{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Cash-Basis ERs","Intro and Data Inputs","GASB Results","Active","Additional Disclosures","Certification Letter","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":21,"comments":6,"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":"Cash-Basis ERs","index":0,"n_rows":82,"n_cols":9,"rows_kept":82,"cut":false,"hidden":true,"merged":[[65,2,65,5],[66,2,66,6],[47,6,48,7],[62,4,62,5],[63,4,63,5],[64,4,64,5],[57,4,57,5],[58,4,58,5],[59,4,59,5],[60,4,60,5],[61,4,61,5],[52,4,52,5],[53,4,53,5],[54,4,54,5],[51,6,53,7],[56,4,56,5],[43,6,43,7],[45,6,46,7],[43,2,43,5],[18,2,18,7],[19,2,19,6],[19,7,27,7],[20,2,20,6],[33,2,33,7],[35,3,35,4],[41,1,41,8],[42,2,42,7],[40,1,40,8],[37,2,37,7],[36,2,36,7],[38,2,38,7],[44,2,44,7],[0,1,0,8],[1,2,1,7],[2,1,2,8],[6,2,6,7],[7,2,7,7],[3,2,3,7],[4,2,4,7],[5,2,5,7],[17,2,17,7],[8,2,8,7],[12,2,12,7],[13,2,13,7],[34,2,34,4],[28,2,28,7],[32,2,32,7],[31,2,31,7],[15,2,15,7],[11,2,11,7],[14,2,14,7],[9,2,9,7],[10,2,10,7],[16,2,16,7],[24,2,24,6],[83,2,83,7],[67,2,67,7],[68,2,68,7],[75,2,75,7],[78,2,78,7],[77,2,77,7],[71,2,71,7],[69,2,69,7],[70,2,70,7],[82,1,82,8],[76,2,76,7],[74,2,74,7],[72,2,72,7],[80,2,80,7],[79,2,79,7],[73,2,73,7],[56,6,56,7],[57,6,57,7],[47,4,47,5],[48,4,48,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[29,2,29,7],[30,2,30,7],[65,6,65,7],[60,6,60,7],[61,6,61,7],[62,6,62,7],[63,6,63,7],[64,6,64,7],[58,6,58,7],[59,6,59,7],[45,4,45,5],[46,4,46,5],[55,4,55,5],[49,6,50,7],[54,6,54,7],[55,6,55,7]]}
[null,"OPEB Reporting for Washington State Cash-Basis Employers in PEBB"]
[]
[null,"Welcome to OSA's OPEB Liability Estimation Tool"]
[null,null,"Background"]
[null,null,"At the request of the Washington State Auditors Office (SAO), the Washington Office of the State Actuary (OSA) developed this Tool for purposes of estimating the retiree medical obligations of specific employers.  As we understand, the SAO will distribute this Tool annually to approximately ten cash-basis employers who are not eligible to perform the Alternative Measurement Method (AMM) under the Governmental Accounting Standards Board (GASB) Statement No. 75.  As such, the results produced by this Tool do NOT comply with GASB 75.  Please review the following explanation and directions below before proceeding."]
[]
[null,null,"Intended Use"]
[null,null,"This Tool is intended to assist certain local government employers in Washington State covering employees under the Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations.  Unless otherwise noted herein, this tool estimates your OPEB Liability using the same methods and assumptions as disclosed in our \n2020 PEBB OPEB AMM Online Tool available on OSA's website."]
[]
[null,null,"Requirements to use this Tool"]
[null,null,"(1) Eligible employers must prepare their annual financial reporting on a cash-basis and have been provided\n      this Tool directly by qualified staff at SAO.  Please do not distribute."]
[null,null,"(2) Current employees must be covered under PEBB health insurance."]
[null,null,"(3) Employers must have at least 100 total members.  This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[null,null,"Steps to calculate your reporting results"]
[null,null,"(1) Enter all required information into the Data Inputs table below and press the Calculate button.  \n      If you need assistance with how to prepare your data, please download the PEBB OPEB AMM Online Tool \n      from our website (see link below) and review the \"Steps to Calculate your Reporting Results\" section on \n      the Intro and Data Inputs tab."]
[null,null,"http://leg.wa.gov/osa/additionalservices/Pages/OPEB.aspx"]
[null,null,"(2) In addition to printing these two pages, please print the Additional Disclosures tab within this Tool for further\n      description of the assumptions and methods used in estimating the OPEB Liability.  (Note that you can ignore\n      the disclosures related to GASB 75 on the latter tab.)"]
[]
[null,null,"Data Inputs",null,null,null,null,"Note before distributing to SAO: Relink \"Intro and Data Inputs\" tab to this data inputs tab for cash-basis ER final version"]
[null,null,"Current Employees (Actives)"]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40,50,60]
[null,null,"Retirees "]
[null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[null,null,"Number Inactive",0,0,0,0]
[null,null,"Average Inactive Age",62,68,74,82]
[]
[null,null,"Excise Tax"]
[null,null,"This Tool no longer provides the option to calculate results with the excise tax (consistent with GASB reporting requirements). Please see the Actuarial Certification below for further details."]
[]
[null,null,"Reporting Results"]
[]
[null,null,"Total OPEB Liability (TOL) Estimate"]
[null,null,{"$f":"\"As of June 30, \"&ToolYear","v":"As of June 30, 2020"},{"$f":"'GASB Results'!E15","v":0}]
[]
[null,null,"The OPEB Liability estimate is only intended to provide a high-level sense for today's value of all future retiree medical obligations that have been earned as of the measurement date (as required by the SAO for financial reporting purposes; other uses are not appropriate).  Further, these results are calculated using assumptions and methods we selected for the entire PEBB population; and as such, your results from this Tool may vary significantly from a full actuarial valuation performed by a consulting actuary on your covered population.  That said, we believe this estimate is reasonable given the intended use.  If you feel any of the simplifying assumptions or methods we selected may not be appropriate based upon your circumstances, please contact OSA via email for guidance:"]
[null,null,"State.Actuary@leg.wa.gov"]
[null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[null,"OPEB Reporting for Washington State Cash-Basis Employers in PEBB (Cont'd)"]
[]
[null,null,"Assumptions and Methods",null,null,null,"What's New in this FY20 Tool?"]
[]
[null,null,"Methodology",null,null,null,"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Actuarial Valuation Date",null,{"$f":"'GASB Results'!E36:F36","v":"6/30/2020"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"'GASB Results'!E37:F37","v":"6/30/2020"},null,"- New discount rate as of\n  June 30th, 2020.  ↑"]
[null,null,"Actuarial Cost Method",null,{"$f":"'GASB Results'!E38:F38","v":"Entry Age"}]
[null,null,"Amortization Method",null,{"$f":"'GASB Results'!E39:F39","v":"Recognized Immediately"},null,"- Removal of Excise Tax via\n  H.R. 1865 (if appliable).  ↓"]
[null,null,"Asset Valuation Method",null,{"$f":"'GASB Results'!E40:F40","v":"N/A (No Assets)"}]
[null,null,"Assumptions",null,null,null,"- Rolled-forward expected costs and\n  premiums to align with new\n  measurement date.  ↑"]
[null,null,"Discount Rate1"]
[null,null,"Beginning of Measurement Year",null,{"$f":"'GASB Results'!E43:F43","v":3.5000000000000003E-2}]
[null,null,"End of Measurement Year",null,{"$f":"'GASB Results'!E44:F44","v":2.2100000000000002E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"'GASB Results'!E45:F45","v":"3.5% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,{"$f":"'GASB Results'!E46:F46","v":"Initial rate is about 7%, trends down to around 5% in 2020."}]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,{"$f":"'GASB Results'!E48:F48","v":"Healthy RP-2000"}]
[null,null,"   Age Setback",null,{"$f":"'GASB Results'!E49:F49","v":" 1 year"}]
[null,null,"   Mortality Improvements",null,{"$f":"'GASB Results'!E50:F50","v":"100% Scale BB"}]
[null,null,"   Projection Period",null,{"$f":"'GASB Results'!E51:F51","v":"Generational"}]
[null,null,"Inflation Rate",null,{"$f":"'GASB Results'!E52:F52","v":2.75E-2}]
[null,null,"Post-Retirement Participation %",null,{"$f":"'GASB Results'!E53:F53","v":0.65}]
[null,null,"Percentage with Spouse Coverage",null,{"$f":"'GASB Results'!E54:F54","v":0.45}]
[null,null,"1Source:  Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"2Trend rate assumptions vary slightly by medical plan.  For additional detail on the healthcare trend rates, please see OSA's 2018 PEBB OPEB Actuarial Valuation Report."]
[]
[null,null,"Actuarial Certification"]
[]
[null,null,"This OPEB Liability Estimation Tool relies on inputs from users with respect to eligible counts and average ages.  We have made efforts to screen for unreasonable user inputs; for example, reasonable inputs would include positive integers and appropriate figures for each of the four Current Employee and Retiree cohorts.  However given the nature of this Tool, the ultimate responsibility of the accuracy of the inputs, and in effect the results, falls on the user of the Tool.  In other words, OSA cannot take responsibility for the results if user inputs are not reasonable and accurate."]
[]
[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. 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 2 to 3 percent."]
[]
[null,null,"I believe that the assumptions and methods used in this Tool are reasonable and appropriate for the primary purpose stated above.  The use of another set of assumptions and methods, however, could also be reasonable and could produce materially different results."]
[]
[null,null,"In my opinion, all methods, assumptions, and calculations are appropriate and in conformity with the Actuarial Standards of Practice (ASOPs) as of the date of this publication.  The undersigned, with actuarial credentials, meets the Qualification Standards of the American Academy of Actuaries to render the actuarial opinions contained herein.  While this communication and associated disclosures in the Tool are intended to be complete, I am available to offer extra advice and explanations as needed."]
[]
[null,null,"Michael T. Harbour, ASA, MAAA\nActuary"]
[]
[null,null,"OSA distributed this tool to SAO in November, 2020."]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]

{"sheet":"Intro and Data Inputs","index":1,"n_rows":40,"n_cols":9,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,2,3,7],[6,2,6,7],[10,2,10,7],[19,2,19,7],[38,2,38,7],[33,2,33,7],[0,1,0,8],[2,1,2,8],[20,2,20,6],[17,2,17,7],[26,2,26,6],[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,2,12,7],[4,2,4,7],[18,2,18,7],[5,2,5,7],[1,2,1,7],[11,2,11,7],[37,2,37,7],[31,2,31,6],[40,1,40,8],[34,2,34,7],[25,2,25,3],[21,2,21,6],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[30,2,30,3],[32,2,32,7],[20,7,31,7],[35,2,35,7],[36,2,36,7]]}
[null,"GASB 75 Alternative Measurement Method for PEBB"]
[]
[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 employers covering employees under Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board (GASB) Statement No. 75.  Please 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 non-state entities.  State employers and employers outside the State of Washington\n      are not eligible to use this Tool."]
[null,null,"(2) Current employees must be covered under PEBB health insurance."]
[null,null,"(3) Employers must have less than 100 total members.  This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros.  For Excel versions 2010 or greater, there should be a tan strip across the top of the\n      screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and payroll of covered current employees.  The WA Health Care\n      Authority can assist with providing member information on participating retirees.  Please see the\n      Additional Disclosures for further guidance."]
[null,null,"(3) Group your member information by status and age divisions according to the Data Inputs table below. \n      Important note, do not include covered spouses in the retiree count and member statistics. "]
[null,null,"(4) Calculate average age for each age division of current employees and retirees. "]
[null,null,"(5) Copy your data into the Data Inputs table below.  There has been an effort by OSA to screen unreasonable\n      inputs into the Tool.  However, the ultimate responsibility of the accuracy of the inputs, and in effect the\n      results, falls on the user of the Tool. "]
[null,null,"(6) 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,"Current Employees (Actives)"]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40,50,60]
[null,null,"Annual Covered Employee Payroll =  ",null,0]
[null,null,"Retirees "]
[null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[null,null,"Number Inactive",0,0,0,0]
[null,null,"Average Inactive Age",62,68,74,82]
[null,null,"Beginning Total OPEB Liability* =  ",null,0]
[null,null,"*Enter $0 if you did not report OPEB liabilities last year; the Tool will estimate a beginning Total 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 2 to 3 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":2,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[[11,5,13,6],[5,5,6,6],[7,5,8,6],[26,5,26,6],[15,5,17,6],[22,5,22,6],[23,5,23,6],[24,5,24,6],[25,5,25,6],[18,5,18,6],[19,5,19,6],[20,5,20,6],[21,5,21,6],[9,5,10,6],[29,2,29,6],[8,2,8,3],[7,2,7,3],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[6,2,6,3],[10,2,10,3],[11,2,11,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[4,5,4,6],[2,5,2,6],[3,5,3,6],[57,1,57,7],[37,4,37,5],[38,4,38,5],[39,4,39,5],[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],[0,1,0,7],[45,4,45,5],[55,2,55,5],[54,2,54,5],[27,5,28,6],[48,4,48,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[17,2,17,3],[19,2,19,4],[9,2,9,3]]}
[null,"PEBB - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \" & ToolYear","v":"Measurement Date of June 30, 2020"}]
[null,null,"Total OPEB Liability (TOL)",null,null,"What's New in this FY20 Tool?"]
[null,null,"Service Cost",null,{"$f":"IF('Intro and Data Inputs'!E31>0, ROUND(Log!L5*('Intro and Data Inputs'!E31/Log!L6), 0), ROUND(Log!L5,0))","v":0},"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!S1+E10*((1+Lookups!S1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- New discount rate as of\n  June 30th, 2020.  ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E31>0, -ROUND(Log!L7/VLOOKUP(ToolYear, Trends!$A$3:$P$94,16,FALSE) * 'Intro and Data Inputs'!E31/Log!L6, 0), -ROUND(Log!L7/VLOOKUP(ToolYear, Trends!$A$3:$P$94,16,FALSE),0))","v":0},"- Removal of Excise Tax via H.R. 1865\n  (if appliable).  ↓"]
[null,null,"Other",null,0]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0},"- Rolled-forward expected costs and\n  premiums to align with new\n  measurement date.  ↑"]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E31>0, 'Intro and Data Inputs'!E31, ROUND((Log!L6-E6-E10)/(1+Lookups!S1),0))","v":0}]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E26","v":0}]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E15/E17, 0)","v":0}]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" &  ToolYear","v":"OPEB Expense for Fiscal Year Ending June 30, 2020"}]
[null,null,null,"Service Cost ",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A*","*See Additional Disclosures tab for more details and guidance."]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!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,{"$f":"\"6/30/\"&Lookups!S32","v":"6/30/2020"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"E36","v":"6/30/2020"}]
[null,null,"Actuarial Cost Method",null,"Entry Age"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate1"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!S1","v":3.5000000000000003E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!S2","v":2.2100000000000002E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"GSG*100&\"% + Service-Based Increases\"","v":"3.5% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,"Initial rate is about 7%, trends down to around 5% in 2020."]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,"Healthy RP-2000"]
[null,null,"   Age Setback",null," 1 year"]
[null,null,"   Mortality Improvements",null,"100% Scale BB"]
[null,null,"   Projection Period",null,"Generational"]
[null,null,"Inflation Rate",null,2.75E-2]
[null,null,"Post-Retirement Participation Percentage",null,{"$f":"Lookups!S8","v":0.65}]
[null,null,"Percentage with Spouse Coverage",null,{"$f":"Lookups!S26","v":0.45}]
[null,null,"1Source:  Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"2Trend rate assumptions vary slightly by medical plan.  For additional detail on the\n  healthcare trend rates, please see OSA's 2018 PEBB OPEB Actuarial Valuation Report."]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Active","index":3,"n_rows":138,"n_cols":102,"rows_kept":138,"cut":false,"hidden":true,"merged":[[0,51,1,51],[5,88,5,92]]}
["Actives",0,null,"Insured",null,null,"UMP",null,null,"Pre-Med (Implicit)","Insured","Pst-Med (Explicit)","Insured","Insured Med ","Insured","Pre-Med (Implicit)","UMP","Pst-Med (Explicit)","UMP","UMP Med ","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survive pst Decrement",null,null,null,null,null,"Retires at age XX, implicit subsidy",null,null,null,null,null,null,null,null,null,null,"Retires at age XX, explicit subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(B2-35,1)","v":25}]
["Year",60,null,"Costs","Prem",null,"Costs","Prem",null,"Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum","Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum",null,"Costs","Prem","Net",null,"Costs","Prem","Net",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Mort - M","Mort - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality",null,"Interest","Pay Timing",null,"Age","Net","Imp 55","Imp 56","Imp 57","Imp 58","Imp 59","Imp 60","Imp 61","Imp 62","Imp 63","Imp 64",null,"Exp 55","Exp 56","Exp 57","Exp 58","Exp 59","Exp 60","Exp 61","Exp 62","Exp 63","Exp 64","Exp 65","Exp 66","Exp 67","Exp 68","Exp 69","Exp 70",null,"Estimated MS"]
[{"$f":"ToolYear - MS","v":1995},{"$f":"B2-MS","v":35},null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":11361.291445989275},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":8383.1452274549229},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B3>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,K4/J3,K2*J2))","v":0.32647157432939466},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B3>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,M4/L3,M2*L2))","v":0.30837266640256816},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B3>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,O4/N3,O2*N2))","v":0.28847590608908469},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B3>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,Q4/P3,Q2*P2))","v":0.31737765860991285},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B3>=$B$2,Sens,0)","v":1.046},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,S4/R3,S2*R2))","v":0.31919212894404203},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B3>=$B$2,Sens,0)","v":1.046},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,U4/T3,U2*T2))","v":0.30964615141748136},null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":3709.1387047872031},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":2965.6455922248756},{"$f":"W3-X3","v":743.4931125623275},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":2660.6230040765086},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":2926.26207165182},{"$f":"AA3-AB3","v":-265.6390675753114},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":70.734962029967789},null,{"$f":"IF(B3<71,VLOOKUP(B3,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B3<71,VLOOKUP(Active!B3,Lookups!A:G,7),\"\")","v":0},{"$f":"IF(B3<71,PCTMALE*AG3+(1-PCTMALE)*AH3,\"\")","v":0},{"$f":"IF(B3<55,VLOOKUP(B3-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":0.26239699999999999},{"$f":"IF(B3<55,VLOOKUP(B3-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":0.26239699999999999},{"$f":"IF(B3<55,PCTMALE*AJ3+(1-PCTMALE)*AK3,\"\")","v":0.26239699999999999},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,12),\"\")","v":1.56E-4},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,13),\"\")","v":1.94E-4},{"$f":"IF(B3<55,PCTMALE*AM3+(1-PCTMALE)*AN3,\"\")","v":1.75E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:H,8)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,2))^(B3-$B$2),\"\")","v":7.1257897501224787E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,9)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,3))^(B3-$B$2),\"\")","v":4.4147750030834002E-4},{"$f":"IF(AP3<>\"\",PCTMALE*AP3+(1-PCTMALE)*AQ3,\"\")","v":5.7702823766029394E-4},{"$f":"IF(B3<71,SUM(AI3,AL3,AO3,AR3),\"\")","v":0.26314902823766029},{"$f":"IF(B3<71,IF(B3=$B$2,1, IF(B3<$B$2, AT4/(1-AS3), AT2*(1-AS2))),\"\")","v":4.4944467107573445},{"$f":"IF(B3<71,IF(B3=$B$2,1,IF(B3<$B$2,AU4*(1+IntRt),AU2/(1+IntRt))),\"\")","v":2.3632449842670398},null,{"$f":"IF(BD3>=$B$3,VLOOKUP(BD3,Lookups!A:H,8)*(1-VLOOKUP(BD3,Lookups!U:W,2))^(BD3-$B$3),\"\")","v":""},{"$f":"IF(BD3>=$B$3,VLOOKUP(BD3,Lookups!A:I,9)*(1-VLOOKUP(BD3,Lookups!U:W,3))^(BD3-$B$3),\"\")","v":""},{"$f":"IFERROR(PCTMALE*AW3+(1-PCTMALE)*AX3,\"\")","v":""}]
[{"$f":"1+A3","v":1996},36,null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":12242.161624919569},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":9033.1119920889214},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B4>=$B$2,Sens,0)","v":1.0449999999999999},0.34116279517421738,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B4>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,M5/L4,M3*L3))","v":0.32286618172348885},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B4>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,O5/N4,O3*N3))","v":0.30203427367527164},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B4>=$B$2,Sens,0)","v":1.0449999999999999},0.33165965324735891,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B4>=$B$2,Sens,0)","v":1.046},0.33387496687546797,{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B4>=$B$2,Sens,0)","v":1.046},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,U5/T4,U3*T3))","v":0.32388987438268552},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":4176.570078932099},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":3099.0996438749949},1077.4704350571042,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":2995.9187910407713},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":3057.9438648761516},{"$f":"AA4-AB4","v":-62.025073835380226},null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":317.80296414375164},null,{"$f":"IF(B4<71,VLOOKUP(B4,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B4<71,VLOOKUP(Active!B4,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B4<55,VLOOKUP(B4-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":0.154534},{"$f":"IF(B4<55,VLOOKUP(B4-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":0.16774700000000001},0.16114050000000002,{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,12),\"\")","v":1.64E-4},{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,13),\"\")","v":2.2800000000000001E-4},1.9599999999999999E-4,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:H,8)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,2))^(B4-$B$2),\"\")","v":7.8201952824035858E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,9)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,3))^(B4-$B$2),\"\")","v":4.8074970998382698E-4},6.3138461911209278E-4,{"$f":"IF(B4<71,SUM(AI4,AL4,AO4,AR4),\"\")","v":0.1619678846191121},{"$f":"IF(B4<71,IF(B4=$B$2,1, IF(B4<$B$2, AT5/(1-AS4), AT3*(1-AS3))),\"\")","v":3.3117374263556005},2.2833284872145314,null,{"$f":"IF(BD4>=$B$3,VLOOKUP(BD4,Lookups!A:H,8)*(1-VLOOKUP(BD4,Lookups!U:W,2))^(BD4-$B$3),\"\")","v":""},{"$f":"IF(BD4>=$B$3,VLOOKUP(BD4,Lookups!A:I,9)*(1-VLOOKUP(BD4,Lookups!U:W,3))^(BD4-$B$3),\"\")","v":""},""]
