059929600002},{"$f":"S68*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T68*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":198652.30983674995},{"$f":"U68*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":153955.46886885},8.7152401074999997E-2,7.1759273871999998E-2,4.614E-2,5.2520000000000004E-2,null,null,null,null,85,1.4999999999999999E-2,1.2E-2,null,13536.36,1617,181911.87,140981.63400000002,null,8.982699999999999E-2,7.3512999999999995E-2]
[86,{"$f":"R69*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":15022.169395200002},{"$f":"S69*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T69*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":196893.48345149995},{"$f":"U69*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":152917.67164629998},9.6585413637500006E-2,{"$f":"X69*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-P69, (1-P69)^2))","v":7.9978406352E-2},5.1720000000000002E-2,5.7160000000000002E-2,null,null,null,null,86,1.4999999999999999E-2,1.2E-2,null,13420.32,1617,180301.25999999998,140031.29200000002,null,9.9549499999999999E-2,8.1933000000000006E-2]
[87,{"$f":"R70*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14893.487769600002},{"$f":"S70*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T70*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":195134.65706624996},{"$f":"U70*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":151879.87442374998},0.109076988514,8.8939408272000003E-2,5.7299999999999997E-2,6.1800000000000001E-2,null,null,null,null,87,1.4E-2,1.2E-2,null,13305.36,1617,178690.65,139080.95000000001,null,0.1121965,9.1113E-2]
[88,{"$f":"R71*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14765.880729600003},{"$f":"S71*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T71*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":190650.44204799997},{"$f":"U71*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":147658.72167585001},0.122946946983,9.8513916696000001E-2,6.7180000000000004E-2,6.6220000000000001E-2,null,null,null,null,88,1.2999999999999999E-2,1.2E-2,null,13191.36,1617,174584.32000000001,135215.51400000002,null,0.12620700000000001,0.1009215]
[89,{"$f":"R72*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S72*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T72*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":186166.22702974995},{"$f":"U72*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":143437.56892794999},0.13760116281600002,0.10850914318400001,7.7060000000000003E-2,7.0640000000000008E-2,null,null,null,null,89,1.2E-2,1.2E-2,null,13078.32,1617,170477.99,131350.07800000001,null,0.14096400000000001,0.11116100000000001]
[90,{"$f":"R73*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S73*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T73*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":181682.01201149996},{"$f":"U73*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":139216.41618004997},0.15350484255849997,0.12112170155099999,8.6940000000000003E-2,7.5060000000000002E-2,null,null,null,null,90,1.0999999999999999E-2,1.0999999999999999E-2,null,13078.32,1617,166371.66,127484.64200000001,null,0.15693849999999998,0.123831]
[91,{"$f":"R74*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S74*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T74*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":177197.79699324994},{"$f":"U74*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":134995.26343214998},0.17056190249999997,0.13415755814999999,9.6820000000000003E-2,7.9479999999999995E-2,null,null,null,null,91,0.01,0.01,null,13078.32,1617,162265.32999999999,123619.20600000001,null,0.17402499999999999,0.13688149999999999]
[92,{"$f":"R75*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S75*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T75*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":172713.58197499998},{"$f":"U75*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":130774.11068424999},0.18797521380499999,0.14740201041149997,0.1067,8.3900000000000002E-2,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,13078.32,1617,158159,119753.77,null,0.19140499999999999,0.15009149999999999]
[93,{"$f":"R76*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S76*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T76*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":167484.6386675},{"$f":"U76*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":128535.26723784998},0.20612696576,0.16065681254399999,0.11538000000000001,8.3940000000000001E-2,null,null,null,null,93,8.0000000000000002E-3,8.0000000000000002E-3,null,13078.32,1617,153370.70000000001,117703.59400000001,null,0.20946500000000001,0.1632585]
[94,{"$f":"R77*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S77*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T77*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":162255.69535999995},{"$f":"U77*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":126296.42379144998},0.2248650232785,0.17373739657949999,0.12406,8.3979999999999999E-2,null,null,null,null,94,7.0000000000000001E-3,7.0000000000000001E-3,null,13078.32,1617,148582.39999999999,115653.41800000001,null,0.22804650000000001,0.1761955]
[95,{"$f":"R78*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S78*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T78*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":157026.75205249997},{"$f":"U78*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":124057.58034505},0.24405674843199998,0.18646067186600002,0.13274000000000002,8.4019999999999997E-2,null,null,null,null,95,6.0000000000000001E-3,6.0000000000000001E-3,null,13078.32,1617,143794.1,113603.24200000001,null,0.24701199999999998,0.18871850000000001]
[96,{"$f":"R79*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S79*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T79*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":151797.80874499996},{"$f":"U79*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":121818.73689864998},0.26359762133750003,0.1986465362,0.14142000000000002,8.4059999999999996E-2,null,null,null,null,96,5.0000000000000001E-3,5.0000000000000001E-3,null,13078.32,1617,139005.79999999999,111553.06600000001,null,0.26625350000000003,0.20064799999999999]
[97,{"$f":"R80*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S80*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T80*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U80*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.283402602936,0.21012982113599998,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,97,4.0000000000000001E-3,4.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.28568349999999998,0.21182099999999998]
[98,{"$f":"R81*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S81*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T81*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U81*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.29738407644000003,0.21636860976,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,98,4.0000000000000001E-3,4.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.29977750000000003,0.21811]
[99,{"$f":"R82*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S82*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T82*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U82*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.31731003800249996,0.22708682309950001,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,99,3.0000000000000001E-3,3.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.31922249999999996,0.22845550000000001]
[100,{"$f":"R83*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S83*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T83*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U83*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.33047866923450003,0.23510549370250003,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,100,3.0000000000000001E-3,3.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.3324705,0.23652250000000002]
[101,{"$f":"R84*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S84*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T84*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U84*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.34951921768599997,0.25005576823600001,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,101,2E-3,2E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.3509215,0.25105900000000003]
[102,{"$f":"R85*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S85*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T85*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U85*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.36058482212600002,0.261852439612,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,102,2E-3,2E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.36203150000000001,0.262903]
[103,{"$f":"R86*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S86*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T86*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U86*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.37716254191799997,0.28041782197949999,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,103,1E-3,1E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.37791799999999998,0.28097949999999999]
[104,{"$f":"R87*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S87*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T87*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U87*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.38376381953249999,0.29451109310099999,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,104,1E-3,1E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.3845325,0.295101]
[105,{"$f":"R88*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S88*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T88*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U88*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.39600150000000001,0.31526799999999999,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,105,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.39600150000000001,0.31526799999999999]
[106,{"$f":"R89*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S89*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T89*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U89*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.39894300000000005,0.33008300000000002,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,106,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.39894300000000005,0.33008300000000002]
[107,{"$f":"R90*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S90*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T90*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U90*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.34449249999999998,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,107,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.34449249999999998]
[108,{"$f":"R91*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S91*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T91*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U91*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.35808050000000002,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,108,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.35808050000000002]
[109,{"$f":"R92*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S92*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T92*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U92*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.37043150000000002,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,109,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.37043150000000002]
[110,{"$f":"R93*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S93*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T93*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U93*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.38113050000000004,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,110,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.38113050000000004]
[111,{"$f":"R94*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S94*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T94*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U94*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.38976100000000002,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,111,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.38976100000000002]
[112,{"$f":"R95*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S95*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T95*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U95*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.39590749999999997,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,112,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.39590749999999997]
[113,{"$f":"R96*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S96*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T96*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U96*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.39915400000000001,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,113,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.39915400000000001]
[114,{"$f":"R97*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S97*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T97*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U97*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.4,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,114,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.4]
[115,{"$f":"R98*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S98*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T98*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U98*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.4,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,115,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.4]
[116,{"$f":"R99*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S99*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T99*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U99*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.4,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,116,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.4]
[117,{"$f":"R100*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S100*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T100*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U100*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.4,0.4,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,117,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.4,0.4]
[118,{"$f":"R101*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S101*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T101*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U101*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.7,0.7,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,118,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.7,0.7]
[119,{"$f":"R102*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S102*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T102*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U102*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},0.7,1,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,119,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.7,1]
[120,{"$f":"R103*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,IF(ExFlg=1,3,5)) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,IF(ExFlg=1,3,5))))","v":14639.348275200002},{"$f":"S103*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,6) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,6)))","v":1737.0169740000001},{"$f":"T103*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,7) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,7)))","v":146568.86543749998},{"$f":"U103*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8), VLOOKUP(ToolYear-1,Trends!$A$3:$H$94,8) * VLOOKUP(ToolYear-2,Trends!$A$3:$H$94,8)))","v":119579.89345224999},1,1,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,120,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,1,1]

{"sheet":"Trends","index":7,"n_rows":94,"n_cols":10,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,1,0,7]]}
["Beginning of ","Costs Trends"]
["Year","Placeholder","Placeholder","Medical \nNo Excise Tax - Age<65","Medical \n No Excise Tax - Age>=65","Medicare Part B","LTC Inst.","LTC Non-Inst."]