[1997,37,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":12228.360520156226},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":9022.9285971670233},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B5>=$B$2,Sens,0)","v":1.0449999999999999},0.35651512095705712,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B5>=$B$2,Sens,0)","v":1.0469999999999999},0.3380408922644928,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B5>=$B$2,Sens,0)","v":1.0469999999999999},0.31622988453800938,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B5>=$B$2,Sens,0)","v":1.0449999999999999},0.34658433764349006,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B5>=$B$2,Sens,0)","v":1.046},0.34923321535173951,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B5>=$B$2,Sens,0)","v":1.046},0.33878880860428906,null,{"$f":"IF(B5<65,D5*K5,D5*M5)","v":4359.595429949999},3238.5591278493694,1121.0363021006297,null,3127.2057314536378,3195.5513387955784,{"$f":"AA5-AB5","v":-68.345607341940649},null,{"$f":"(1-PctUMP)*Y5+PctUMP*AC5","v":328.11106453255132},null,{"$f":"IF(B5<71,VLOOKUP(B5,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B5<71,VLOOKUP(Active!B5,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B5<55,VLOOKUP(B5-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":0.10068299999999999},{"$f":"IF(B5<55,VLOOKUP(B5-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":0.117007},0.108845,{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,12),\"\")","v":1.7100000000000001E-4},{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,13),\"\")","v":2.6200000000000003E-4},2.165E-4,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:H,8)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,2))^(B5-$B$2),\"\")","v":8.4890676955675292E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,9)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,3))^(B5-$B$2),\"\")","v":5.18717185412972E-4},6.8381197748486246E-4,0.10974531197748486,2.7753423209948411,2.2061144804005135,null,{"$f":"IF(BD5>=$B$3,VLOOKUP(BD5,Lookups!A:H,8)*(1-VLOOKUP(BD5,Lookups!U:W,2))^(BD5-$B$3),\"\")","v":""},{"$f":"IF(BD5>=$B$3,VLOOKUP(BD5,Lookups!A:I,9)*(1-VLOOKUP(BD5,Lookups!U:W,3))^(BD5-$B$3),\"\")","v":""},""]
[1998,38,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":12215.896419075938},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":9013.7317358051296},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B6>=$B$2,Sens,0)","v":1.0449999999999999},0.37255830140012464,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B6>=$B$2,Sens,0)","v":1.0469999999999999},0.35392881420092392,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B6>=$B$2,Sens,0)","v":1.0469999999999999},0.3310926891112958,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B6>=$B$2,Sens,0)","v":1.0449999999999999},0.36218063283744706,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B6>=$B$2,Sens,0)","v":1.046},0.36529794325791953,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B6>=$B$2,Sens,0)","v":1.046},0.35437309380008636,null,{"$f":"IF(B6<65,D6*K6,D6*M6)","v":4551.1336199707966},3384.2942886025903,1166.8393313682063,null,3264.5990643008818,3339.3511490413789,-74.752084740497139,null,339.10758199101701,null,{"$f":"IF(B6<71,VLOOKUP(B6,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B6<71,VLOOKUP(Active!B6,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B6<55,VLOOKUP(B6-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":7.5235999999999997E-2},{"$f":"IF(B6<55,VLOOKUP(B6-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":9.2904E-2},8.4070000000000006E-2,{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,12),\"\")","v":1.92E-4},{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,13),\"\")","v":2.6600000000000001E-4},2.2900000000000001E-4,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:H,8)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,2))^(B6-$B$2),\"\")","v":9.0901405540321054E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,9)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,3))^(B6-$B$2),\"\")","v":5.5751446154986631E-4},7.3326425847653842E-4,8.5032264258476542E-2,2.4707615121329454,2.1315115752661966,null,{"$f":"IF(BD6>=$B$3,VLOOKUP(BD6,Lookups!A:H,8)*(1-VLOOKUP(BD6,Lookups!U:W,2))^(BD6-$B$3),\"\")","v":""},{"$f":"IF(BD6>=$B$3,VLOOKUP(BD6,Lookups!A:I,9)*(1-VLOOKUP(BD6,Lookups!U:W,3))^(BD6-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Employees - Default Ages"]
[1999,39,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":12204.761867915082},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":9005.5159081034744},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B7>=$B$2,Sens,0)","v":1.0449999999999999},0.38932342496313022,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B7>=$B$2,Sens,0)","v":1.0469999999999999},0.37056346846836735,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B7>=$B$2,Sens,0)","v":1.0469999999999999},0.34665404549952666,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B7>=$B$2,Sens,0)","v":1.0449999999999999},0.37847876131513214,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B7>=$B$2,Sens,0)","v":1.046},0.38210164864778384,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B7>=$B$2,Sens,0)","v":1.046},0.37067425611489035,null,4751.5996912761102,3536.5875315897065,{"$f":"W7-X7","v":1215.0121596864037},null,3408.3965059027205,3489.6219507482406,-81.225444845520087,null,350.84943587310613,null,{"$f":"IF(B7<71,VLOOKUP(B7,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B7<71,VLOOKUP(Active!B7,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B7<55,VLOOKUP(B7-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":6.3051999999999997E-2},{"$f":"IF(B7<55,VLOOKUP(B7-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":7.6023999999999994E-2},6.9537999999999989E-2,{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,12),\"\")","v":2.13E-4},{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,13),\"\")","v":2.7099999999999997E-4},2.4199999999999997E-4,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:H,8)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,2))^(B7-$B$2),\"\")","v":9.6663556435208165E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,9)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,3))^(B7-$B$2),\"\")","v":6.0030927161843406E-4},7.8347241798525785E-4,7.0563472417985246E-2,2.2606670663135837,2.0594314736871469,null,{"$f":"IF(BD7>=$B$3,VLOOKUP(BD7,Lookups!A:H,8)*(1-VLOOKUP(BD7,Lookups!U:W,2))^(BD7-$B$3),\"\")","v":""},{"$f":"IF(BD7>=$B$3,VLOOKUP(BD7,Lookups!A:I,9)*(1-VLOOKUP(BD7,Lookups!U:W,3))^(BD7-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[2000,40,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":12194.949585687531},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":8998.2757416494424},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B8>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,K9/J8,K7*J7))","v":0.40684297908647105},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B8>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,M9/L8,M7*L7))","v":0.38797995148638059},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B8>=$B$2,Sens,0)","v":1.0469999999999999},0.36294678563800437,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B8>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,Q9/P8,Q7*P7))","v":0.39551030557431305},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B8>=$B$2,Sens,0)","v":1.046},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,S9/R8,S7*R7))","v":0.39967832448558194},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B8>=$B$2,Sens,0)","v":1.046},0.38772527189617534,null,{"$f":"IF(B8<65,D8*K8,D8*M8)","v":4961.4296192504407},3695.7339705112431,1265.6956487391976,null,3558.9107882216995,3646.6549385319113,-87.744150310211808,null,363.39793790692784,null,{"$f":"IF(B8<71,VLOOKUP(B8,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B8<71,VLOOKUP(Active!B8,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B8<55,VLOOKUP(B8-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":5.4442999999999998E-2},{"$f":"IF(B8<55,VLOOKUP(B8-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":6.6544000000000006E-2},6.0493500000000006E-2,{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,12),\"\")","v":2.3499999999999999E-4},{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,13),\"\")","v":2.7500000000000002E-4},2.5500000000000002E-4,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:H,8)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,2))^(B8-$B$2),\"\")","v":1.0207364523069852E-3},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,9)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,3))^(B8-$B$2),\"\")","v":6.4812014655272901E-4},8.3442829942985712E-4,6.1582928299429858E-2,2.1011465481335176,1.9897888634658425,null,{"$f":"IF(BD8>=$B$3,VLOOKUP(BD8,Lookups!A:H,8)*(1-VLOOKUP(BD8,Lookups!U:W,2))^(BD8-$B$3),\"\")","v":""},{"$f":"IF(BD8>=$B$3,VLOOKUP(BD8,Lookups!A:I,9)*(1-VLOOKUP(BD8,Lookups!U:W,3))^(BD8-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Age",30,{"$f":"ROUND((46+36)/2, 0)","v":41},{"$f":"ROUND((56+47)/2,0)","v":52},60]
[2001,41,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":12186.452462630927},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":8992.0059903711262},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B9>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,K10/J9,K8*J8))","v":0.42515091314536224},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B9>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,M10/L9,M8*L8))","v":0.40621500920624043},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B9>=$B$2,Sens,0)","v":1.0469999999999999},0.38000528456299054,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B9>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,Q10/P9,Q8*P8))","v":0.41330826932515713},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B9>=$B$2,Sens,0)","v":1.046},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,S10/R9,S8*R8))","v":0.41806352741191871},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B9>=$B$2,Sens,0)","v":1.046},0.4055606344033994,null,{"$f":"IF(B9<65,D9*K9,D9*M9)","v":5181.0813924900867},3862.0419991842491,1319.0393933058376,null,3716.4704336417358,3810.7544107658468,-94.283977124111061,null,376.81910194130376,null,{"$f":"IF(B9<71,VLOOKUP(B9,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B9<71,VLOOKUP(Active!B9,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B9<55,VLOOKUP(B9-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":4.4873999999999997E-2},{"$f":"IF(B9<55,VLOOKUP(B9-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":5.7855999999999998E-2},5.1364999999999994E-2,{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,12),\"\")","v":2.5599999999999999E-4},{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,13),\"\")","v":2.7900000000000001E-4},2.675E-4,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:H,8)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,2))^(B9-$B$2),\"\")","v":1.0755564387745248E-3},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,9)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,3))^(B9-$B$2),\"\")","v":7.0405798193753151E-4},8.8980721035602822E-4,5.2522307210356022E-2,{"$f":"IF(B9<71,IF(B9=$B$2,1, IF(B9<$B$2, AT10/(1-AS9), AT8*(1-AS8))),\"\")","v":1.9717517909132167},1.9225013173583021,null,{"$f":"IF(BD9>=$B$3,VLOOKUP(BD9,Lookups!A:H,8)*(1-VLOOKUP(BD9,Lookups!U:W,2))^(BD9-$B$3),\"\")","v":""},{"$f":"IF(BD9>=$B$3,VLOOKUP(BD9,Lookups!A:I,9)*(1-VLOOKUP(BD9,Lookups!U:W,3))^(BD9-$B$3),\"\")","v":""},""]
[2002,42,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":12105.123346722443},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":8931.995746934077},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B10>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B10=$B$2,1,IF(B10<$B$2,K11/J10,K9*J9))","v":0.44428270423690353},{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B10>=$B$2,Sens,0)","v":1.0469999999999999},0.42530711463893373,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B10>=$B$2,Sens,0)","v":1.0469999999999999},0.39786553293745108,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B10>=$B$2,Sens,0)","v":1.0449999999999999},0.43190714144478914,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B10>=$B$2,Sens,0)","v":1.046},0.43729444967286701,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B10>=$B$2,Sens,0)","v":1.046},0.42421642358595579,null,5378.0969356031228,4035.83388914754,1342.2630464555828,null,3857.7927504553113,3982.2383592503097,-124.44560879499841,null,364.45238725967783,null,{"$f":"IF(B10<71,VLOOKUP(B10,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B10<71,VLOOKUP(Active!B10,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B10<55,VLOOKUP(B10-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":4.1778000000000003E-2},{"$f":"IF(B10<55,VLOOKUP(B10-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":5.3301000000000001E-2},{"$f":"IF(B10<55,PCTMALE*AJ10+(1-PCTMALE)*AK10,\"\")","v":4.7539499999999998E-2},{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,12),\"\")","v":2.7700000000000001E-4},{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,13),\"\")","v":2.8299999999999999E-4},2.7999999999999998E-4,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:H,8)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,2))^(B10-$B$2),\"\")","v":1.1352845504440058E-3},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,9)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,3))^(B10-$B$2),\"\")","v":7.6909757437657695E-4},9.5219106241029136E-4,4.8771691062410291E-2,1.8681908376083032,1.8574891955152679,null,{"$f":"IF(BD10>=$B$3,VLOOKUP(BD10,Lookups!A:H,8)*(1-VLOOKUP(BD10,Lookups!U:W,2))^(BD10-$B$3),\"\")","v":""},{"$f":"IF(BD10>=$B$3,VLOOKUP(BD10,Lookups!A:I,9)*(1-VLOOKUP(BD10,Lookups!U:W,3))^(BD10-$B$3),\"\")","v":""},""]
[2003,43,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":12024.696336484651},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":8872.65113942059},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B11>=$B$2,Sens,0)","v":1.0449999999999999},0.46427542592756416,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B11>=$B$2,Sens,0)","v":1.0469999999999999},0.44529654902696358,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B11>=$B$2,Sens,0)","v":1.0469999999999999},0.41656521298551125,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B11>=$B$2,Sens,0)","v":1.0449999999999999},0.45134296280980463,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B11>=$B$2,Sens,0)","v":1.046},0.45740999435781893,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B11>=$B$2,Sens,0)","v":1.046},0.44373037907090979,null,5582.7710132710317,4217.4464141591789,1365.3245991118529,null,4004.6086532438781,4161.4390854165731,{"$f":"AA11-AB11","v":-156.83043217269505},null,350.54950440538335,null,{"$f":"IF(B11<71,VLOOKUP(B11,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B11<71,VLOOKUP(Active!B11,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B11<55,VLOOKUP(B11-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.8894999999999999E-2},{"$f":"IF(B11<55,VLOOKUP(B11-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":4.9105000000000003E-2},4.3999999999999997E-2,{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,12),\"\")","v":3.4400000000000001E-4},{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,13),\"\")","v":3.4499999999999998E-4},3.4449999999999997E-4,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:H,8)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,2))^(B11-$B$2),\"\")","v":1.204059500931948E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,9)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,3))^(B11-$B$2),\"\")","v":8.4420157884629191E-4},1.02413053988912E-3,4.5368630539889113E-2,1.7770760112308455,1.7946755512224812,"Age",{"$f":"IF(BD11>=$B$3,VLOOKUP(BD11,Lookups!A:H,8)*(1-VLOOKUP(BD11,Lookups!U:W,2))^(BD11-$B$3),\"\")","v":""},{"$f":"IF(BD11>=$B$3,VLOOKUP(BD11,Lookups!A:I,9)*(1-VLOOKUP(BD11,Lookups!U:W,3))^(BD11-$B$3),\"\")","v":""},""]
[2004,44,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":11945.161243197472},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":8813.9646498886759},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B12>=$B$2,Sens,0)","v":1.0449999999999999},0.48516782009430454,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B12>=$B$2,Sens,0)","v":1.0469999999999999},0.46622548683123083,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B12>=$B$2,Sens,0)","v":1.0469999999999999},0.43614377799583026,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B12>=$B$2,Sens,0)","v":1.0449999999999999},0.47165339613624579,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B12>=$B$2,Sens,0)","v":1.046},0.47845085409827864,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B12>=$B$2,Sens,0)","v":1.046},0.46414197650817163,null,5795.4078410370903,4407.2315027963423,1388.176338240748,null,4157.1363605448105,4348.7038442603189,-191.56748371550839,null,335.00852445717061,null,{"$f":"IF(B12<71,VLOOKUP(B12,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B12<71,VLOOKUP(Active!B12,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B12<55,VLOOKUP(B12-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.6211E-2},{"$f":"IF(B12<55,VLOOKUP(B12-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":4.5239000000000001E-2},4.0724999999999997E-2,{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,12),\"\")","v":4.0999999999999999E-4},{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,13),\"\")","v":4.06E-4},4.08E-4,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:H,8)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,2))^(B12-$B$2),\"\")","v":1.2838841476197102E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,9)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,3))^(B12-$B$2),\"\")","v":9.2614875961519302E-4},1.1050164536174517E-3,4.2238016453617445E-2,1.6964525062360134,1.7339860398284843,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:H,8)*(1-VLOOKUP(BD12,Lookups!U:W,2))^(BD12-$B$2),\"\")","v":3.0554163332545338E-3},{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,9)*(1-VLOOKUP(BD12,Lookups!U:W,3))^(BD12-$B$2),\"\")","v":2.2485600396619596E-3},2.6519881864582465E-3,{"$f":"IF(AY11=\"\",1,AZ11*(1-AY11))","v":1},{"$f":"IF(AY11=\"\",1,BA11/(1+IntRt))","v":1},{"$f":"IF(AY12=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY12),6))","v":0.98332600000000003},null,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,$B$3:$AE$93,30),\"\")","v":678.65480481978727},{"$f":"IF(BE12<>\"\",BE12*BA12*BB12*AZ12,\"\")","v":667.33891460422217},null,null,null,null,null,null,null,null,null,null,0]
[2005,45,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":11866.507993271844},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":8755.9288453479712},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B13>=$B$2,Sens,0)","v":1.0449999999999999},0.50700037199854819,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B13>=$B$2,Sens,0)","v":1.0469999999999999},0.48813808471229864,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B13>=$B$2,Sens,0)","v":1.0469999999999999},0.45664253556163426,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B13>=$B$2,Sens,0)","v":1.0449999999999999},0.49287779896237682,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B13>=$B$2,Sens,0)","v":1.046},0.50045959338679946,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B13>=$B$2,Sens,0)","v":1.046},0.48549250742754751,null,6016.3239669125705,4605.5569204221774,1410.7670464903931,null,4315.6029371662935,4544.3955172520327,-228.79258008573925,null,317.72183024088298,null,{"$f":"IF(B13<71,VLOOKUP(B13,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B13<71,VLOOKUP(Active!B13,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B13<55,VLOOKUP(B13-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.3711999999999999E-2},{"$f":"IF(B13<55,VLOOKUP(B13-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":4.1676999999999999E-2},3.7694499999999999E-2,{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,12),\"\")","v":4.7600000000000002E-4},{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,13),\"\")","v":4.6700000000000002E-4},4.7150000000000002E-4,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:H,8)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,2))^(B13-$B$2),\"\")","v":1.375696987099085E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,9)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,3))^(B13-$B$2),\"\")","v":1.0138356480888949E-3},1.1947663175939901E-3,3.9360766317593991E-2,1.624797717364836,1.6753488307521589,56,{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:H,8)*(1-VLOOKUP(BD13,Lookups!U:W,2))^(BD13-$B$2),\"\")","v":3.4536910631593879E-3},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,9)*(1-VLOOKUP(BD13,Lookups!U:W,3))^(BD13-$B$2),\"\")","v":2.4675214263447888E-3},2.9606062447520886E-3,0.99734801181354171,0.96618357487922713,0.98319000000000001,null,{"$f":"1+BD12","v":56},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,$B$3:$AE$93,30),\"\")","v":853.88960102476574},{"$f":"IF(BE13<>\"\",BE13*BA13*BB13*AZ13,\"\")","v":808.99447152501693},{"$f":"IF(BE13<>\"\",BE13*AZ13/$AZ$13*BA13/$BA$13*BB13,\"\")","v":839.53571683153939},null,null,null,null,null,null,null,null,null,0,0]