[{"$f":"ValYear","v":2018},{"$f":"D3","v":1.0640000000000001},{"$f":"E3","v":1.06},1.0640000000000001,1.06,1.026,1.0449999999999999,1.0449999999999999,null,"Trends Source:"]
[{"$f":"1+A3","v":2019},{"$f":"D4","v":1.0609999999999999},{"$f":"E4","v":1.056},1.0609999999999999,1.056,1.0469999999999999,1.0449999999999999,1.0449999999999999,null,"\\\\Moxee\\osaact\\OPEB2019\\LEOFF 1\\Assumptions\\2018 L1 Medical Cost Assumptions.xlsm"]
[2020,1.054,1.0529999999999999,1.054,1.0529999999999999,1.046,1.0449999999999999,1.0449999999999999]
[2021,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0489999999999999,1.0449999999999999,1.0449999999999999]
[2022,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0589999999999999,1.0449999999999999,1.0449999999999999]
[2023,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0569999999999999,1.0449999999999999,1.0449999999999999]
[2024,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.05,1.0449999999999999,1.0449999999999999]
[2025,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.054,1.0449999999999999,1.0449999999999999]
[2026,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0589999999999999,1.0449999999999999,1.0449999999999999]
[2027,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.056,1.0449999999999999,1.0449999999999999]
[2028,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.056,1.0449999999999999,1.0449999999999999]
[2029,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999]
[2030,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2031,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2032,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2033,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2034,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2035,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2036,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2037,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2038,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0509999999999999,1.0449999999999999,1.0449999999999999]
[2039,1.0509999999999999,1.052,1.0509999999999999,1.052,1.048,1.0449999999999999,1.0449999999999999]
[2040,1.0509999999999999,1.0529999999999999,1.0509999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2041,1.0509999999999999,1.0529999999999999,1.0509999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2042,1.0509999999999999,1.0529999999999999,1.0509999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2043,1.0509999999999999,1.0529999999999999,1.0509999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2044,1.0509999999999999,1.0529999999999999,1.0509999999999999,1.0529999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2045,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2046,1.0509999999999999,1.052,1.0509999999999999,1.052,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2047,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2048,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2049,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0449999999999999,1.0449999999999999,1.0449999999999999]
[2050,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2051,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.044,1.0449999999999999,1.0449999999999999]
[{"$f":"1+A36","v":2052},1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2053,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2054,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2055,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2056,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2057,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2058,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2059,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2060,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2061,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2062,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2063,1.0509999999999999,1.05,1.0509999999999999,1.05,1.044,1.0449999999999999,1.0449999999999999]
[2064,1.0509999999999999,1.0489999999999999,1.0509999999999999,1.0489999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2065,1.0509999999999999,1.048,1.0509999999999999,1.048,1.044,1.0449999999999999,1.0449999999999999]
[2066,1.0509999999999999,1.048,1.0509999999999999,1.048,1.044,1.0449999999999999,1.0449999999999999]
[2067,1.0509999999999999,1.0469999999999999,1.0509999999999999,1.0469999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2068,1.0509999999999999,1.046,1.0509999999999999,1.046,1.044,1.0449999999999999,1.0449999999999999]
[2069,1.0509999999999999,1.046,1.0509999999999999,1.046,1.044,1.0449999999999999,1.0449999999999999]
[2070,1.0509999999999999,1.0449999999999999,1.0509999999999999,1.0449999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2071,1.0509999999999999,1.044,1.0509999999999999,1.044,1.044,1.0449999999999999,1.0449999999999999]
[2072,1.0509999999999999,1.044,1.0509999999999999,1.044,1.044,1.0449999999999999,1.0449999999999999]
[2073,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2074,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2075,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2076,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2077,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2078,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.044,1.0449999999999999,1.0449999999999999]
[2079,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2080,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2081,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2082,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2083,{"$f":"D68","v":1.0509999999999999},{"$f":"E68","v":1.0429999999999999},1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[{"$f":"1+A68","v":2084},1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2085,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2086,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2087,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2088,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2089,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2090,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2091,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2092,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2093,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2094,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2095,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2096,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2097,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2098,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2099,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2100,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2101,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2102,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2103,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2104,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2105,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2106,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2107,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2108,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]
[2109,1.0509999999999999,1.0429999999999999,1.0509999999999999,1.0429999999999999,1.0429999999999999,1.0449999999999999,1.0449999999999999]