[2006,46,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":11788.726626948734},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":8698.5363767997751},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B14>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B14=$B$2,1,IF(B14<$B$2,K15/J14,K13*J13))","v":0.52981538873848288},{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B14>=$B$2,Sens,0)","v":1.0469999999999999},0.51108057469377666,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B14>=$B$2,Sens,0)","v":1.0469999999999999},0.47810473473303106,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B14>=$B$2,Sens,0)","v":1.0449999999999999},0.51505729991568372,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B14>=$B$2,Sens,0)","v":1.046},0.52348073468259226,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B14>=$B$2,Sens,0)","v":1.046},0.50782516276921474,null,6245.848780588547,4812.806981841175,1433.041798747372,null,4480.2446594528465,4748.8933155283739,-268.64865607552747,null,298.57582323058966,null,{"$f":"IF(B14<71,VLOOKUP(B14,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B14<71,VLOOKUP(Active!B14,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B14<55,VLOOKUP(B14-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":3.1385999999999997E-2},{"$f":"IF(B14<55,VLOOKUP(B14-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.8396E-2},3.4890999999999998E-2,{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,12),\"\")","v":5.4199999999999995E-4},{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,13),\"\")","v":5.2800000000000004E-4},5.3499999999999999E-4,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:H,8)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,2))^(B14-$B$2),\"\")","v":1.4814613617391524E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,9)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,3))^(B14-$B$2),\"\")","v":1.1040982157118247E-3},1.2927797887254885E-3,3.6718779788725488E-2,1.5608444340982786,1.6186945224658542,57,{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:H,8)*(1-VLOOKUP(BD14,Lookups!U:W,2))^(BD14-$B$2),\"\")","v":3.9236947791164659E-3},{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,9)*(1-VLOOKUP(BD14,Lookups!U:W,3))^(BD14-$B$2),\"\")","v":2.7421953675730113E-3},3.3329450733447386E-3,{"$f":"IF(AY13=\"\",1,AZ13*(1-AY13))","v":0.99439525706157539},0.93351070036640305,0.98302500000000004,null,{"$f":"1+BD13","v":57},1213.3561553803086,{"$f":"IF(BE14<>\"\",BE14*BA14*BB14*AZ14,\"\")","v":1107.2130734665218},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$13*BA14/$BA$13*BB14,\"\")","v":1149.0126991420657},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$14*BA14/$BA$14*BB14,\"\")","v":1192.7594346427279},null,null,null,null,null,null,null,null,0,0,0]
[2007,47,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":11692.104343774174},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":8627.2417699467624},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B15>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B15=$B$2,1,IF(B15<$B$2,K16/J15,K14*J14))","v":0.55365708123171453},{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B15>=$B$2,Sens,0)","v":1.0469999999999999},0.53510136170438416,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B15>=$B$2,Sens,0)","v":1.0469999999999999},0.50057565726548348,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B15>=$B$2,Sens,0)","v":1.0449999999999999},0.53823487841188944,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B15>=$B$2,Sens,0)","v":1.046},0.54756084847799158,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B15>=$B$2,Sens,0)","v":1.046},0.5311851202565987,null,6473.41636443066,5029.383296024027,1444.033068406633,null,4643.4824250772699,4962.5935147271503,-319.11108964988034,null,268.59775255509726,null,{"$f":"IF(B15<71,VLOOKUP(B15,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B15<71,VLOOKUP(Active!B15,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B15<55,VLOOKUP(B15-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.9219999999999999E-2},{"$f":"IF(B15<55,VLOOKUP(B15-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.5373000000000002E-2},3.2296499999999999E-2,{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,12),\"\")","v":6.0899999999999995E-4},{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,13),\"\")","v":5.8900000000000001E-4},5.9899999999999992E-4,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:H,8)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,2))^(B15-$B$2),\"\")","v":1.5824443616432296E-3},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,9)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,3))^(B15-$B$2),\"\")","v":1.1979444906234508E-3},1.3901944261333402E-3,3.4285694426133342E-2,1.503532131038166,1.5639560603534826,58,{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:H,8)*(1-VLOOKUP(BD15,Lookups!U:W,2))^(BD15-$B$2),\"\")","v":4.2880000000000001E-3},{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,9)*(1-VLOOKUP(BD15,Lookups!U:W,3))^(BD15-$B$2),\"\")","v":3.0100000000000001E-3},3.6490000000000003E-3,0.9910809922885947,0.90194270566802237,0.98288500000000001,null,58,1616.7257552070787,{"$f":"IF(BE15<>\"\",BE15*BA15*BB15*AZ15,\"\")","v":1420.4539596718462},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$13*BA15/$BA$13*BB15,\"\")","v":1474.0790885892043},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$14*BA15/$BA$14*BB15,\"\")","v":1530.2021828280406},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$15*BA15/$BA$15*BB15,\"\")","v":1589.0554939067094},null,null,null,null,null,null,null,0,0,0,0]
[2008,48,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":11598.307705871508},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":8558.0321194551889},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B16>=$B$2,Sens,0)","v":1.0449999999999999},0.5785716498871416,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B16>=$B$2,Sens,0)","v":1.0469999999999999},0.5602511257044902,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B16>=$B$2,Sens,0)","v":1.0469999999999999},0.52410271315696122,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B16>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B16=$B$2,1,IF(B16<$B$2,Q17/P16,Q15*P15))","v":0.56245544794042446},{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B16>=$B$2,Sens,0)","v":1.046},0.57274864750797916,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B16>=$B$2,Sens,0)","v":1.046},0.55561963578840223,null,6710.452025284827,5255.7055443451081,1454.7464809397188,null,4813.511789236708,5185.9102228898719,-372.39843365316392,null,236.64378072808171,null,{"$f":"IF(B16<71,VLOOKUP(B16,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B16<71,VLOOKUP(Active!B16,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B16<55,VLOOKUP(B16-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.7203999999999999E-2},{"$f":"IF(B16<55,VLOOKUP(B16-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.2587999999999999E-2},2.9895999999999999E-2,{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,12),\"\")","v":7.1299999999999998E-4},{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,13),\"\")","v":7.27E-4},7.1999999999999994E-4,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:H,8)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,2))^(B16-$B$2),\"\")","v":1.6931131403796777E-3},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,9)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,3))^(B16-$B$2),\"\")","v":1.2943092539968808E-3},1.4937111971882792E-3,3.2109711197188279E-2,1.4519824878335184,1.5110686573463601,59,{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:H,8)*(1-VLOOKUP(BD16,Lookups!U:W,2))^(BD16-$B$2),\"\")","v":4.7036079999999997E-3},{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,9)*(1-VLOOKUP(BD16,Lookups!U:W,3))^(BD16-$B$2),\"\")","v":3.3039940000000002E-3},4.0038009999999995E-3,0.98746453774773357,0.87144222769857238,0.98272800000000005,null,59,2089.2843094996215,1766.8146097142821,1833.5155827193407,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$14*BA16/$BA$14*BB16,\"\")","v":1903.3236199094056},1976.5276045481432,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$16*BA16/$BA$16*BB16,\"\")","v":2053.1981909059441},null,null,null,null,null,null,0,0,0,0,0]
[2009,49,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":11507.287318895682},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":8490.8709787624593},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B17>=$B$2,Sens,0)","v":1.0449999999999999},0.60460737413206289,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B17>=$B$2,Sens,0)","v":1.0469999999999999},0.5865829286126012,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B17>=$B$2,Sens,0)","v":1.0469999999999999},0.54873554067533836,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B17>=$B$2,Sens,0)","v":1.0449999999999999},0.58776594309774355,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B17>=$B$2,Sens,0)","v":1.046},0.59909508529334621,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B17>=$B$2,Sens,0)","v":1.046},0.58117813903466875,null,6957.3907692607045,5492.2122938406374,1465.1784754200671,null,4990.6447885535781,5419.2761829199162,-428.6313943663381,null,202.63224952956443,null,{"$f":"IF(B17<71,VLOOKUP(B17,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B17<71,VLOOKUP(Active!B17,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B17<55,VLOOKUP(B17-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.5326999999999999E-2},{"$f":"IF(B17<55,VLOOKUP(B17-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":3.0023000000000001E-2},2.7674999999999998E-2,{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,12),\"\")","v":8.1700000000000002E-4},{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,13),\"\")","v":8.6499999999999999E-4},8.4099999999999995E-4,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:H,8)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,2))^(B17-$B$2),\"\")","v":1.8102955309123217E-3},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,9)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,3))^(B17-$B$2),\"\")","v":1.3962495042621143E-3},1.6032725175872181E-3,3.0119272517587219E-2,1.405359749485809,1.4599697172428601,60,{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:H,8)*(1-VLOOKUP(BD17,Lookups!U:W,2))^(BD17-$B$2),\"\")","v":5.1659107109999994E-3},{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,9)*(1-VLOOKUP(BD17,Lookups!U:W,3))^(BD17-$B$2),\"\")","v":3.6322505999999998E-3},4.3990806554999994E-3,0.98351092624403469,0.84197316685852408,0.98255300000000001,null,60,2647.5973522220625,{"$f":"IF(BE17<>\"\",BE17*BA17*BB17*AZ17,\"\")","v":2154.1967392703677},2235.5222036193941,2320.6359700909206,2409.8902609165252,2503.3712216363551,{"$f":"IF(BE17<>\"\",BE17*AZ17/$AZ$17*BA17/$BA$17*BB17,\"\")","v":2601.4047212178443},null,null,null,null,null,0,0,0,0,0,0]
[2010,50,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":11418.994804212121},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":8425.7226507673877},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B18>=$B$2,Sens,0)","v":1.0449999999999999},0.63181470596800571,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B18>=$B$2,Sens,0)","v":1.0469999999999999},0.61415232625739336,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B18>=$B$2,Sens,0)","v":1.0469999999999999},0.57452611108707918,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B18>=$B$2,Sens,0)","v":1.0449999999999999},0.61421541053714201,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B18>=$B$2,Sens,0)","v":1.046},0.62665345921684013,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B18>=$B$2,Sens,0)","v":1.046},0.60791233343026352,null,7214.6888446734665,5739.3618470634656,1475.3269976100009,null,5175.2086970131877,5663.1436111513121,-487.93491413812444,null,166.47917890487827,null,{"$f":"IF(B18<71,VLOOKUP(B18,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B18<71,VLOOKUP(Active!B18,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B18<55,VLOOKUP(B18-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.3578999999999999E-2},{"$f":"IF(B18<55,VLOOKUP(B18-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.7659E-2},2.5618999999999999E-2,{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,12),\"\")","v":9.2199999999999997E-4},{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,13),\"\")","v":1.003E-3},9.6250000000000003E-4,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:H,8)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,2))^(B18-$B$2),\"\")","v":1.9359785344858201E-3},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,9)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,3))^(B18-$B$2),\"\")","v":1.5037124278440125E-3},1.7198454811649163E-3,2.8301345481164919E-2,1.363031336205798,1.410598760621121,61,{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:H,8)*(1-VLOOKUP(BD18,Lookups!U:W,2))^(BD18-$B$2),\"\")","v":5.6999820984319988E-3},{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,9)*(1-VLOOKUP(BD18,Lookups!U:W,3))^(BD18-$B$2),\"\")","v":4.0068120329980004E-3},4.853397065715E-3,0.97918438235392169,0.81350064430775282,0.982352,null,61,3276.7564532452111,2564.0924289810837,2660.8923189908228,2762.2013406940232,2868.4387363728988,2979.7070431463912,{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$17*BA18/$BA$17*BB18,\"\")","v":3096.394135592996},{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$18*BA18/$BA$18*BB18,\"\")","v":3218.9282553583398},null,null,null,null,0,0,0,0,0,0,0]
[2011,51,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":11333.382779177216},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":8362.5521732797679},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B19>=$B$2,Sens,0)","v":1.0449999999999999},0.66024636773656586,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B19>=$B$2,Sens,0)","v":1.0469999999999999},0.64301748559149086,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B19>=$B$2,Sens,0)","v":1.0469999999999999},0.60152883830817183,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B19>=$B$2,Sens,0)","v":1.0449999999999999},0.6418551040113134,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B19>=$B$2,Sens,0)","v":1.046},0.65547951834081475,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B19>=$B$2,Sens,0)","v":1.046},0.63587630076805568,null,7482.8248141199028,5997.6331301813207,1485.1916839385822,null,5367.5467949805206,5917.9850736531216,-550.43827867260097,null,128.09825676458479,null,{"$f":"IF(B19<71,VLOOKUP(B19,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B19<71,VLOOKUP(Active!B19,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B19<55,VLOOKUP(B19-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.1951999999999999E-2},{"$f":"IF(B19<55,VLOOKUP(B19-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.5482000000000001E-2},2.3717000000000002E-2,{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,12),\"\")","v":1.026E-3},{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,13),\"\")","v":1.1410000000000001E-3},1.0835E-3,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:H,8)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,2))^(B19-$B$2),\"\")","v":2.06803992737396E-3},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,9)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,3))^(B19-$B$2),\"\")","v":1.6217518047752337E-3},1.8448958660745968E-3,2.66453958660746E-2,1.3244557154581837,1.3628973532571218,62,{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:H,8)*(1-VLOOKUP(BD19,Lookups!U:W,2))^(BD19-$B$2),\"\")","v":6.2913231997294029E-3},{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,9)*(1-VLOOKUP(BD19,Lookups!U:W,3))^(BD19-$B$2),\"\")","v":4.4574655546670075E-3},5.3743943771982052E-3,0.97443201174581129,0.78599096068381924,0.98212100000000002,null,62,4159.8121424376868,3129.0161875872127,3247.1431393981879,3370.7726799229445,3500.4164193798738,3636.1994859825199,{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$17*BA19/$BA$17*BB19,\"\")","v":3778.5952112774157},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$18*BA19/$BA$18*BB19,\"\")","v":3928.1261875963428},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$19*BA19/$BA$19*BB19,\"\")","v":4085.4388611430436},null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"1+A19","v":2012},52,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":11532.776804249712},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":8509.6788405269708},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B20>=$B$2,Sens,0)","v":1.0449999999999999},0.68995745428471134,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B20>=$B$2,Sens,0)","v":1.0469999999999999},0.67323930741429083,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B20>=$B$2,Sens,0)","v":1.0469999999999999},0.62980069370865588,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B20>=$B$2,Sens,0)","v":1.0449999999999999},0.67073858369182249,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B20>=$B$2,Sens,0)","v":1.046},0.68563157618449222,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B20>=$B$2,Sens,0)","v":1.046},0.66512661060338629,null,{"$f":"IF(B20<65,D20*K20,D20*M20)","v":7957.1253246938995},6267.5266210394802,1689.5987036544193,null,5707.7699331673302,6184.2944019675115,-476.52446880018124,null,245.50936827411078,null,{"$f":"IF(B20<71,VLOOKUP(B20,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B20<71,VLOOKUP(Active!B20,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B20<55,VLOOKUP(B20-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":2.0437E-2},{"$f":"IF(B20<55,VLOOKUP(B20-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.3474999999999999E-2},2.1956E-2,{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,12),\"\")","v":1.1310000000000001E-3},{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,13),\"\")","v":1.2780000000000001E-3},1.2045000000000001E-3,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:H,8)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,2))^(B20-$B$2),\"\")","v":2.3622020116607729E-3},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,9)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,3))^(B20-$B$2),\"\")","v":1.7869243665795934E-3},2.0745631891201832E-3,2.5235063189120183E-2,1.2891650686127154,1.3168090369634029,63,{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:H,8)*(1-VLOOKUP(BD20,Lookups!U:W,2))^(BD20-$B$2),\"\")","v":6.9498352846691994E-3},{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,9)*(1-VLOOKUP(BD20,Lookups!U:W,3))^(BD20-$B$2),\"\")","v":5.0432020651207665E-3},5.9965186748949829E-3,{"$f":"IF(AY19=\"\",1,AZ19*(1-AY19))","v":0.96919502982092265},0.75941155621625056,0.98184499999999997,null,63,5167.9114660045398,3734.6196485154246,3875.6094065750281,4023.1667484041586,4177.9023034976626,4339.965417930106,{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$17*BA20/$BA$17*BB20,\"\")","v":4509.9210339031233},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$18*BA20/$BA$18*BB20,\"\")","v":4688.3928885511405},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$19*BA20/$BA$19*BB20,\"\")","v":4876.152544099943},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$20*BA20/$BA$20*BB20,\"\")","v":5074.088033339227},null,null,0,0,0,0,0,0,0,0,0]
[2013,53,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":11736.347919762522},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":8659.8876531293881},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B21>=$B$2,Sens,0)","v":1.0449999999999999},0.72100553972752335,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B21>=$B$2,Sens,0)","v":1.0469999999999999},0.70488155486276249,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B21>=$B$2,Sens,0)","v":1.0469999999999999},0.65940132631296267,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B21>=$B$2,Sens,0)","v":1.0449999999999999},0.70092181995795444,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B21>=$B$2,Sens,0)","v":1.046},0.71717062868897885,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B21>=$B$2,Sens,0)","v":1.046},0.69572243469114214,null,8461.9718663183739,6549.5653189862569,1912.406547332117,null,6069.9042144628693,6462.5876500560489,-392.68343559317964,null,375.67220841530957,null,{"$f":"IF(B21<71,VLOOKUP(B21,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B21<71,VLOOKUP(Active!B21,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B21<55,VLOOKUP(B21-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":1.9026999999999999E-2},{"$f":"IF(B21<55,VLOOKUP(B21-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":2.1627E-2},2.0326999999999998E-2,{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,12),\"\")","v":1.6310000000000001E-3},{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,13),\"\")","v":1.7799999999999999E-3},1.7055E-3,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:H,8)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,2))^(B21-$B$2),\"\")","v":2.5652485474208508E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,9)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,3))^(B21-$B$2),\"\")","v":1.9409399377398758E-3},2.2530942425803635E-3,2.4285594242580359E-2,{"$f":"IF(B21<71,IF(B21=$B$2,1, IF(B21<$B$2, AT22/(1-AS21), AT20*(1-AS20))),\"\")","v":1.256632906645067},1.2722792627665729,64,{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:H,8)*(1-VLOOKUP(BD21,Lookups!U:W,2))^(BD21-$B$2),\"\")","v":7.6781454519270712E-3},{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,9)*(1-VLOOKUP(BD21,Lookups!U:W,3))^(BD21-$B$2),\"\")","v":5.7239938627306631E-3},6.7010696573288672E-3,{"$f":"IF(AY20=\"\",1,AZ20*(1-AY20))","v":0.96338323372498602},0.73373097218961414,0.98153299999999999,null,64,6319.2758527327824,4384.37966748079,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$13*BA21/$BA$13*BB21,\"\")","v":4549.8992348630491},4723.1290333942934,4904.7859316698623,5095.0452594299677,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$17*BA21/$BA$17*BB21,\"\")","v":5294.570249168205},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$18*BA21/$BA$18*BB21,\"\")","v":5504.0931576248704},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$19*BA21/$BA$19*BB21,\"\")","v":5724.5197856721479},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$20*BA21/$BA$20*BB21,\"\")","v":5956.8926686345558},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$21*BA21/$BA$21*BB21,\"\")","v":6202.5777855603656},null,0,0,0,0,0,0,0,0,0,0]
[2014,54,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":11944.193834984782},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":8813.2507077215196},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B22>=$B$2,Sens,0)","v":1.0449999999999999},0.75345078901526186,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B22>=$B$2,Sens,0)","v":1.0469999999999999},0.73801098794131226,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B22>=$B$2,Sens,0)","v":1.0469999999999999},0.69039318864967181,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B22>=$B$2,Sens,0)","v":1.0449999999999999},0.73246330185606234,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B22>=$B$2,Sens,0)","v":1.046},0.75016047760867188,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B22>=$B$2,Sens,0)","v":1.046},0.72772566668693472,null,8999.362269120511,6844.2957583406378,2155.0665107798732,null,6455.3827134629828,6753.4040943085711,-298.02138084558828,null,519.66640606992678,null,{"$f":"IF(B22<71,VLOOKUP(B22,Lookups!A:F,6),\"\")","v":0},{"$f":"IF(B22<71,VLOOKUP(Active!B22,Lookups!A:G,7),\"\")","v":0},0,{"$f":"IF(B22<55,VLOOKUP(B22-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":1.7714000000000001E-2},{"$f":"IF(B22<55,VLOOKUP(B22-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":1.9924999999999998E-2},1.8819499999999999E-2,{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,12),\"\")","v":2.1299999999999999E-3},{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,13),\"\")","v":2.281E-3},2.2055E-3,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:H,8)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,2))^(B22-$B$2),\"\")","v":2.7953940793480252E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,9)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,3))^(B22-$B$2),\"\")","v":2.0861791263533176E-3},2.4407866028506716E-3,2.3465786602850671E-2,1.2261148297624105,1.229255326344515,65,{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:H,8)*(1-VLOOKUP(BD22,Lookups!U:W,2))^(BD22-$B$2),\"\")","v":8.3414384115213132E-3},{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,9)*(1-VLOOKUP(BD22,Lookups!U:W,3))^(BD22-$B$2),\"\")","v":6.3739359724922133E-3},7.3576871920067628E-3,0.95692753556909216,0.70891881370977217,0.98124299999999998,null,65,1615.4338888229208,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$12*$BA22/$BA$12*$BB22,\"\")","v":1075.3288919143263},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$13*$BA22/$BA$13*$BB22,\"\")","v":1115.9248225777797},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$14*$BA22/$BA$14*$BB22,\"\")","v":1158.4117925550347},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$15*$BA22/$BA$15*$BB22,\"\")","v":1202.9656236431852},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$16*$BA22/$BA$16*$BB22,\"\")","v":1249.6293178515371},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$17*$BA22/$BA$17*$BB22,\"\")","v":1298.5655419919335},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$18*$BA22/$BA$18*$BB22,\"\")","v":1349.9538920138261},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$19*$BA22/$BA$19*$BB22,\"\")","v":1404.0165279311864},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$20*$BA22/$BA$20*$BB22,\"\")","v":1461.009145746714},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$21*$BA22/$BA$21*$BB22,\"\")","v":1521.2667704463274},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$22*$BA22/$BA$22*$BB22,\"\")","v":1585.1331953702693}]
[2015,55,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":12156.414675464253},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":8969.8418838348007},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B23>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,K24/J23,K22*J22))","v":0.78735607452094858},{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B23>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,M24/L23,M22*L22))","v":0.77269750437455387},{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B23>=$B$2,Sens,0)","v":1.0469999999999999},0.72284166851620635,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B23>=$B$2,Sens,0)","v":1.0449999999999999},0.76542415043958512,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B23>=$B$2,Sens,0)","v":1.046},0.7846678595786708,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B23>=$B$2,Sens,0)","v":1.046},0.76120104735453376,null,9571.4269391223861,7152.2890674659657,2419.1378716564204,null,6865.7336035116605,7057.3072785524564,-191.57367504079593,null,678.65480481978727,null,{"$f":"IF(B23<71,VLOOKUP(B23,Lookups!A:F,6),\"\")","v":0.02},{"$f":"IF(B23<71,VLOOKUP(Active!B23,Lookups!A:G,7),\"\")","v":0.02},0.02,{"$f":"IF(B23<55,VLOOKUP(B23-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B23<55,VLOOKUP(B23-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:H,8)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,2))^(B23-$B$2),\"\")","v":3.0554163332545338E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,9)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,3))^(B23-$B$2),\"\")","v":2.2485600396619596E-3},2.6519881864582465E-3,2.2651988186458246E-2,1.1973430808166152,1.1876863056468745,66,{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:H,8)*(1-VLOOKUP(BD23,Lookups!U:W,2))^(BD23-$B$2),\"\")","v":9.0637485667055956E-3},{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,9)*(1-VLOOKUP(BD23,Lookups!U:W,3))^(BD23-$B$2),\"\")","v":7.0909853901127773E-3},8.077366978409186E-3,0.94988676209695677,0.68494571372924851,0.98092400000000002,null,66,1807.9118745924275,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$12*$BA23/$BA$12*$BB23,\"\")","v":1153.8267551457441},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$13*$BA23/$BA$13*$BB23,\"\")","v":1197.3861454883088},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$14*$BA23/$BA$14*$BB23,\"\")","v":1242.9746189994778},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$15*$BA23/$BA$15*$BB23,\"\")","v":1290.7808322801752},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$16*$BA23/$BA$16*$BB23,\"\")","v":1340.8509264405632},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$17*$BA23/$BA$17*$BB23,\"\")","v":1393.3594427964103},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$18*$BA23/$BA$18*$BB23,\"\")","v":1448.4990876100994},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$19*$BA23/$BA$19*$BB23,\"\")","v":1506.5082383398869},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$20*$BA23/$BA$20*$BB23,\"\")","v":1567.6612565241978},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$21*$BA23/$BA$21*$BB23,\"\")","v":1632.3176236159179},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$22*$BA23/$BA$22*$BB23,\"\")","v":1700.8462295027782},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$23*$BA23/$BA$23*$BB23,\"\")","v":1773.4241476727022}]
[2016,56,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":12373.11304427928},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":9129.7368890934868},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B24>=$B$2,Sens,0)","v":1.0449999999999999},{"$f":"IF(B24=$B$2,1,IF(B24<$B$2,K25/J24,K23*J23))","v":0.82278709787439119},{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B24>=$B$2,Sens,0)","v":1.0469999999999999},0.80901428708015788,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B24>=$B$2,Sens,0)","v":1.0469999999999999},0.75681522693646797,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B24>=$B$2,Sens,0)","v":1.0449999999999999},0.7998682372093664,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B24>=$B$2,Sens,0)","v":1.046},0.82076258111928968,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B24>=$B$2,Sens,0)","v":1.046},0.79621629553284234,null,{"$f":"IF(B24<65,D24*K24,D24*M24)","v":10180.437773374322},7474.1420755019335,2706.2956978723887,null,7302.5865516645317,7374.886106087316,-72.29955442278424,null,853.88960102476574,null,{"$f":"IF(B24<71,VLOOKUP(B24,Lookups!A:F,6),\"\")","v":0.03},{"$f":"IF(B24<71,VLOOKUP(Active!B24,Lookups!A:G,7),\"\")","v":0.02},2.5000000000000001E-2,{"$f":"IF(B24<55,VLOOKUP(B24-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B24<55,VLOOKUP(B24-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:H,8)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,2))^(B24-$B$2),\"\")","v":3.4536910631593879E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,9)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,3))^(B24-$B$2),\"\")","v":2.4675214263447888E-3},2.9606062447520886E-3,2.7960606244752089E-2,1.1702208794948199,1.1475230006249997,67,{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:H,8)*(1-VLOOKUP(BD24,Lookups!U:W,2))^(BD24-$B$2),\"\")","v":9.8468016697005438E-3},{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,9)*(1-VLOOKUP(BD24,Lookups!U:W,3))^(BD24-$B$2),\"\")","v":7.9074202022122921E-3},8.8771109359564171E-3,0.94221417813156672,0.66178329828912907,0.98057000000000005,null,67,2019.0153246054638,null,null,null,null,null,null,null,null,null,null,null,1234.4788537026227,1281.0830306453583,1329.858122981479,1381.0059743442807,1434.5759510918649,1490.7547949187306,1549.7486821895925,1611.812652866131,1677.2402462651835,1746.4160714711782,{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$22*$BA24/$BA$22*$BB24,\"\")","v":1819.7348036497924},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$23*$BA24/$BA$23*$BB24,\"\")","v":1897.3858936656536},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$24*$BA24/$BA$24*$BB24,\"\")","v":1979.7858568483798}]
[2017,57,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":12833.206480102621},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":9469.2255731863588},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B25>=$B$2,Sens,0)","v":1.0449999999999999},0.85981251727873875,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B25>=$B$2,Sens,0)","v":1.0469999999999999},0.8470379585729253,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B25>=$B$2,Sens,0)","v":1.0469999999999999},0.79238554260248195,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B25>=$B$2,Sens,0)","v":1.0449999999999999},0.83586230788378779,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B25>=$B$2,Sens,0)","v":1.046},0.85851765985077699,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B25>=$B$2,Sens,0)","v":1.046},0.83284224512735316,null,11034.151568414856,7810.4784688995205,3223.6730995153357,null,7914.9687414757336,7706.7559808612441,208.21276061448953,null,1213.3561553803086,null,{"$f":"IF(B25<71,VLOOKUP(B25,Lookups!A:F,6),\"\")","v":0.04},{"$f":"IF(B25<71,VLOOKUP(Active!B25,Lookups!A:G,7),\"\")","v":0.02},0.03,{"$f":"IF(B25<55,VLOOKUP(B25-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B25<55,VLOOKUP(B25-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:H,8)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,2))^(B25-$B$2),\"\")","v":3.9236947791164659E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,9)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,3))^(B25-$B$2),\"\")","v":2.7421953675730113E-3},3.3329450733447386E-3,3.3332945073344736E-2,{"$f":"IF(B25<71,IF(B25=$B$2,1, IF(B25<$B$2, AT26/(1-AS25), AT24*(1-AS24))),\"\")","v":1.1375007942638777},1.1087178749999997,68,{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:H,8)*(1-VLOOKUP(BD25,Lookups!U:W,2))^(BD25-$B$2),\"\")","v":1.0528258995905466E-2},{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,9)*(1-VLOOKUP(BD25,Lookups!U:W,3))^(BD25-$B$2),\"\")","v":8.6739923381534984E-3},9.6011256670294823E-3,0.93385003834686175,0.63940415293635666,0.98024900000000004,null,68,2249.7067127452415,null,null,null,null,null,null,null,null,null,null,null,1316.7851063461721,1366.4965176900387,1418.5235855950307,1473.0816111895053,1530.2232522285201,1590.1477010119772,1653.0748802753085,1719.2768342273346,1789.0666732946788,1862.8546495546618,1941.0617523004169,{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$23*$BA25/$BA$23*$BB25,\"\")","v":2023.890063630133},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$24*$BA25/$BA$24*$BB25,\"\")","v":2111.7838691473753},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$25*$BA25/$BA$25*$BB25,\"\")","v":2205.2727554618104},null,null,null,null,null,null,null,null,null,"Age","Service","Salary"]
[2018,58,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":13311.512542219381},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":9822.1527892350296},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B26>=$B$2,Sens,0)","v":1.0469999999999999},0.89850408055628195,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B26>=$B$2,Sens,0)","v":1.046},0.88684874262585267,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B26>=$B$2,Sens,0)","v":1.04},0.82962766310479852,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B26>=$B$2,Sens,0)","v":1.077},0.87347611173855821,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B26>=$B$2,Sens,0)","v":1.0329999999999999},0.89800947220391281,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B26>=$B$2,Sens,0)","v":1.024},0.87115298840321143,null,11960.448337560241,8161.9499999999989,3798.4983375602424,null,8579.4158272430486,8053.56,525.85582724304822,null,1616.7257552070787,null,{"$f":"IF(B26<71,VLOOKUP(B26,Lookups!A:F,6),\"\")","v":0.05},{"$f":"IF(B26<71,VLOOKUP(Active!B26,Lookups!A:G,7),\"\")","v":0.02},3.5000000000000003E-2,{"$f":"IF(B26<55,VLOOKUP(B26-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B26<55,VLOOKUP(B26-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:H,8)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,2))^(B26-$B$2),\"\")","v":4.2880000000000001E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,9)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,3))^(B26-$B$2),\"\")","v":3.0100000000000001E-3},3.6490000000000003E-3,3.8649000000000003E-2,1.0995845427677939,1.0712249999999999,69,{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:H,8)*(1-VLOOKUP(BD26,Lookups!U:W,2))^(BD26-$B$2),\"\")","v":1.1528804687302234E-2},{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,9)*(1-VLOOKUP(BD26,Lookups!U:W,3))^(BD26-$B$2),\"\")","v":9.4735665708802399E-3},1.0501185629091237E-2,0.92488402677453319,0.61778179027667313,0.97985100000000003,null,69,2501.63501187149,null,null,null,null,null,null,null,null,null,null,null,1400.5749954370749,1453.4496515829826,1508.7873145337985,1566.8169854951198,1627.5946729490399,1691.3322442330486,1758.2636162426879,1828.6781439491617,1902.9088616738827,1981.392126722651,2064.5757168493815,2152.6745730739744,{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$24*$BA26/$BA$24*$BB26,\"\")","v":2246.161251855483},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$25*$BA26/$BA$25*$BB26,\"\")","v":2345.5990385468785},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$26*$BA26/$BA$26*$BB26,\"\")","v":2451.229568017292},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CN27<=($CN$76-MS), CN27 = 20), CN27, CN27-1)","v":35},{"$f":"IF(CO27=0,0,CO27-1)","v":0},{"$f":"IF(CN26<CN27,CP27*1/(1-VLOOKUP(CN26,$B$3:$AU$93,44,FALSE)) * (1+IntRt) * 1/(1+GSG) * 1/VLOOKUP(MIN(CO26,30),$CR$63:$CT$93,3,FALSE), \"\")","v":""}]
[2019,59,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":13808.791161639017},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":10189.079266743038},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B27>=$B$2,Sens,0)","v":1.0629999999999999},0.94073377234242717,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B27>=$B$2,Sens,0)","v":1.0780000000000001},0.92764378478664189,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B27>=$B$2,Sens,0)","v":1.159},0.86281276962899045,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B27>=$B$2,Sens,0)","v":1.0629999999999999},0.94073377234242717,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B27>=$B$2,Sens,0)","v":1.0780000000000001},0.92764378478664189,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B27>=$B$2,Sens,0)","v":1.121},0.89206066012488849,null,12990.39620097744,8545.5616499999978,4444.8345509774426,null,9585.2109752991892,8673.6841199999999,911.52685529918926,null,2089.2843094996215,null,{"$f":"IF(B27<71,VLOOKUP(B27,Lookups!A:F,6),\"\")","v":0.06},{"$f":"IF(B27<71,VLOOKUP(Active!B27,Lookups!A:G,7),\"\")","v":0.04},0.05,{"$f":"IF(B27<55,VLOOKUP(B27-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B27<55,VLOOKUP(B27-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:H,8)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,2))^(B27-$B$2),\"\")","v":4.7036079999999997E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,9)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,3))^(B27-$B$2),\"\")","v":3.3039940000000002E-3},4.0038009999999995E-3,5.4003801000000004E-2,{"$f":"IF(B27<71,IF(B27=$B$2,1, IF(B27<$B$2, AT28/(1-AS27), AT26*(1-AS26))),\"\")","v":1.0570866997743613},1.0349999999999999,70,{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:H,8)*(1-VLOOKUP(BD27,Lookups!U:W,2))^(BD27-$B$2),\"\")","v":1.2583714874390473E-2},{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,9)*(1-VLOOKUP(BD27,Lookups!U:W,3))^(BD27-$B$2),\"\")","v":1.0345271295492269E-2},1.1464493084941371E-2,0.91517164792399242,0.59689061862480497,0.97942399999999996,null,70,2778.333494118644,null,null,null,null,null,null,null,null,null,null,null,1486.4572608169424,1542.574153377027,1601.3050825724404,1662.8930918002902,1727.3976239430685,1795.0435378931359,1866.0790941641658,1940.8113907689758,2019.5938834573669,2102.8896866556493,2191.1740355320276,2284.6750511372989,2383.8942667574297,{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$25*$BA27/$BA$25*$BB27,\"\")","v":2489.4295080037318},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$26*$BA27/$BA$26*$BB27,\"\")","v":2601.5372266241366},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$27*$BA27/$BA$27*$BB27,\"\")","v":2721.1665041436586},null,null,null,null,null,null,null,35,0,""]
[2020,60,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":14325.835271382743},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":10570.590086373573},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B28>=$B$2,Sens,0)","v":1.06},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B28>=$B$2,Sens,0)","v":1.0780000000000001},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B28>=$B$2,Sens,0)","v":1.1479999999999999},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B28>=$B$2,Sens,0)","v":1.06},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B28>=$B$2,Sens,0)","v":1.0780000000000001},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B28>=$B$2,Sens,0)","v":1.117},1,null,{"$f":"IF(B28<65,D28*K28,D28*M28)","v":14325.835271382743},9083.9320339499973,5241.9032374327453,null,10570.590086373573,9220.1262195599993,1350.463866813574,null,2647.5973522220625,null,{"$f":"IF(B28<71,VLOOKUP(B28,Lookups!A:F,6),\"\")","v":7.0000000000000007E-2},{"$f":"IF(B28<71,VLOOKUP(Active!B28,Lookups!A:G,7),\"\")","v":0.06},6.5000000000000002E-2,{"$f":"IF(B28<55,VLOOKUP(B28-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B28<55,VLOOKUP(B28-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:H,8)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,2))^(B28-$B$2),\"\")","v":5.1659107109999994E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,9)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,3))^(B28-$B$2),\"\")","v":3.6322505999999998E-3},4.3990806554999994E-3,6.9399080655500003E-2,1,{"$f":"IF(B28<71,IF(B28=$B$2,1,IF(B28<$B$2,AU29*(1+IntRt),AU27/(1+IntRt))),\"\")","v":1},71,{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:H,8)*(1-VLOOKUP(BD28,Lookups!U:W,2))^(BD28-$B$2),\"\")","v":1.389934535079628E-2},{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,9)*(1-VLOOKUP(BD28,Lookups!U:W,3))^(BD28-$B$2),\"\")","v":1.1515223026773489E-2},1.2707284188784885E-2,0.90467966889483342,0.57670591171478747,0.97887400000000002,null,71,3080.3759030695869,null,null,null,null,null,null,null,null,null,null,null,1573.1848100127784,1632.5758502315371,1694.7334434053766,1759.9148133311635,1828.1828710943773,1899.7755950097562,1974.9557303840986,2054.048292905165,2137.4273607461087,2225.5830688068531,2319.0183799155325,2417.9747248763952,2522.982899002563,2634.6756081212034,{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$26*$BA28/$BA$26*$BB28,\"\")","v":2753.3242666920378},{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$27*$BA28/$BA$27*$BB28,\"\")","v":2879.9333305295568},null,null,null,null,null,null,null,35,0,""]
[2021,61,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":14863.472280392805},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":10967.295767501348},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B29>=$B$2,Sens,0)","v":1.052},{"$f":"IF(B29=$B$2,1,IF(B29<$B$2,K30/J29,K28*J28))","v":1.06},{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B29>=$B$2,Sens,0)","v":1.0509999999999999},1.0780000000000001,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B29>=$B$2,Sens,0)","v":1.0720000000000001},1.1479999999999999,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B29>=$B$2,Sens,0)","v":1.052},1.06,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B29>=$B$2,Sens,0)","v":1.052},1.0780000000000001,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B29>=$B$2,Sens,0)","v":1.0649999999999999},1.117,null,15755.280617216375,9628.9679559869983,6126.3126612293763,null,11625.33351355143,9773.3337927335997,1851.9997208178302,null,3276.7564532452111,null,{"$f":"IF(B29<71,VLOOKUP(B29,Lookups!A:F,6),\"\")","v":0.08},{"$f":"IF(B29<71,VLOOKUP(Active!B29,Lookups!A:G,7),\"\")","v":0.13},0.10500000000000001,{"$f":"IF(B29<55,VLOOKUP(B29-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B29<55,VLOOKUP(B29-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:H,8)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,2))^(B29-$B$2),\"\")","v":5.6999820984319988E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,9)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,3))^(B29-$B$2),\"\")","v":4.0068120329980004E-3},4.853397065715E-3,0.10985339706571501,{"$f":"IF(B29<71,IF(B29=$B$2,1, IF(B29<$B$2, AT30/(1-AS29), AT28*(1-AS28))),\"\")","v":0.93060091934449995},0.96618357487922713,72,{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:H,8)*(1-VLOOKUP(BD29,Lookups!U:W,2))^(BD29-$B$2),\"\")","v":1.5148396706393667E-2},{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,9)*(1-VLOOKUP(BD29,Lookups!U:W,3))^(BD29-$B$2),\"\")","v":1.2625204367522309E-2},1.3886800536957988E-2,0.89318364724237098,0.55720377943457733,0.97835099999999997,null,72,3355.6866355773764,null,null,null,null,null,null,null,null,null,null,null,1633.9204496014038,1695.604388143717,1760.1616874122728,1827.8595017929695,1898.763171167313,1973.1198614324921,2051.2024616521971,2133.3485353315491,2219.9466026068844,2311.5057209207525,2408.5482708892469,2511.3250041886558,2620.3872084433851,2736.3920162312538,2859.6213204571732,{"$f":"IF(BE29<>\"\",$BE29*$AZ29/$AZ$27*$BA29/$BA$27*$BB29,\"\")","v":2991.1183557656518},null,null,null,null,null,null,null,35,0,""]
[2022,62,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":15637.899243488233},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":11538.721412047453},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B30>=$B$2,Sens,0)","v":1.052},{"$f":"IF(B30=$B$2,1,IF(B30<$B$2,K31/J30,K29*J29))","v":1.1151200000000001},{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B30>=$B$2,Sens,0)","v":1.0509999999999999},1.132978,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B30>=$B$2,Sens,0)","v":1.0529999999999999},1.230656,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B30>=$B$2,Sens,0)","v":1.052},1.1151200000000001,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B30>=$B$2,Sens,0)","v":1.052},1.1340560000000002,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B30>=$B$2,Sens,0)","v":1.054},1.189605,null,{"$f":"IF(B30<65,D30*K30,D30*M30)","v":17438.134204398601},10129.674289698321,7308.4599147002791,null,12867.059021002357,10281.547149955748,2585.5118710466086,null,4159.8121424376868,null,{"$f":"IF(B30<71,VLOOKUP(B30,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B30<71,VLOOKUP(Active!B30,Lookups!A:G,7),\"\")","v":0.2},0.22,{"$f":"IF(B30<55,VLOOKUP(B30-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B30<55,VLOOKUP(B30-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:H,8)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,2))^(B30-$B$2),\"\")","v":6.2913231997294029E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,9)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,3))^(B30-$B$2),\"\")","v":4.4574655546670075E-3},5.3743943771982052E-3,0.2253743943771982,0.82837124704202925,0.93351070036640305,73,{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:H,8)*(1-VLOOKUP(BD30,Lookups!U:W,2))^(BD30-$B$2),\"\")","v":1.6567298419582481E-2},{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,9)*(1-VLOOKUP(BD30,Lookups!U:W,3))^(BD30-$B$2),\"\")","v":1.3874594591732313E-2},1.5220946505657397E-2,0.8807801840902435,0.53836113955031628,0.97775999999999996,null,73,3653.1483516506087,null,null,null,null,null,null,null,null,null,null,null,1693.7168740470463,1757.6582535629727,1824.578149902316,1894.7534944735048,1968.2520183952017,2045.3299330703906,2126.2701144567282,2211.4224798374121,2301.1897679816284,2396.0996662566031,2496.6936727899611,2603.2317159921913,2716.2852589061463,2836.5354831253417,2964.2745979613387,3100.5840172133362,null,null,null,null,null,null,null,35,0,""]
[2023,63,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":16455.778519520751},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":12142.209170001977},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B31>=$B$2,Sens,0)","v":1.052},1.1731062400000001,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B31>=$B$2,Sens,0)","v":1.052},1.1907598779999999,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B31>=$B$2,Sens,0)","v":1.054},1.295880768,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B31>=$B$2,Sens,0)","v":1.0529999999999999},1.1731062400000001,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B31>=$B$2,Sens,0)","v":1.052},1.1930269120000003,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B31>=$B$2,Sens,0)","v":1.054},1.2538436700000002,null,19304.376465307756,10656.417352762634,8647.9591125451225,null,14244.101344714541,10816.187601753445,3427.9137429610964,null,5167.9114660045398,null,{"$f":"IF(B31<71,VLOOKUP(B31,Lookups!A:F,6),\"\")","v":0.22},{"$f":"IF(B31<71,VLOOKUP(Active!B31,Lookups!A:G,7),\"\")","v":0.18},0.2,{"$f":"IF(B31<55,VLOOKUP(B31-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B31<55,VLOOKUP(B31-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:H,8)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,2))^(B31-$B$2),\"\")","v":6.9498352846691994E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,9)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,3))^(B31-$B$2),\"\")","v":5.0432020651207665E-3},5.9965186748949829E-3,0.20599651867489499,0.64167757892044752,0.90194270566802237,74,{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:H,8)*(1-VLOOKUP(BD31,Lookups!U:W,2))^(BD31-$B$2),\"\")","v":1.8176569563979752E-2},{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,9)*(1-VLOOKUP(BD31,Lookups!U:W,3))^(BD31-$B$2),\"\")","v":1.5237266844451088E-2},1.670691820421542E-2,0.86737387602496285,0.520155690386779,0.97710200000000003,null,74,3974.4446025986372,null,null,null,null,null,null,null,null,null,null,null,1752.0885112171179,1818.2335429859379,1887.4597420895946,1960.0535839990112,2036.0851340932832,2115.81943375122,2199.5491078637383,2287.6361331349494,2380.4971281752737,2478.6779663758321,2582.738807857123,2692.948539107043,2809.8983178611693,2934.2928017056292,3066.4342705465297,3207.4414076316316,null,null,null,null,null,null,null,35,0,""]
[2024,64,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":17319.695828755699},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":9083.9320339499973},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":12779.666964068645},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":9220.1262195599993},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.23410776448,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B32>=$B$2,Sens,0)","v":1.052},1.252679391656,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B32>=$B$2,Sens,0)","v":1.054},1.3658583294719999,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.23528087072,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.2550643114240003,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B32>=$B$2,Sens,0)","v":1.0549999999999999},1.3215512281800001,null,21374.371100699278,11210.551055106291,10163.820045592987,null,15786.478134886334,11389.445544646378,4397.0325902399563,null,6319.2758527327824,null,{"$f":"IF(B32<71,VLOOKUP(B32,Lookups!A:F,6),\"\")","v":0.56000000000000005},{"$f":"IF(B32<71,VLOOKUP(Active!B32,Lookups!A:G,7),\"\")","v":0.56000000000000005},0.56000000000000005,{"$f":"IF(B32<55,VLOOKUP(B32-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B32<55,VLOOKUP(B32-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:H,8)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,2))^(B32-$B$2),\"\")","v":7.6781454519270712E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,9)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,3))^(B32-$B$2),\"\")","v":5.7239938627306631E-3},6.7010696573288672E-3,0.56670106965732892,0.50949423155110019,0.87144222769857238,75,{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:H,8)*(1-VLOOKUP(BD32,Lookups!U:W,2))^(BD32-$B$2),\"\")","v":1.997436883994777E-2},{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,9)*(1-VLOOKUP(BD32,Lookups!U:W,3))^(BD32-$B$2),\"\")","v":1.6684962172285212E-2},1.8329665506116491E-2,0.85288273162574046,0.50256588443167061,0.97638400000000003,null,75,4321.3825004284408,null,null,null,null,null,null,null,null,null,null,null,1808.5298797524692,1876.8056920674462,1948.2619277194258,2023.1942906329896,2101.6751032569291,2183.9779449508937,2270.404867155431,2361.3295072073365,2457.1819045712741,2558.5255172758084,2665.9385503082362,2779.6985520027342,2900.4157235115808,3028.8174220951832,3165.215665233673,3310.7651731746887,null,null,null,null,null,null,null,35,0,""]
[2025,65,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":3925.2578626799996},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":5780.9579527699998},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B33>=$B$2,Sens,0)","v":1.0529999999999999},1.2995154759974399,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B33>=$B$2,Sens,0)","v":1.052},1.3178187200221121,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B33>=$B$2,Sens,0)","v":1.054},{"$f":"IF(B33=$B$2,1,IF(B33<$B$2,O34/N33,O32*N32))","v":1.4396146792634881},{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B33>=$B$2,Sens,0)","v":1.0529999999999999},1.30075075686816,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B33>=$B$2,Sens,0)","v":1.0529999999999999},1.3215827199294723,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B33>=$B$2,Sens,0)","v":1.0549999999999999},1.3942365457299,null,5172.7782923536888,3396.8637219646894,1775.9145703889994,null,{"$f":"IF(B33<65,G33*Q33,G33*S33)","v":7640.01413501969},6104.8193833807145,1535.1947516389755,null,1615.4338888229208,null,{"$f":"IF(B33<71,VLOOKUP(B33,Lookups!A:F,6),\"\")","v":0.4},{"$f":"IF(B33<71,VLOOKUP(Active!B33,Lookups!A:G,7),\"\")","v":0.4},0.4,{"$f":"IF(B33<55,VLOOKUP(B33-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B33<55,VLOOKUP(B33-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:H,8)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,2))^(B33-$B$2),\"\")","v":8.3414384115213132E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,9)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,3))^(B33-$B$2),\"\")","v":6.3739359724922133E-3},7.3576871920067628E-3,0.40735768719200677,0.22076330554685289,0.84197316685852408,76,{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:H,8)*(1-VLOOKUP(BD33,Lookups!U:W,2))^(BD33-$B$2),\"\")","v":2.1957926685421954E-2},{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,9)*(1-VLOOKUP(BD33,Lookups!U:W,3))^(BD33-$B$2),\"\")","v":1.8198718111614838E-2},2.0078322398518395E-2,0.83724967643909776,0.48557090283253201,0.97560899999999995,null,76,4697.3375636268174,null,null,null,null,null,null,null,null,null,null,null,1863.0959066255452,1933.4317013888467,2007.043877574896,2084.2370609339391,2165.0857559902356,2249.871796398184,2338.9063469379616,2432.5743181385769,2531.3187243926996,2635.7200240927104,2746.3738675273235,2863.5661770753109,2987.9255645620847,3120.2013326946067,3260.7149129828231,3410.6558652956405,null,null,null,null,null,null,null,35,0,""]
[2026,66,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":3989.7140684031401},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":5875.8864124785441},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B34>=$B$2,Sens,0)","v":1.0529999999999999},1.3683897962253042,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B34>=$B$2,Sens,0)","v":1.0529999999999999},1.3863452934632621,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B34>=$B$2,Sens,0)","v":1.0549999999999999},1.5173538719437165,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B34>=$B$2,Sens,0)","v":1.054},1.3696905469821723,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B34>=$B$2,Sens,0)","v":1.0529999999999999},1.3916266040857341,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B34>=$B$2,Sens,0)","v":1.0549999999999999},1.4709195557450443,null,5531.1213209948564,3580.2943629507827,1950.8269580440738,null,{"$f":"IF(B34<65,G34*Q34,G34*S34)","v":8177.0398541910236},6440.5844494666526,1736.455404724371,null,1807.9118745924275,null,{"$f":"IF(B34<71,VLOOKUP(B34,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B34<71,VLOOKUP(Active!B34,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B34<55,VLOOKUP(B34-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B34<55,VLOOKUP(B34-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:H,8)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,2))^(B34-$B$2),\"\")","v":9.0637485667055956E-3},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,9)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,3))^(B34-$B$2),\"\")","v":7.0909853901127773E-3},8.077366978409186E-3,0.24807736697840918,0.13083367598242457,0.81350064430775282,77,{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:H,8)*(1-VLOOKUP(BD34,Lookups!U:W,2))^(BD34-$B$2),\"\")","v":2.4106353219569179E-2},{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,9)*(1-VLOOKUP(BD34,Lookups!U:W,3))^(BD34-$B$2),\"\")","v":1.981048593961602E-2},2.1958419579592599E-2,0.82043910750749838,0.46915063075606961,0.974777,null,77,4996.408187442953,null,null,null,null,null,null,null,null,null,null,null,1874.6571077120661,1945.4293621680474,2019.4983292086506,2097.1705248998815,2178.5209160942049,2263.8330853283733,2353.4201282754266,2447.6693439769642,2547.0264958942671,2652.0756443793216,2763.4161359517966,2881.335667244869,3006.4667508534681,3139.5633391857532,3280.9488583534026,3431.820249885493,null,null,null,null,null,null,null,35,0,""]
[2027,67,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4055.2899261442326},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":5972.4638500836863},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B35>=$B$2,Sens,0)","v":1.0529999999999999},1.4409144554252453,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B35>=$B$2,Sens,0)","v":1.0529999999999999},1.4598215940168149,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B35>=$B$2,Sens,0)","v":1.0549999999999999},1.6008083349006208,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B35>=$B$2,Sens,0)","v":1.054},1.4436538365192098,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B35>=$B$2,Sens,0)","v":1.0529999999999999},1.465382814102278,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B35>=$B$2,Sens,0)","v":1.0549999999999999},1.5518201313110216,null,5919.9998041842055,3777.2105529130754,2142.7892512711301,null,8751.9458837597576,6794.8165941873185,1957.1292895724391,null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":2019.0153246054638},null,{"$f":"IF(B35<71,VLOOKUP(B35,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B35<71,VLOOKUP(Active!B35,Lookups!A:G,7),\"\")","v":0.24},{"$f":"IF(B35<71,PCTMALE*AG35+(1-PCTMALE)*AH35,\"\")","v":0.24},{"$f":"IF(B35<55,VLOOKUP(B35-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},{"$f":"IF(B35<55,PCTMALE*AJ35+(1-PCTMALE)*AK35,\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B35<55,PCTMALE*AM35+(1-PCTMALE)*AN35,\"\")","v":""},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:H,8)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,2))^(B35-$B$2),\"\")","v":9.8468016697005438E-3},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,9)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,3))^(B35-$B$2),\"\")","v":7.9074202022122921E-3},{"$f":"IF(AP35<>\"\",PCTMALE*AP35+(1-PCTMALE)*AQ35,\"\")","v":8.8771109359564171E-3},0.24887711093595641,9.8376802132598348E-2,{"$f":"IF(B35<71,IF(B35=$B$2,1,IF(B35<$B$2,AU36*(1+IntRt),AU34/(1+IntRt))),\"\")","v":0.78599096068381924},78,{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:H,8)*(1-VLOOKUP(BD35,Lookups!U:W,2))^(BD35-$B$2),\"\")","v":2.6412301309225332E-2},{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,9)*(1-VLOOKUP(BD35,Lookups!U:W,3))^(BD35-$B$2),\"\")","v":2.1556899767770296E-2},{"$f":"IFERROR(PCTMALE*AW35+(1-PCTMALE)*AX35,\"\")","v":2.3984600538497814E-2},0.80242356134534232,0.45328563358074364,0.97387999999999997,null,78,5314.2936780394375,null,null,null,null,null,null,null,null,null,null,null,1882.4637625967791,1953.5307347180217,2027.9081479597855,2105.903794816249,2187.59295432515,2273.2603899490682,2363.2205011887459,2457.8621999193724,2557.6331058998339,2663.1197116909639,2774.9238596776308,2893.3344445512153,3018.9866128856893,3152.6374567813882,3294.611749196848,3446.1114160977099,null,null,null,null,null,null,null,35,0,""]
[2028,68,null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4122.0058236081604},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6070.7202917707673},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B36>=$B$2,Sens,0)","v":1.054},1.5172829215627832,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B36>=$B$2,Sens,0)","v":1.0529999999999999},1.537192138499706,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B36>=$B$2,Sens,0)","v":1.0549999999999999},1.6888527933201549,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B36>=$B$2,Sens,0)","v":1.054},1.5216111436912472,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B36>=$B$2,Sens,0)","v":1.0529999999999999},1.5430481032496985,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B36>=$B$2,Sens,0)","v":1.0549999999999999},1.6371702385331277,null,6336.3149469004702,3984.9571333232948,2351.3578135771754,null,9367.4134315763386,7168.53150686762,2198.8819247087185,null,2249.7067127452415,null,{"$f":"IF(B36<71,VLOOKUP(B36,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B36<71,VLOOKUP(Active!B36,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B36<55,VLOOKUP(B36-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B36<55,VLOOKUP(B36-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:H,8)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,2))^(B36-$B$2),\"\")","v":1.0528258995905466E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,9)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,3))^(B36-$B$2),\"\")","v":8.6739923381534984E-3},9.6011256670294823E-3,0.24960112566702947,7.3893067834719037E-2,0.75941155621625056,79,{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:H,8)*(1-VLOOKUP(BD36,Lookups!U:W,2))^(BD36-$B$2),\"\")","v":2.8909385052916521E-2},{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,9)*(1-VLOOKUP(BD36,Lookups!U:W,3))^(BD36-$B$2),\"\")","v":2.3477396144632408E-2},2.6193390598774464E-2,0.78317775276379553,0.43795713389443836,0.97290100000000002,null,79,5655.820100004149,null,null,null,null,null,null,null,null,null,null,null,1887.3662469077237,1958.6182981379366,2033.1894118422283,2111.3881820961415,2193.2900839859717,2279.1806225813525,2369.3750161709622,2464.2631894698679,2564.2939279692746,2670.0552516275848,2782.1505702026557,2900.8695307518442,3026.8489339559274,3160.8478436037331,3303.1918784572431,3455.0860946476341,null,null,null,null,null,null,null,35,0,""]
[2029,69,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4189.8825333389505},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6170.6863305006727},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B37>=$B$2,Sens,0)","v":1.054},1.5992161993271736,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B37>=$B$2,Sens,0)","v":1.0529999999999999},1.6186633218401905,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B37>=$B$2,Sens,0)","v":1.0549999999999999},1.7817396969527632,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B37>=$B$2,Sens,0)","v":1.054},1.6037781454505746,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B37>=$B$2,Sens,0)","v":1.054},1.6248296527219324,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B37>=$B$2,Sens,0)","v":1.056},1.7272146016524497,null,6782.0091795346179,4204.1297756560753,2577.8794038785427,null,10026.314127443384,7562.8007397453393,2463.5133876980444,null,2501.63501187149,null,{"$f":"IF(B37<71,VLOOKUP(B37,Lookups!A:F,6),\"\")","v":0.24},{"$f":"IF(B37<71,VLOOKUP(Active!B37,Lookups!A:G,7),\"\")","v":0.24},0.24,{"$f":"IF(B37<55,VLOOKUP(B37-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B37<55,VLOOKUP(B37-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:H,8)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,2))^(B37-$B$2),\"\")","v":1.1528804687302234E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,9)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,3))^(B37-$B$2),\"\")","v":9.4735665708802399E-3},1.0501185629091237E-2,0.25050118562909124,5.5449274924183001E-2,0.73373097218961414,80,{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:H,8)*(1-VLOOKUP(BD37,Lookups!U:W,2))^(BD37-$B$2),\"\")","v":3.1646887149930192E-2},{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,9)*(1-VLOOKUP(BD37,Lookups!U:W,3))^(BD37-$B$2),\"\")","v":2.5608624064146598E-2},2.8627755607038397E-2,0.76266367197738305,0.42314698926998878,0.97182299999999999,null,80,6019.0526082817914,null,null,null,null,null,null,null,null,null,null,null,1887.7289132544272,1958.9946559031221,2033.5800987994407,2111.7938953167359,2193.7115350441982,2279.6185779126099,2369.830302781334,2464.7367092913146,2564.7866691700115,2670.56831536664,2782.6851735870955,2901.4269465457874,3027.4305572877529,3161.4552154595158,3303.8266023922424,3455.75000577434,null,null,null,null,null,null,null,35,0,""]
[2030,70,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4258.9412201720179},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6272.3931369852016},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B38>=$B$2,Sens,0)","v":1.054},1.685573874090841,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B38>=$B$2,Sens,0)","v":1.0529999999999999},1.7044524778977204,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B38>=$B$2,Sens,0)","v":1.0549999999999999},1.8797353802851651,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B38>=$B$2,Sens,0)","v":1.054},1.6903821653049058,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B38>=$B$2,Sens,0)","v":1.054},1.7125704539689168,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B38>=$B$2,Sens,0)","v":1.056},1.8239386193449869,null,7259.1629159429367,4435.3569133171595,2823.8060026257772,null,10741.915162078265,7986.3175811710789,2755.5975809071861,null,2778.333494118644,null,{"$f":"IF(B38<71,VLOOKUP(B38,Lookups!A:F,6),\"\")","v":1},{"$f":"IF(B38<71,VLOOKUP(Active!B38,Lookups!A:G,7),\"\")","v":1},1,{"$f":"IF(B38<55,VLOOKUP(B38-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B38<55,VLOOKUP(B38-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:H,8)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,2))^(B38-$B$2),\"\")","v":""},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:I,9)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,3))^(B38-$B$2),\"\")","v":""},"",1,4.1559165813401716E-2,0.70891881370977217,81,{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:H,8)*(1-VLOOKUP(BD38,Lookups!U:W,2))^(BD38-$B$2),\"\")","v":3.4638349854827999E-2},{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,9)*(1-VLOOKUP(BD38,Lookups!U:W,3))^(BD38-$B$2),\"\")","v":2.7967129345242741E-2},3.1302739600035372E-2,0.74083032276564798,0.40883767079225974,0.97063900000000003,null,81,6405.3584127828835,null,null,null,null,null,null,null,null,null,null,null,1883.0889215423626,1954.1794947305898,2028.5816084240503,2106.603157333619,2188.3194454969139,2274.0153309453599,2364.0053175905596,2458.6784464638326,2558.482485976861,2664.00412346239,2775.8454011748222,2894.2953097463474,3019.9892066806633,3153.6844355054673,3295.7058770351405,3447.2558563902971,null,null,null,null,null,null,null,35,0,""]
[2031,71,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4329.2034488332347},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":6375.8724708786604},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B39>=$B$2,Sens,0)","v":1.054},1.7765948632917465,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B39>=$B$2,Sens,0)","v":1.0529999999999999},1.7947884592262995,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B39>=$B$2,Sens,0)","v":1.054},1.9831208262008491,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B39>=$B$2,Sens,0)","v":1.054},1.7816628022313707,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B39>=$B$2,Sens,0)","v":1.054},1.8050492584832385,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B39>=$B$2,Sens,0)","v":1.0549999999999999},1.9260791820283063,null,7770.0043876085829,4679.3015435496027,3090.7028440589802,null,11508.76387574322,8433.5513657166593,3075.2125100265603,null,3080.3759030695869,null,{"$f":"IF(B39<71,VLOOKUP(B39,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B39<71,VLOOKUP(Active!B39,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B39<55,VLOOKUP(B39-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B39<55,VLOOKUP(B39-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:H,8)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,2))^(B39-$B$2),\"\")","v":""},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:I,9)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,3))^(B39-$B$2),\"\")","v":""},"",{"$f":"IF(B39<71,SUM(AI39,AL39,AO39,AR39),\"\")","v":""},"","",82,{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:H,8)*(1-VLOOKUP(BD39,Lookups!U:W,2))^(BD39-$B$2),\"\")","v":3.818558614886066E-2},{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:I,9)*(1-VLOOKUP(BD39,Lookups!U:W,3))^(BD39-$B$2),\"\")","v":3.05834369476582E-2},3.438451154825943E-2,0.71764030408430468,0.39501224231136212,0.96927399999999997,null,82,6661.7367963857487,null,null,null,null,null,null,null,null,null,null,null,1830.422772504603,1899.5250876345522,1971.8463262489456,2047.6857718727795,2127.1166224436238,2210.4157690958723,2297.8889197094086,2389.9142346329158,2486.926959110614,2589.4973720294515,2698.2106777522486,2813.3477844337663,2935.5262799266802,3065.4823264078495,3203.5317184391738,3350.8431545645976,null,null,null,null,null,null,null,35,0,""]
[2032,72,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4376.1151356947494},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":6444.9620863578584},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B40>=$B$2,Sens,0)","v":1.054},1.872530985909501,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B40>=$B$2,Sens,0)","v":1.0529999999999999},1.8899122475652932,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B40>=$B$2,Sens,0)","v":1.054},2.0902093508156949,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B40>=$B$2,Sens,0)","v":1.054},1.8778725935518648,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B40>=$B$2,Sens,0)","v":1.054},1.9025219184413336,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B40>=$B$2,Sens,0)","v":1.0549999999999999},2.0320135370398629,null,8270.4735917053622,4931.9838269012816,3338.4897648040806,null,12261.681632819213,8897.396690831074,3364.2849419881386,null,3355.6866355773764,null,{"$f":"IF(B40<71,VLOOKUP(B40,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B40<71,VLOOKUP(Active!B40,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B40<55,VLOOKUP(B40-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B40<55,VLOOKUP(B40-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:H,8)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,2))^(B40-$B$2),\"\")","v":""},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:I,9)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,3))^(B40-$B$2),\"\")","v":""},"","","","",83,{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:H,8)*(1-VLOOKUP(BD40,Lookups!U:W,2))^(BD40-$B$2),\"\")","v":4.2022276689970973E-2},{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:I,9)*(1-VLOOKUP(BD40,Lookups!U:W,3))^(BD40-$B$2),\"\")","v":3.349748717557792E-2},3.775988193277445E-2,0.69296459276102151,0.38165434039745133,0.96777899999999994,null,83,6927.3534950396997,null,null,null,null,null,null,null,null,null,null,null,1773.0655608780689,1840.0025204561043,1910.0575369437795,1983.5205156673833,2060.4623608705588,2141.1512871657337,2225.8834229237154,2315.0250786498209,2408.9978609611971,2508.3541787710901,2613.6608987713821,2725.1901267195281,2843.5400980444374,2969.4239069135451,3103.1474523084553,3245.8428110206305,null,null,null,null,null,null,null,35,0,""]
[2033,73,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4423.5822271778006},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":6514.8696792203282},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B41>=$B$2,Sens,0)","v":1.054},1.9736476591486141,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B41>=$B$2,Sens,0)","v":1.0529999999999999},1.9900775966862536,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B41>=$B$2,Sens,0)","v":1.054},2.2030806557597424,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B41>=$B$2,Sens,0)","v":1.054},1.9792777136036654,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B41>=$B$2,Sens,0)","v":1.054},2.0052581020371658,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B41>=$B$2,Sens,0)","v":1.0549999999999999},2.1437742815770551,null,8803.2718874060229,5198.3109535539506,3604.9609338520722,null,13063.995207972834,9386.7535088267832,3677.2416991460505,null,3653.1483516506087,null,{"$f":"IF(B41<71,VLOOKUP(B41,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B41<71,VLOOKUP(Active!B41,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B41<55,VLOOKUP(B41-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B41<55,VLOOKUP(B41-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:H,8)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,2))^(B41-$B$2),\"\")","v":""},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:I,9)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,3))^(B41-$B$2),\"\")","v":""},"","","","",84,{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:H,8)*(1-VLOOKUP(BD41,Lookups!U:W,2))^(BD41-$B$2),\"\")","v":4.6139635342171435E-2},{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:I,9)*(1-VLOOKUP(BD41,Lookups!U:W,3))^(BD41-$B$2),\"\")","v":3.6747794225871024E-2},4.1443714784021229E-2,0.66679833155477219,0.36874815497338298,0.96614800000000001,null,84,7195.6276533357141,null,null,null,null,null,null,null,null,null,null,null,1709.3724565998343,1773.9048673328959,1841.4433263007506,1912.267324679987,1986.4452196502903,2064.2355908609748,2145.9239289852826,2231.8633857070345,2322.4604224424202,2418.2476041466903,2519.7714341928986,2627.2942435953846,2741.3927776180039,2862.7545142399526,2991.6743637596378,3129.2437358399511,null,null,null,null,null,null,null,35,0,""]
[2034,74,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4471.6117488905302},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":6585.6055964979078},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B42>=$B$2,Sens,0)","v":1.054},2.0802246327426395,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B42>=$B$2,Sens,0)","v":1.0529999999999999},2.0955517093106248,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B42>=$B$2,Sens,0)","v":1.054},2.3220470111707687,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B42>=$B$2,Sens,0)","v":1.0549999999999999},2.0861587101382635,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B42>=$B$2,Sens,0)","v":1.054},2.1135420395471729,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B42>=$B$2,Sens,0)","v":1.0549999999999999},2.261681867063793,null,9370.4936437610231,5479.0197450458645,3891.4738987151586,null,13918.954284075464,9903.0249518122546,4015.9293322632093,null,3974.4446025986372,null,{"$f":"IF(B42<71,VLOOKUP(B42,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B42<71,VLOOKUP(Active!B42,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B42<55,VLOOKUP(B42-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B42<55,VLOOKUP(B42-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:H,8)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,2))^(B42-$B$2),\"\")","v":""},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:I,9)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,3))^(B42-$B$2),\"\")","v":""},"","","","",85,{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:H,8)*(1-VLOOKUP(BD42,Lookups!U:W,2))^(BD42-$B$2),\"\")","v":5.0544256203987212E-2},{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:I,9)*(1-VLOOKUP(BD42,Lookups!U:W,3))^(BD42-$B$2),\"\")","v":4.0378687877581365E-2},4.5461472040784288E-2,0.63916373168335505,0.35627841060230242,0.96436900000000003,null,85,7468.3098484391694,null,null,null,null,null,null,null,null,null,null,null,1640.0881815175937,1702.0049649309999,1766.805955448551,1834.7593159119924,1905.930632848175,1980.5680051574784,2058.9453520067341,2141.4015111376425,2228.3264692744906,2320.2312054526687,2417.6400721734967,2520.8047676520723,2630.2786605163637,2746.7213638918665,2870.4158347743814,3002.4092458163013,null,null,null,null,null,null,null,35,0,""]
[2035,75,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4520.2108192491787},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":6657.1803219064604},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B43>=$B$2,Sens,0)","v":1.054},2.1925567629107423,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B43>=$B$2,Sens,0)","v":1.054},2.206615949904088,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B43>=$B$2,Sens,0)","v":1.0549999999999999},2.4474375497739902,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B43>=$B$2,Sens,0)","v":1.0549999999999999},2.200897439195868,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B43>=$B$2,Sens,0)","v":1.054},2.2276733096827201,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B43>=$B$2,Sens,0)","v":1.0549999999999999},2.3860743697523015,null,9974.3692906842625,5774.8868112783412,4199.4824794059214,null,14830.022920856041,10447.691324161928,4382.3315966941136,null,4321.3825004284408,null,{"$f":"IF(B43<71,VLOOKUP(B43,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B43<71,VLOOKUP(Active!B43,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B43<55,VLOOKUP(B43-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B43<55,VLOOKUP(B43-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:H,8)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,2))^(B43-$B$2),\"\")","v":""},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:I,9)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,3))^(B43-$B$2),\"\")","v":""},"","","","",86,{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:H,8)*(1-VLOOKUP(BD43,Lookups!U:W,2))^(BD43-$B$2),\"\")","v":5.5263518761517243E-2},{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:I,9)*(1-VLOOKUP(BD43,Lookups!U:W,3))^(BD43-$B$2),\"\")","v":4.4444895879234524E-2},4.9854207320375883E-2,0.61010640756594881,0.34423034840802169,0.96242399999999995,null,86,7747.7225578958851,null,null,null,null,null,null,null,null,null,null,null,1566.0125836501772,1625.1328572166972,1687.0070708882947,1751.8912757659841,1819.8480961205375,1891.1144253119346,1965.9518107782922,2044.683786444979,2127.682725044494,2215.4365269278187,2308.4458618909957,2406.9510600434496,2511.4804967765522,2622.6639933807096,2740.7717269238724,2866.8035738574272,null,null,null,null,null,null,null,35,0,""]
[2036,76,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4569.3866507363164},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":6729.6044776989584},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B44>=$B$2,Sens,0)","v":1.054},2.3109548281079224,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B44>=$B$2,Sens,0)","v":1.054},2.3257732111989089,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B44>=$B$2,Sens,0)","v":1.0549999999999999},2.5820466150115595,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B44>=$B$2,Sens,0)","v":1.0549999999999999},2.3219467983516404,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B44>=$B$2,Sens,0)","v":1.054},2.347967668405587,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B44>=$B$2,Sens,0)","v":1.0549999999999999},2.5173084600886777,null,10627.35706389243,6092.5055858986498,4534.8514779937805,null,15800.893734794621,11022.314346990834,4778.5793878037875,null,4697.3375636268174,null,{"$f":"IF(B44<71,VLOOKUP(B44,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B44<71,VLOOKUP(Active!B44,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B44<55,VLOOKUP(B44-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B44<55,VLOOKUP(B44-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:H,8)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,2))^(B44-$B$2),\"\")","v":""},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,9)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,3))^(B44-$B$2),\"\")","v":""},"","","","",87,{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:H,8)*(1-VLOOKUP(BD44,Lookups!U:W,2))^(BD44-$B$2),\"\")","v":6.3300178165464807E-2},{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,9)*(1-VLOOKUP(BD44,Lookups!U:W,3))^(BD44-$B$2),\"\")","v":4.8974210176976271E-2},5.6137194171220539E-2,0.57969003623566617,{"$f":"IF(AY43=\"\",1,BA43/(1+IntRt))","v":0.33258970860678427},{"$f":"IF(AY44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY44),6))","v":0.95964099999999997},null,87,8036.272757360317,null,null,null,null,null,null,null,null,null,null,null,1486.8532470387565,1542.9850889127911,1601.7316637909753,1663.3360798161996,1727.8577957062985,1795.5217302551359,1866.5762101119856,1941.3284150993372,2020.1318951261785,2103.4498879906364,2191.7577554616478,2285.2836793605388,2384.5293265797209,2490.0926819888396,2602.2302656535358,2721.8914119303186,null,null,null,null,null,null,null,35,0,""]
[2037,77,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4586.2620627563238},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":6754.4578933456796},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B45>=$B$2,Sens,0)","v":1.0549999999999999},2.4357463888257502,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B45>=$B$2,Sens,0)","v":1.054},2.4513649646036502,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B45>=$B$2,Sens,0)","v":1.0549999999999999},2.7240591788371953,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B45>=$B$2,Sens,0)","v":1.0549999999999999},2.4496538722609804,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B45>=$B$2,Sens,0)","v":1.054},2.4747579224994887,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B45>=$B$2,Sens,0)","v":1.0549999999999999},2.6557604253935549,null,11242.602139131719,6427.5933931230747,4815.0087460086443,null,16715.648183746427,11628.541636075328,5087.1065476710992,null,4996.408187442953,null,{"$f":"IF(B45<71,VLOOKUP(B45,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B45<71,VLOOKUP(Active!B45,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B45<55,VLOOKUP(B45-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B45<55,VLOOKUP(B45-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:H,8)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,2))^(B45-$B$2),\"\")","v":""},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:I,9)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,3))^(B45-$B$2),\"\")","v":""},"","","","",88,{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:H,8)*(1-VLOOKUP(BD45,Lookups!U:W,2))^(BD45-$B$2),\"\")","v":7.2593678540651449E-2},{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:I,9)*(1-VLOOKUP(BD45,Lookups!U:W,3))^(BD45-$B$2),\"\")","v":5.3966928856396312E-2},6.3280303698523888E-2,0.5471478641123827,0.32134271362974326,0.95647800000000005,null,88,8328.8113457854797,null,null,null,null,null,null,null,null,null,null,null,1400.6549981977867,1453.5326746164228,1508.8734985302874,1566.9064842258397,1627.6876433844543,1691.4288554457723,1758.3640506669899,1828.7826005476627,1903.0175584325807,1981.5053065528684,2064.6936482401206,2152.7975367919626,2246.2895556605185,2345.7330223743902,2451.3695856052241,2564.0935433706968,null,null,null,null,null,null,null,35,0,""]
[2038,78,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4603.2023599104141},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":6779.4068691734856},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B46>=$B$2,Sens,0)","v":1.0549999999999999},2.5697124402111662,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B46>=$B$2,Sens,0)","v":1.054},2.5837386726922476,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B46>=$B$2,Sens,0)","v":1.0549999999999999},2.8738824336732409,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B46>=$B$2,Sens,0)","v":1.0549999999999999},2.5843848352353342,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B46>=$B$2,Sens,0)","v":1.0549999999999999},2.6083948503144612,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B46>=$B$2,Sens,0)","v":1.056},2.8018272487902003,null,11893.471955528756,6781.111029744844,5112.3609257839116,null,17683.369965738602,12268.111426059471,5415.258539679131,null,5314.2936780394375,null,{"$f":"IF(B46<71,VLOOKUP(B46,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B46<71,VLOOKUP(Active!B46,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B46<55,VLOOKUP(B46-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B46<55,VLOOKUP(B46-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:H,8)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,2))^(B46-$B$2),\"\")","v":""},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:I,9)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,3))^(B46-$B$2),\"\")","v":""},"","","","",89,{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:H,8)*(1-VLOOKUP(BD46,Lookups!U:W,2))^(BD46-$B$2),\"\")","v":8.334613758304403E-2},{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:I,9)*(1-VLOOKUP(BD46,Lookups!U:W,3))^(BD46-$B$2),\"\")","v":5.9388516381887128E-2},7.1367326982465576E-2,0.51252418110335241,0.3104760518161771,0.95289699999999999,null,89,8744.1072608826889,null,null,null,null,null,null,null,null,null,null,null,1325.8790346506971,1375.9337609428408,1428.3201360902547,1483.2549481252813,1540.791218465848,1601.1295150657024,1664.4912794818183,1731.1504347037846,1801.4222535488495,1875.7198213607192,1954.4670348518396,2037.8673717316522,2126.3681859110779,2220.5027214095112,2320.4997261398198,2427.2057547452923,null,null,null,null,null,null,null,35,0,""]
[2039,79,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4620.2078005298081},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":6804.4517856421153},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B47>=$B$2,Sens,0)","v":1.0549999999999999},2.7110466244227802,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B47>=$B$2,Sens,0)","v":1.054},2.723260561017629,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B47>=$B$2,Sens,0)","v":1.0549999999999999},3.0319459675252691,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B47>=$B$2,Sens,0)","v":1.0549999999999999},2.7265260011732773,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B47>=$B$2,Sens,0)","v":1.0549999999999999},2.7518565670817563,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B47>=$B$2,Sens,0)","v":1.056},2.9587295747224518,null,12582.029686888831,7154.0721363808098,5427.9575505080211,null,18724.875331710438,12955.125665918802,5769.7496657916363,null,5655.820100004149,null,{"$f":"IF(B47<71,VLOOKUP(B47,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B47<71,VLOOKUP(Active!B47,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B47<55,VLOOKUP(B47-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B47<55,VLOOKUP(B47-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:H,8)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,2))^(B47-$B$2),\"\")","v":""},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:I,9)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,3))^(B47-$B$2),\"\")","v":""},"","","","",90,{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:H,8)*(1-VLOOKUP(BD47,Lookups!U:W,2))^(BD47-$B$2),\"\")","v":9.5723656411765931E-2},{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:I,9)*(1-VLOOKUP(BD47,Lookups!U:W,3))^(BD47-$B$2),\"\")","v":6.8536582558617803E-2},8.213011948519186E-2,0.47594670028412905,0.29997686165814214,0.94813099999999995,null,90,9180.0550429961222,null,null,null,null,null,null,null,null,null,null,null,1242.6811456673531,1289.5949764084617,1338.694146833687,1390.1818416931906,1444.1077553517305,1500.659870278321,1560.0457327426655,1622.5220772775754,1688.384393573662,1758.0198461872376,1831.8257326382875,1909.9927625665894,1992.940218769452,2081.167884614455,2174.890154258987,2274.9004616940056,null,null,null,null,null,null,null,35,0,""]
[2040,80,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4637.2786440036116},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":6829.5930247693159},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B48>=$B$2,Sens,0)","v":1.0549999999999999},2.8601541887660331,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B48>=$B$2,Sens,0)","v":1.054},2.8703166313125812,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B48>=$B$2,Sens,0)","v":1.0549999999999999},3.1987029957391586,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B48>=$B$2,Sens,0)","v":1.0549999999999999},2.8764849312378074,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B48>=$B$2,Sens,0)","v":1.0549999999999999},2.9032086782712527,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B48>=$B$2,Sens,0)","v":1.056},3.1244184309069092,null,13310.458015914221,7547.5461038817539,5762.9119120324667,null,19827.733738571093,13680.612703210256,6147.1210353608367,null,6019.0526082817914,null,{"$f":"IF(B48<71,VLOOKUP(B48,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B48<71,VLOOKUP(Active!B48,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B48<55,VLOOKUP(B48-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B48<55,VLOOKUP(B48-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:H,8)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,2))^(B48-$B$2),\"\")","v":""},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:I,9)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,3))^(B48-$B$2),\"\")","v":""},"","","","",91,{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:H,8)*(1-VLOOKUP(BD48,Lookups!U:W,2))^(BD48-$B$2),\"\")","v":0.10985296439736153},{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:I,9)*(1-VLOOKUP(BD48,Lookups!U:W,3))^(BD48-$B$2),\"\")","v":7.887140822722441E-2},9.436218631229297E-2,0.4368571409212107,0.28983271657791515,0.94271400000000005,null,91,9637.6785826204723,null,null,null,null,null,null,null,null,null,null,null,1150.3744880605445,1193.8035480490416,1239.2556201586442,1286.918796526875,1336.8390802089984,1389.1904902905292,1444.1651564538004,1502.0007429281122,1562.9707903580211,1627.4337046224739,1695.7572718850843,1768.1180358272243,1844.9041348180876,1926.5782281952079,2013.3387848658413,2105.9203023512077,null,null,null,null,null,null,null,35,0,""]
[2041,81,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4654.4151507832385},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":6854.830970137361},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B49>=$B$2,Sens,0)","v":1.0549999999999999},3.017462669148165,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B49>=$B$2,Sens,0)","v":1.054},3.0253137294034609,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B49>=$B$2,Sens,0)","v":1.0549999999999999},3.3746316605048121,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B49>=$B$2,Sens,0)","v":1.0549999999999999},3.0346916024558865,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B49>=$B$2,Sens,0)","v":1.0549999999999999},3.0628851555761716,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B49>=$B$2,Sens,0)","v":1.056},3.2993858630376964,null,14081.066058008011,7962.6611395952496,6118.4049184127616,null,20995.560022417529,14446.727014590031,6548.8330078274976,null,6405.3584127828835,null,{"$f":"IF(B49<71,VLOOKUP(B49,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B49<71,VLOOKUP(Active!B49,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B49<55,VLOOKUP(B49-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B49<55,VLOOKUP(B49-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:H,8)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,2))^(B49-$B$2),\"\")","v":""},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:I,9)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,3))^(B49-$B$2),\"\")","v":""},"","","","",92,{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:H,8)*(1-VLOOKUP(BD49,Lookups!U:W,2))^(BD49-$B$2),\"\")","v":0.1248410827575156},{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:I,9)*(1-VLOOKUP(BD49,Lookups!U:W,3))^(BD49-$B$2),\"\")","v":9.0367068610641754E-2},0.10760407568407868,0.39563434599774777,0.28003161022020789,0.93684999999999996,null,92,10118.052362206889,null,null,null,null,null,null,null,null,null,null,null,1050.1903616467966,1089.8372598426995,1131.330989529677,1174.8432622260041,1220.4160746603498,1268.2082908967627,1318.3953083755259,1371.1940935588734,1426.854364909283,1485.7033153569996,1548.0767012041515,1614.1356912479528,1684.2346215576945,1758.7958592686418,1838.000588973857,1922.5193420745857,null,null,null,null,null,null,null,35,0,"",null,null,null,null,"Implement breakout formula for next update."]
[2042,82,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4635.1516955542993},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":6826.460551691097},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B50>=$B$2,Sens,0)","v":1.0549999999999999},3.1834231159513138,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B50>=$B$2,Sens,0)","v":1.054},3.1886806707912481,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B50>=$B$2,Sens,0)","v":1.0549999999999999},3.5602364018325767,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B50>=$B$2,Sens,0)","v":1.0549999999999999},3.2015996405909601,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B50>=$B$2,Sens,0)","v":1.0549999999999999},3.2313438391328608,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B50>=$B$2,Sens,0)","v":1.056},3.4841514713678077,null,14780.018617799275,8400.6075022729892,6379.4111155262854,null,22058.641246790536,15255.743727407074,6802.8975193834613,null,6661.7367963857487,null,{"$f":"IF(B50<71,VLOOKUP(B50,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B50<71,VLOOKUP(Active!B50,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B50<55,VLOOKUP(B50-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B50<55,VLOOKUP(B50-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:H,8)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,2))^(B50-$B$2),\"\")","v":""},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:I,9)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,3))^(B50-$B$2),\"\")","v":""},"","","","",93,{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:H,8)*(1-VLOOKUP(BD50,Lookups!U:W,2))^(BD50-$B$2),\"\")","v":0.1415099636910174},{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:I,9)*(1-VLOOKUP(BD50,Lookups!U:W,3))^(BD50-$B$2),\"\")","v":0.1029728885896001},0.12224142614030875,0.35306247788778516,0.27056194224174679,0.93036799999999997,null,93,10619.006347108278,null,null,null,null,null,null,null,null,null,null,null,943.74989768764442,979.37844417072449,1016.6666393178956,1055.768791084859,1096.7226396850401,1139.6709477543059,1184.7713355892884,1232.2187793428948,1282.2376876385724,1335.1220912594245,1391.1737164327651,1450.5373969348664,1513.5315556358598,1580.5357512855219,1651.7128047850983,1727.6652868345641,null,null,null,null,null,null,null,35,{"$f":"IF(CO51=0,0,CO51-1)","v":0},"",null,null,null,null,"Salary","Surv","Int","PvSal"]
[2043,83,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4615.9726038811741},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":6798.2143803724384},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B51>=$B$2,Sens,0)","v":1.054},3.3585113873286359,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B51>=$B$2,Sens,0)","v":1.0529999999999999},3.3608694270139754,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B51>=$B$2,Sens,0)","v":1.054},3.7560494039333681,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B51>=$B$2,Sens,0)","v":1.054},3.3776876208234627,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B51>=$B$2,Sens,0)","v":1.054},3.4090677502851681,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B51>=$B$2,Sens,0)","v":1.0549999999999999},3.679263953764405,null,15513.68120031833,8862.6409148980019,6651.0402854203276,null,23175.573403652546,16110.065376141871,7065.5080275106757,null,6927.3534950396997,null,{"$f":"IF(B51<71,VLOOKUP(B51,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B51<71,VLOOKUP(Active!B51,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B51<55,VLOOKUP(B51-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B51<55,VLOOKUP(B51-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:H,8)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,2))^(B51-$B$2),\"\")","v":""},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:I,9)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,3))^(B51-$B$2),\"\")","v":""},"","","","",94,{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:H,8)*(1-VLOOKUP(BD51,Lookups!U:W,2))^(BD51-$B$2),\"\")","v":0.15989993061091956},{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:I,9)*(1-VLOOKUP(BD51,Lookups!U:W,3))^(BD51-$B$2),\"\")","v":0.11663099028431982},0.1382654604476197,0.30990361707415109,0.26141250458139786,0.92327199999999998,null,94,11144.691165405475,null,null,null,null,null,null,null,null,null,null,null,833.58656471572772,865.05621333917588,897.99178088025735,932.52956302389487,968.70289459209778,1006.6378736278903,1046.4737215096486,1088.3826549463779,1132.5628874838176,1179.2741278763822,1228.7828820383277,1281.2170773901632,1336.8579675003291,1396.040805464067,1458.9094062010572,1525.9960027118223,null,null,null,null,null,null,null,35,0,3.2868941852792419]
[2044,84,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4596.8774876538891},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":6770.0918845892757},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.5398710022443822,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.5389955066457159,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B52>=$B$2,Sens,0)","v":1.054},3.9588760717457703,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B52>=$B$2,Sens,0)","v":1.054},3.5600827523479297,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.5931574088005673,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B52>=$B$2,Sens,0)","v":1.054},3.881623471221447,null,16268.32877340796,9341.2235243024952,6927.1052491054652,null,24326.005813372551,16996.118971829674,7329.8868415428769,null,7195.6276533357141,null,{"$f":"IF(B52<71,VLOOKUP(B52,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B52<71,VLOOKUP(Active!B52,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B52<55,VLOOKUP(B52-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B52<55,VLOOKUP(B52-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:H,8)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,2))^(B52-$B$2),\"\")","v":""},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:I,9)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,3))^(B52-$B$2),\"\")","v":""},"","","","",95,{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:H,8)*(1-VLOOKUP(BD52,Lookups!U:W,2))^(BD52-$B$2),\"\")","v":0.18005028112752902},{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:I,9)*(1-VLOOKUP(BD52,Lookups!U:W,3))^(BD52-$B$2),\"\")","v":0.13128793059047478},0.1556691058590019,0.26705465076501078,0.25257246819458734,0.91556499999999996,null,95,11696.323742304521,null,null,null,null,null,null,null,null,null,null,null,722.31181161868153,749.58060393176061,778.11963090780205,808.04699423805187,839.39157890781814,872.26265024088889,906.78084507366134,943.09539105487443,981.37804237463899,1021.853839489262,1064.7537126678728,1110.1885124097184,1158.4019479864492,1209.6845198461583,1264.1608451786726,1322.2921096593413,null,null,null,null,null,null,null,36,1,2.5672682449731732]
[2045,85,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4577.8659606187848},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":6742.0924954834027},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.7274841653633342,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B53>=$B$2,Sens,0)","v":1.052},3.7265622684979385,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},4.1726553796200418,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.7523272209747183,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.783594751466997,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B53>=$B$2,Sens,0)","v":1.054},4.0912311386674052,null,17059.702559083034,9845.6495946148298,7214.0529644682047,null,25509.345779816031,17913.909396308474,7595.4363835075565,null,7468.3098484391694,null,{"$f":"IF(B53<71,VLOOKUP(B53,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B53<71,VLOOKUP(Active!B53,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B53<55,VLOOKUP(B53-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B53<55,VLOOKUP(B53-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:H,8)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,2))^(B53-$B$2),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:I,9)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,3))^(B53-$B$2),\"\")","v":""},"","","","",96,{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:H,8)*(1-VLOOKUP(BD53,Lookups!U:W,2))^(BD53-$B$2),\"\")","v":0.20202325773542584},{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:I,9)*(1-VLOOKUP(BD53,Lookups!U:W,3))^(BD53-$B$2),\"\")","v":0.14690376351013149},0.17446351062277865,0.22548249206493354,0.2440313702363163,0.90724199999999999,null,96,12275.180663642212,null,null,null,null,null,null,null,null,null,null,null,612.78697347211619,635.92097245009882,660.13259918135316,685.52204748352983,712.11382248369648,740.00062149898383,769.28478908568547,800.09292535992552,832.57074125795941,866.909154134191,903.30407807783638,941.84955521979873,982.75234095931069,1026.2588868807379,1072.4749143489648,1121.7916790096285,null,null,null,null,null,null,null,37,2,2.2805404323701506]
[2046,86,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4558.9376383693816},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":6714.2156469170595},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.9250408261275904,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B54>=$B$2,Sens,0)","v":1.052},3.9203435064598313,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},4.3938061147399035,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.9512005636863781,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.9841252732947474,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B54>=$B$2,Sens,0)","v":1.054},4.3121576201554452,null,17872.601566936723,10367.469023129413,7505.132543807309,null,26750.276249233299,18881.260503709134,7869.0157455241642,null,7747.7225578958851,null,{"$f":"IF(B54<71,VLOOKUP(B54,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B54<71,VLOOKUP(Active!B54,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B54<55,VLOOKUP(B54-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B54<55,VLOOKUP(B54-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:H,8)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,2))^(B54-$B$2),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:I,9)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,3))^(B54-$B$2),\"\")","v":""},"","","","",97,{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:H,8)*(1-VLOOKUP(BD54,Lookups!U:W,2))^(BD54-$B$2),\"\")","v":0.22592014011034578},{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:I,9)*(1-VLOOKUP(BD54,Lookups!U:W,3))^(BD54-$B$2),\"\")","v":0.16343253699817267},0.19467633855425923,0.1861440249153124,0.2357791016776003,0.89829099999999995,null,97,12909.488422277947,null,null,null,null,null,null,null,null,null,null,null,508.95629444432535,528.17046658770346,548.27967314244927,569.36713107688206,591.45319336716966,614.61485068882325,638.93710632745831,664.5251092643166,691.49988116171642,720.01999032063179,750.24815512966029,782.26248321271999,816.23469731589637,852.36949024528474,890.75466992834515,931.71519761948502,null,null,null,null,null,null,null,38,3,2.1256841162661138]
[2047,87,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4540.0921383372879},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":6686.4607754595481},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.1330679899123526,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B55>=$B$2,Sens,0)","v":1.052},4.1242013687957426,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.6266778388211183,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.1606141935617558,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B55>=$B$2,Sens,0)","v":1.052},4.1952839127793684,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.5450141316438391,null,18724.254211389434,10916.944881355274,7807.3093300341607,null,28051.601324715703,19900.848570909428,8150.752753806275,null,8036.272757360317,null,{"$f":"IF(B55<71,VLOOKUP(B55,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B55<71,VLOOKUP(Active!B55,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B55<55,VLOOKUP(B55-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B55<55,VLOOKUP(B55-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:H,8)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,2))^(B55-$B$2),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:I,9)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,3))^(B55-$B$2),\"\")","v":""},"","","","",98,{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:H,8)*(1-VLOOKUP(BD55,Lookups!U:W,2))^(BD55-$B$2),\"\")","v":0.2376556609337781},{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:I,9)*(1-VLOOKUP(BD55,Lookups!U:W,3))^(BD55-$B$2),\"\")","v":0.17059471793038763},0.20412518943208285,0.14990618770104658,0.22780589534067663,0.89410699999999999,null,98,13567.87233181412,null,null,null,null,null,null,null,null,null,null,null,414.27217261758813,429.91181972633677,446.27999275020272,463.44442731725582,481.42169002024366,500.27444850816363,520.07189240730759,540.8996092177872,562.8561062329195,586.07045236347346,610.67509454272169,636.73360957561158,664.38577361951707,693.79819927836104,725.04235905632277,758.38275976145155,null,null,null,null,null,null,null,39,4,2.0149499485411497]
[2048,88,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B56>=$B$2,Sens,0)","v":1.052},4.3521205933777072,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B56>=$B$2,Sens,0)","v":1.052},4.3386598399731211,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B56>=$B$2,Sens,0)","v":1.0529999999999999},4.8718917642786375,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B56>=$B$2,Sens,0)","v":1.0529999999999999},4.381126745820529,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B56>=$B$2,Sens,0)","v":1.052},4.4134386762438957,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B56>=$B$2,Sens,0)","v":1.0529999999999999},4.7858998806209625,null,19616.508901757828,11495.542960067101,8120.965941690727,null,29388.326034167745,20955.593545167627,8432.7324890001182,null,8328.8113457854797,null,{"$f":"IF(B56<71,VLOOKUP(B56,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B56<71,VLOOKUP(Active!B56,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B56<55,VLOOKUP(B56-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B56<55,VLOOKUP(B56-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:H,8)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,2))^(B56-$B$2),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:I,9)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,3))^(B56-$B$2),\"\")","v":""},"","","","",99,{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:H,8)*(1-VLOOKUP(BD56,Lookups!U:W,2))^(BD56-$B$2),\"\")","v":0.2640780786328753},{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:I,9)*(1-VLOOKUP(BD56,Lookups!U:W,3))^(BD56-$B$2),\"\")","v":0.18756804697909565},0.22582306280598546,0.11930655873952908,0.22010231433881802,0.88449900000000004,null,99,14259.83382073664,null,null,null,null,null,null,null,null,null,null,null,331.20793955808847,343.71173690844989,356.79798604584795,370.52084116960032,384.89354716413828,399.96620641208193,415.79413557498304,432.445761309126,449.99983956242966,468.5595600995523,488.23081339243362,509.06442868803305,531.17215612585539,554.68720141194945,579.66670635406615,606.32214244530485,null,null,null,null,null,null,null,40,5,1.9270783578429311]
[{"$f":"1+A56","v":2049},{"$f":"1+B56","v":89},null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B57>=$B$2,Sens,0)","v":1.052},4.578430864233348,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B57>=$B$2,Sens,0)","v":1.052},4.5642701516517237,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B57>=$B$2,Sens,0)","v":1.0529999999999999},5.130102027785405,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B57>=$B$2,Sens,0)","v":1.052},4.6133264633490167,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B57>=$B$2,Sens,0)","v":1.052},4.6429374874085783,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B57>=$B$2,Sens,0)","v":1.0529999999999999},5.0395525742938734,null,20636.56736464924,12104.806736950659,8531.7606276985807,null,30916.518987944466,22066.24000306151,8850.2789848829561,null,8744.1072608826889,null,{"$f":"IF(B57<71,VLOOKUP(B57,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B57<71,VLOOKUP(Active!B57,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B57<55,VLOOKUP(B57-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B57<55,VLOOKUP(B57-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:H,8)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,2))^(B57-$B$2),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:I,9)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,3))^(B57-$B$2),\"\")","v":""},"","","","",100,{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:H,8)*(1-VLOOKUP(BD57,Lookups!U:W,2))^(BD57-$B$2),\"\")","v":0.27573717748017368},{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:I,9)*(1-VLOOKUP(BD57,Lookups!U:W,3))^(BD57-$B$2),\"\")","v":0.19321866910910948},0.23447792329464157,9.2364386232126422E-2,0.21265924090707056,0.88066599999999995,null,100,14987.085345594212,null,null,null,null,null,null,null,null,null,null,null,259.2490766283708,269.03627533427903,279.27938125114139,290.02078293458078,301.27084766040389,313.0687924728897,325.457915831153,338.49177788680782,352.23202392167985,366.75942449712943,382.15686412103031,398.46412878208031,415.76868957326883,434.1748116771895,453.72722216444424,474.59144783186133,null,null,null,null,null,null,null,41,6,1.8481881005536061]
[2050,90,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B58>=$B$2,Sens,0)","v":1.052},4.8165092691734825,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B58>=$B$2,Sens,0)","v":1.052},4.8016121995376135,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B58>=$B$2,Sens,0)","v":1.0529999999999999},5.4019974352580311,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B58>=$B$2,Sens,0)","v":1.052},4.8532194394431656,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B58>=$B$2,Sens,0)","v":1.052},4.8843702367538242,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B58>=$B$2,Sens,0)","v":1.0529999999999999},5.3066488607314479,null,21709.668867610999,12746.361494009043,8963.307373601956,null,32524.17797531758,23235.750723223766,9288.4272520938139,null,9180.0550429961222,null,{"$f":"IF(B58<71,VLOOKUP(B58,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B58<71,VLOOKUP(Active!B58,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B58<55,VLOOKUP(B58-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B58<55,VLOOKUP(B58-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:H,8)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,2))^(B58-$B$2),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:I,9)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,3))^(B58-$B$2),\"\")","v":""},"","","","",101,{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:H,8)*(1-VLOOKUP(BD58,Lookups!U:W,2))^(BD58-$B$2),\"\")","v":0.30494627475248681},{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:I,9)*(1-VLOOKUP(BD58,Lookups!U:W,3))^(BD58-$B$2),\"\")","v":0.21016787044013627},0.25755707259631155,7.0706976762033233E-2,0.20546786561069622,0.87044600000000005,null,101,15751.426698219522,null,null,null,null,null,null,null,null,null,null,null,199.19017276495867,206.71002134636532,214.58015945356627,222.83315570291896,231.47697563661916,240.54175108744644,250.06074978257536,260.07512386801193,270.63223757932724,281.79414977621286,293.62454353772802,306.15398783663602,319.44968978646239,333.59175998973842,348.61456382602972,364.64528134814987,null,null,null,null,null,null,null,{"$f":"IF(OR(CN59<=($CN$76-MS), CN59 = 20), CN59, CN59-1)","v":42},7,{"$f":"IF(CN58<CN59,CP59*1/(1-VLOOKUP(CN58,$B$3:$AU$93,44,FALSE)) * (1+IntRt) * 1/(1+GSG) * 1/VLOOKUP(MIN(CO58,30),$CR$63:$CT$93,3,FALSE), \"\")","v":1.7773837523141121}]
[2051,91,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B59>=$B$2,Sens,0)","v":1.052},5.0669677511705036,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B59>=$B$2,Sens,0)","v":1.052},5.0512960339135695,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B59>=$B$2,Sens,0)","v":1.0529999999999999},5.688303299326706,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B59>=$B$2,Sens,0)","v":1.052},5.1055868502942108,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B59>=$B$2,Sens,0)","v":1.052},5.1383574890650232,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B59>=$B$2,Sens,0)","v":1.0529999999999999},5.5879012503502139,null,22838.571648726771,13421.91865319152,9416.6529955352507,null,34215.435230034091,24467.245511554622,9748.1897184794689,null,9637.6785826204723,null,{"$f":"IF(B59<71,VLOOKUP(B59,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B59<71,VLOOKUP(Active!B59,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B59<55,VLOOKUP(B59-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B59<55,VLOOKUP(B59-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:H,8)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,2))^(B59-$B$2),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:I,9)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,3))^(B59-$B$2),\"\")","v":""},"","","","",102,{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:H,8)*(1-VLOOKUP(BD59,Lookups!U:W,2))^(BD59-$B$2),\"\")","v":0.31676582504381839},{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:I,9)*(1-VLOOKUP(BD59,Lookups!U:W,3))^(BD59-$B$2),\"\")","v":0.21625435809891599},0.26651009157136718,5.2495894815068528E-2,0.19851967691854708,0.86648099999999995,null,102,16554.749459828716,null,null,null,null,null,null,null,null,null,null,null,149.48945519707269,155.13299700435564,161.03942623045728,167.2331851691325,173.7202518490493,180.52323979176751,187.66711596399003,195.18276447913081,203.10573153745196,211.48259145030974,220.36113748311317,229.76431122490183,239.7425506799552,250.35597774164609,261.63038314953548,273.66121376499785,null,null,null,null,null,null,null,43,8,1.7109861139394635]
[2052,92,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B60>=$B$2,Sens,0)","v":1.052},5.3304500742313703,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.3139634276770753,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B60>=$B$2,Sens,0)","v":1.052},5.9897833741910214,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B60>=$B$2,Sens,0)","v":1.052},5.3710773665095104,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B60>=$B$2,Sens,0)","v":1.052},5.4055520784964051,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B60>=$B$2,Sens,0)","v":1.0529999999999999},5.8840600166187746,null,24026.177374460563,14133.280341810671,9892.8970326498929,null,35994.63786199587,25764.009523667013,10230.628338328857,null,10118.052362206889,null,{"$f":"IF(B60<71,VLOOKUP(B60,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B60<71,VLOOKUP(Active!B60,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B60<55,VLOOKUP(B60-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B60<55,VLOOKUP(B60-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:H,8)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,2))^(B60-$B$2),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:I,9)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,3))^(B60-$B$2),\"\")","v":""},"","","","",103,{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:H,8)*(1-VLOOKUP(BD60,Lookups!U:W,2))^(BD60-$B$2),\"\")","v":0.34897997936403646},{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:I,9)*(1-VLOOKUP(BD60,Lookups!U:W,3))^(BD60-$B$2),\"\")","v":0.23895192650319297},0.29396595293361472,3.8505209080783753E-2,0.191806451129031,0.85432300000000005,null,103,17399.041682279982,null,null,null,null,null,null,null,null,null,null,null,109.78174329825914,113.92623534395804,118.26378608460669,122.81234539911179,127.57630341925756,132.57226701417517,137.81857137095793,143.33789709812322,149.1563485374607,155.3081288311709,161.82833629429959,168.73381872146538,176.06161666533458,183.8558823121343,192.13555580949046,200.97073121735022,null,null,null,null,null,null,null,44,9,1.6480612662309586]
[2053,93,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B61>=$B$2,Sens,0)","v":1.052},5.6076334780914019,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.5849755624886059,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B61>=$B$2,Sens,0)","v":1.052},6.3012521096489547,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B61>=$B$2,Sens,0)","v":1.052},5.6503733895680055,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B61>=$B$2,Sens,0)","v":1.052},5.6866407865782183,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B61>=$B$2,Sens,0)","v":1.0529999999999999},6.195915197499569,null,25251.512420558054,14868.210919584826,10383.301500973228,null,37866.359030819658,27129.502028421364,10736.857002398294,null,10619.006347108278,null,{"$f":"IF(B61<71,VLOOKUP(B61,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B61<71,VLOOKUP(Active!B61,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B61<55,VLOOKUP(B61-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B61<55,VLOOKUP(B61-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:H,8)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,2))^(B61-$B$2),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:I,9)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,3))^(B61-$B$2),\"\")","v":""},"","","","",104,{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:H,8)*(1-VLOOKUP(BD61,Lookups!U:W,2))^(BD61-$B$2),\"\")","v":0.35928233724195052},{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:I,9)*(1-VLOOKUP(BD61,Lookups!U:W,3))^(BD61-$B$2),\"\")","v":0.2495429011705689},0.30441261920625973,2.7185988600443082E-2,0.18532024263674493,0.84969700000000004,null,104,18286.392808076256,null,null,null,null,null,null,null,null,null,null,null,78.281676865536056,81.236975053976565,84.329936918726872,87.573361916036575,90.970380501548007,94.532834476311265,98.273798046912859,102.20944399412421,106.35838644801265,110.74501452142229,115.39435564491119,120.31842341540909,125.54363020793964,131.10145946475191,137.00541676948581,143.30548384392964,null,null,null,null,null,null,null,45,10,1.5894995803427849,null,"PERS Salary Merit Table"]
[2054,94,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B62>=$B$2,Sens,0)","v":1.052},5.8992304189521549,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},5.869809316175524,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B62>=$B$2,Sens,0)","v":1.052},6.6289172193507007,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B62>=$B$2,Sens,0)","v":1.052},5.9441928058255424,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B62>=$B$2,Sens,0)","v":1.052},5.9823461074802857,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B62>=$B$2,Sens,0)","v":1.0529999999999999},6.5242987029670454,null,26539.33955400651,15641.357887403237,10897.981666603273,null,39835.409700422279,28567.365635927694,11268.044064494585,null,11144.691165405475,null,{"$f":"IF(B62<71,VLOOKUP(B62,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B62<71,VLOOKUP(Active!B62,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B62<55,VLOOKUP(B62-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B62<55,VLOOKUP(B62-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:H,8)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,2))^(B62-$B$2),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:I,9)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,3))^(B62-$B$2),\"\")","v":""},"","","","",105,{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:H,8)*(1-VLOOKUP(BD62,Lookups!U:W,2))^(BD62-$B$2),\"\")","v":0.39200299999999999},{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:I,9)*(1-VLOOKUP(BD62,Lookups!U:W,3))^(BD62-$B$2),\"\")","v":0.279055},0.33552899999999997,1.8910230604870685E-2,0.17905337452825598,0.83591700000000002,null,105,19200.712448480081,null,null,null,null,null,null,null,null,null,null,null,54.345030459941633,56.396669828179505,58.543878644873814,60.795542601639852,63.153834936380093,65.626976513344502,68.224043762466991,70.956264218706508,73.836560260657748,76.88186339941609,80.109548281648131,83.527955036452028,87.155419772386708,91.013799055337316,95.112468787605337,99.486127487436534,null,null,null,null,null,null,null,46,11,1.5345703370929937,null,"Service","Salary Increase","1+ Sal Inc"]
[2055,95,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B63>=$B$2,Sens,0)","v":1.052},6.2059904007376669,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B63>=$B$2,Sens,0)","v":1.0509999999999999},6.1691695913004754,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B63>=$B$2,Sens,0)","v":1.052},6.9736209147569372,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B63>=$B$2,Sens,0)","v":1.052},6.2532908317284708,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B63>=$B$2,Sens,0)","v":1.052},6.2934281050692604,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B63>=$B$2,Sens,0)","v":1.0529999999999999},6.8700865342242983,null,27892.845871260841,16454.708497548207,11438.137373712634,null,41906.85100484424,30081.436014631858,11825.414990212383,null,11696.323742304521,null,{"$f":"IF(B63<71,VLOOKUP(B63,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B63<71,VLOOKUP(Active!B63,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B63<55,VLOOKUP(B63-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B63<55,VLOOKUP(B63-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:H,8)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,2))^(B63-$B$2),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:I,9)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,3))^(B63-$B$2),\"\")","v":""},"","","","",106,{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:H,8)*(1-VLOOKUP(BD63,Lookups!U:W,2))^(BD63-$B$2),\"\")","v":0.39788600000000002},{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:I,9)*(1-VLOOKUP(BD63,Lookups!U:W,3))^(BD63-$B$2),\"\")","v":0.29311599999999999},0.345501,1.256529984024903E-2,0.17299842949589953,0.83150100000000005,null,106,20154.492764393181,null,null,null,null,null,null,null,null,null,null,null,36.4292026306466,37.804481761746558,39.243824134207379,40.753186109772301,42.33402447893797,43.991849948516517,45.732746738213535,47.564241021859459,49.494995080886703,51.536358645773198,53.699978494866428,55.991445282000079,58.423050284012099,61.009444652271824,63.756913352339048,66.688715904752456,null,null,null,null,null,null,null,47,12,1.4841356779622257,null,0,0.06,{"$f":"CS63+1","v":1.06}]
[2056,96,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B64>=$B$2,Sens,0)","v":1.052},6.5287019015760261,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B64>=$B$2,Sens,0)","v":1.0509999999999999},6.4837972404567994,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B64>=$B$2,Sens,0)","v":1.0509999999999999},7.3362492023242982,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B64>=$B$2,Sens,0)","v":1.052},6.5784619549783514,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B64>=$B$2,Sens,0)","v":1.052},6.6206863665328619,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B64>=$B$2,Sens,0)","v":1.052},7.2342011205381853,null,29315.381010695142,17310.353339420712,12005.027671274431,null,44086.007257096135,31675.752123407343,12410.255133688792,null,12275.180663642212,null,{"$f":"IF(B64<71,VLOOKUP(B64,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B64<71,VLOOKUP(Active!B64,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B64<55,VLOOKUP(B64-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B64<55,VLOOKUP(B64-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:H,8)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,2))^(B64-$B$2),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:I,9)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,3))^(B64-$B$2),\"\")","v":""},"","","","",107,{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:H,8)*(1-VLOOKUP(BD64,Lookups!U:W,2))^(BD64-$B$2),\"\")","v":0.4},{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:I,9)*(1-VLOOKUP(BD64,Lookups!U:W,3))^(BD64-$B$2),\"\")","v":0.307811},0.35390549999999998,8.2239761801431496E-3,0.16714824105884013,0.82777900000000004,null,107,21142.06290984845,null,null,null,null,null,null,null,null,null,null,null,24.057218896208251,24.965429581896586,25.915946530399527,26.912703220572904,27.956661691806357,29.051461120103713,30.201119419520197,31.410606745815866,32.685643520672016,34.033724910899991,35.462542248615428,36.975787505460261,38.581577629268956,40.28958798843064,42.10396906611016,44.040081049646574,null,null,null,null,null,null,null,48,13,1.4375508087875524,null,{"$f":"CR63+1","v":1},0.06,{"$f":"CS64+1","v":1.06}]
[2057,97,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B65>=$B$2,Sens,0)","v":1.052},6.8681944004579796,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B65>=$B$2,Sens,0)","v":1.0509999999999999},6.8144708997200958,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B65>=$B$2,Sens,0)","v":1.0509999999999999},7.7103979116428372,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B65>=$B$2,Sens,0)","v":1.052},6.9205419766372263,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B65>=$B$2,Sens,0)","v":1.0509999999999999},6.9649620575925715,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B65>=$B$2,Sens,0)","v":1.0509999999999999},7.610379578806171,null,30810.465442240591,18193.18135973117,12617.284082509421,null,46378.47963446514,33322.891233824521,13055.58840064062,null,12909.488422277947,null,{"$f":"IF(B65<71,VLOOKUP(B65,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B65<71,VLOOKUP(Active!B65,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B65<55,VLOOKUP(B65-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B65<55,VLOOKUP(B65-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:H,8)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,2))^(B65-$B$2),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:I,9)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,3))^(B65-$B$2),\"\")","v":""},"","","","",108,{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:H,8)*(1-VLOOKUP(BD65,Lookups!U:W,2))^(BD65-$B$2),\"\")","v":0.4},{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:I,9)*(1-VLOOKUP(BD65,Lookups!U:W,3))^(BD65-$B$2),\"\")","v":0.32272499999999998},0.36136250000000003,5.3134657781214985E-3,0.16149588508100496,0.82447700000000002,null,108,22156.881929521176,null,null,null,null,null,null,null,null,null,null,null,15.67568533351556,16.26747547296641,16.886832375906426,17.536319097403442,18.216562502383759,18.929933878158494,19.679051297776681,20.467153315041621,21.297967357077706,22.176377275046757,23.107394741435144,24.093425445195056,25.139758390041791,26.25269804662128,27.434948870022637,28.696519559274218,null,null,null,null,null,null,null,49,14,1.3955656418885578,null,{"$f":"CR64+1","v":2},4.7E-2,1.0469999999999999]
[2058,98,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B66>=$B$2,Sens,0)","v":1.0509999999999999},7.2253405092817946,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B66>=$B$2,Sens,0)","v":1.0509999999999999},7.1620089156058206,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B66>=$B$2,Sens,0)","v":1.0509999999999999},8.1036282051366211,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B66>=$B$2,Sens,0)","v":1.052},7.2804101594223622,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B66>=$B$2,Sens,0)","v":1.0509999999999999},7.3201751225297924,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B66>=$B$2,Sens,0)","v":1.0509999999999999},7.9985089373252851,null,32381.799179794863,19121.033609077458,13260.765570717405,null,48743.782095822862,35022.358686749576,13721.423409073286,null,13567.87233181412,null,{"$f":"IF(B66<71,VLOOKUP(B66,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B66<71,VLOOKUP(Active!B66,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B66<55,VLOOKUP(B66-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B66<55,VLOOKUP(B66-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:H,8)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,2))^(B66-$B$2),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:I,9)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,3))^(B66-$B$2),\"\")","v":""},"","","","",109,{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:H,8)*(1-VLOOKUP(BD66,Lookups!U:W,2))^(BD66-$B$2),\"\")","v":0.4},{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:I,9)*(1-VLOOKUP(BD66,Lookups!U:W,3))^(BD66-$B$2),\"\")","v":0.33744099999999999},0.36872050000000001,3.3933785008750683E-3,0.15603467157585021,0.82121900000000003,null,109,23198.255380208662,null,null,null,null,null,null,null,null,null,null,null,10.087132581484946,10.467943083230162,10.866492496687464,11.284430119844965,11.722159333447285,12.18120603502217,12.663254926028701,13.170389980525508,13.705009757222562,14.270256961088064,14.86935654871877,15.503856554723326,16.177160395320229,16.893324928624999,17.654090441997596,18.465897424126016,null,null,null,null,null,null,null,50,15,1.3562392844443436,null,3,3.5999999999999997E-2,1.036]
[2059,99,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B67>=$B$2,Sens,0)","v":1.0509999999999999},7.593832875255166,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B67>=$B$2,Sens,0)","v":1.0509999999999999},7.5272713703017171,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B67>=$B$2,Sens,0)","v":1.0509999999999999},8.516913243598589,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B67>=$B$2,Sens,0)","v":1.052},7.6589914877123251,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B67>=$B$2,Sens,0)","v":1.0509999999999999},7.6935040537788115,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B67>=$B$2,Sens,0)","v":1.0509999999999999},8.4064328931288745,null,34033.2709379644,20096.206323140406,{"$f":"W67-X67","v":13937.064614823994},null,51229.714982709826,36808.498979773802,14421.216002936024,null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":14259.83382073664},null,{"$f":"IF(B67<71,VLOOKUP(B67,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B67<71,VLOOKUP(Active!B67,Lookups!A:G,7),\"\")","v":""},{"$f":"IF(B67<71,PCTMALE*AG67+(1-PCTMALE)*AH67,\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},{"$f":"IF(B67<55,PCTMALE*AJ67+(1-PCTMALE)*AK67,\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B67<55,PCTMALE*AM67+(1-PCTMALE)*AN67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:H,8)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,2))^(B67-$B$2),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:I,9)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,3))^(B67-$B$2),\"\")","v":""},{"$f":"IF(AP67<>\"\",PCTMALE*AP67+(1-PCTMALE)*AQ67,\"\")","v":""},"","",{"$f":"IF(B67<71,IF(B67=$B$2,1,IF(B67<$B$2,AU68*(1+IntRt),AU66/(1+IntRt))),\"\")","v":""},110,{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:H,8)*(1-VLOOKUP(BD67,Lookups!U:W,2))^(BD67-$B$2),\"\")","v":0.4},{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:I,9)*(1-VLOOKUP(BD67,Lookups!U:W,3))^(BD67-$B$2),\"\")","v":0.35154400000000002},{"$f":"IFERROR(PCTMALE*AW67+(1-PCTMALE)*AX67,\"\")","v":0.37577199999999999},2.1421702833431628E-3,0.15075813678826108,0.81809600000000005,null,110,24288.573383078467,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",6.4171328124519063,6.6593930926985418,6.9129383393600854,7.178817786612016,7.4572880532497443,7.7493198697573389,8.055984992942296,8.3786091849281767,8.7187183372085304,9.0783117449257968,9.4594410292546289,9.8630910036295436,10.291426819912452,10.747029330205597,11.231005653408287,11.747453036280591,"PV Benefits from Entry Age",null,null,null,null,null,null,51,16,1.3204915996759568,null,4,2.9000000000000001E-2,1.0289999999999999]
[{"$f":"1+A67","v":2060},{"$f":"1+B67","v":100},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B68>=$B$2,Sens,0)","v":1.0509999999999999},7.981118351893179,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B68>=$B$2,Sens,0)","v":1.0509999999999999},7.9111622101871042,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B68>=$B$2,Sens,0)","v":1.0509999999999999},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,O69/N68,O67*N67))","v":8.9512758190221167},{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B68>=$B$2,Sens,0)","v":1.052},8.0572590450733657,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B68>=$B$2,Sens,0)","v":1.0509999999999999},8.0858727605215304,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B68>=$B$2,Sens,0)","v":1.0509999999999999},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,U69/T68,U67*T67))","v":8.8351609706784462},null,{"$f":"IF(B68<65,D68*K68,D68*M68)","v":35768.967755800579},{"$f":"IF(B68<65,E68*K68,E68*O68)","v":21121.112845620566},14647.854910180013,null,53842.430446828024,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":38685.732427742259},{"$f":"AA68-AB68","v":15156.698019085765},null,14987.085345594212,null,{"$f":"IF(B68<71,VLOOKUP(B68,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B68<71,VLOOKUP(Active!B68,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B68<55,VLOOKUP(B68-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B68<55,VLOOKUP(B68-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:H,8)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,2))^(B68-$B$2),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:I,9)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,3))^(B68-$B$2),\"\")","v":""},"",{"$f":"IF(B68<71,SUM(AI68,AL68,AO68,AR68),\"\")","v":""},{"$f":"IF(B68<71,IF(B68=$B$2,1, IF(B68<$B$2, AT69/(1-AS68), AT67*(1-AS67))),\"\")","v":""},"",111,{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:H,8)*(1-VLOOKUP(BD68,Lookups!U:W,2))^(BD68-$B$2),\"\")","v":0.4},{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:I,9)*(1-VLOOKUP(BD68,Lookups!U:W,3))^(BD68-$B$2),\"\")","v":0.36461700000000002},0.38230850000000005,{"$f":"IF(AY67=\"\",1,AZ67*(1-AY67))","v":1.3372026716307358E-3},0.14566003554421361,0.81520199999999998,null,111,null,{"$f":"IF($BE$12<>\"\",SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":401.85160482124206},{"$f":"IF($BE$13<>\"\",SUM(BG12:BG67)*BG70*BG71*BG72*Part,\"\")","v":477.12947679374901},{"$f":"IF($BE$14<>\"\",SUM(BH12:BH67)*BH70*BH71*BH72*Part,\"\")","v":536.76639806815422},{"$f":"IF($BE$15<>\"\",SUM(BI12:BI67)*BI70*BI71*BI72*Part,\"\")","v":574.18578411500107},{"$f":"IF($BE$16<>\"\",SUM(BJ12:BJ67)*BJ70*BJ71*BJ72*Part,\"\")","v":732.75593694818303},{"$f":"IF($BE$17<>\"\",SUM(BK12:BK67)*BK70*BK71*BK72*Part,\"\")","v":814.61740608649245},{"$f":"IF($BE$18<>\"\",SUM(BL12:BL67)*BL70*BL71*BL72*Part,\"\")","v":1064.0532616940977},{"$f":"IF($BE$19<>\"\",SUM(BM12:BM67)*BM70*BM71*BM72*Part,\"\")","v":1624.0042666316854},{"$f":"IF($BE$20<>\"\",SUM(BN12:BN67)*BN70*BN71*BN72*Part,\"\")","v":829.95260511597075},{"$f":"IF($BE$21<>\"\",SUM(BO12:BO67)*BO70*BO71*BO72*Part,\"\")","v":1002.4240443806762},{"$f":"SUM(BF68:BO68)","v":8057.7407846552524},{"$f":"IF($BE12<>\"\",SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":903.87483024654091},{"$f":"IF($BE13<>\"\",SUM(BR12:BR67)*BR70*BR71*BR72*Part,\"\")","v":1107.1865810704039},{"$f":"IF($BE14<>\"\",SUM(BS12:BS67)*BS70*BS71*BS72*Part,\"\")","v":1295.3096695416775},{"$f":"IF($BE15<>\"\",SUM(BT12:BT67)*BT70*BT71*BT72*Part,\"\")","v":1465.707168873648},{"$f":"IF($BE16<>\"\",SUM(BU12:BU67)*BU70*BU71*BU72*Part,\"\")","v":2020.3136280055212},{"$f":"IF($BE17<>\"\",SUM(BV12:BV67)*BV70*BV71*BV72*Part,\"\")","v":2494.5594363111222},{"$f":"IF($BE18<>\"\",SUM(BW12:BW67)*BW70*BW71*BW72*Part,\"\")","v":3766.5868578917484},{"$f":"IF($BE19<>\"\",SUM(BX12:BX67)*BX70*BX71*BX72*Part,\"\")","v":7059.205787378909},{"$f":"IF($BE20<>\"\",SUM(BY12:BY67)*BY70*BY71*BY72*Part,\"\")","v":4997.9898579209557},{"$f":"IF($BE21<>\"\",SUM(BZ12:BZ67)*BZ70*BZ71*BZ72*Part,\"\")","v":11178.61252988191},{"$f":"IF($BE22<>\"\",SUM(CA12:CA67)*CA70*CA71*CA72*Part,\"\")","v":3483.1126173539351},{"$f":"IF($BE23<>\"\",SUM(CB12:CB67)*CB70*CB71*CB72*Part,\"\")","v":1220.2823402253819},{"$f":"IF($BE24<>\"\",SUM(CC12:CC67)*CC70*CC71*CC72*Part,\"\")","v":902.7089012713833},{"$f":"IF($BE25<>\"\",SUM(CD12:CD67)*CD70*CD71*CD72*Part,\"\")","v":666.02006305898158},{"$f":"IF($BE26<>\"\",SUM(CE12:CE67)*CE70*CE71*CE72*Part,\"\")","v":489.99886257579584},{"$f":"IF($BE27<>\"\",SUM(CF12:CF67)*CF70*CF71*CF72*Part,\"\")","v":1497.3624076764643},{"$f":"SUM(BQ68:CF68)","v":44548.831539284387},null,null,null,null,null,null,52,17,1.2878771914212943,null,5,2.1999999999999999E-2,1.022]
[2061,101,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B69>=$B$2,Sens,0)","v":1.0509999999999999},8.3881553878397312,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B69>=$B$2,Sens,0)","v":1.0509999999999999},8.3146314829066466,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B69>=$B$2,Sens,0)","v":1.0509999999999999},9.4077908857922434,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B69>=$B$2,Sens,0)","v":1.0509999999999999},8.476236515417181,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B69>=$B$2,Sens,0)","v":1.0509999999999999},8.4982522713081288,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B69>=$B$2,Sens,0)","v":1.0509999999999999},9.2857541801830461,null,37593.185111346414,22198.289600747212,{"$f":"W69-X69","v":15394.895510599203},null,56588.394399616256,40658.704781557113,15929.689618059143,null,15751.426698219522,null,{"$f":"IF(B69<71,VLOOKUP(B69,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B69<71,VLOOKUP(Active!B69,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B69<55,VLOOKUP(B69-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B69<55,VLOOKUP(B69-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:H,8)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,2))^(B69-$B$2),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:I,9)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,3))^(B69-$B$2),\"\")","v":""},"","","","",112,{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:H,8)*(1-VLOOKUP(BD69,Lookups!U:W,2))^(BD69-$B$2),\"\")","v":0.4},{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:I,9)*(1-VLOOKUP(BD69,Lookups!U:W,3))^(BD69-$B$2),\"\")","v":0.37624600000000002},0.388123,8.2597872404359656E-4,0.14073433385914361,0.81262699999999999,null,112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,18,1.256632906645067,null,6,1.4999999999999999E-2,1.0149999999999999]
[2062,102,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B70>=$B$2,Sens,0)","v":1.0509999999999999},8.815951312619557,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B70>=$B$2,Sens,0)","v":1.0509999999999999},8.7386776885348851,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B70>=$B$2,Sens,0)","v":1.0509999999999999},9.8875882209676469,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B70>=$B$2,Sens,0)","v":1.0509999999999999},8.9085245777034565,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B70>=$B$2,Sens,0)","v":1.0509999999999999},8.9316631371448434,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B70>=$B$2,Sens,0)","v":1.0509999999999999},9.7593276433723801,null,{"$f":"IF(B70<65,D70*K70,D70*M70)","v":39510.437552025076},23330.40237038532,16180.035181639756,null,59474.402513996683,42732.29872541652,{"$f":"AA70-AB70","v":16742.103788580163},null,16554.749459828716,null,{"$f":"IF(B70<71,VLOOKUP(B70,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B70<71,VLOOKUP(Active!B70,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B70<55,VLOOKUP(B70-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B70<55,VLOOKUP(B70-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:H,8)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,2))^(B70-$B$2),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:I,9)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,3))^(B70-$B$2),\"\")","v":""},"","","","",113,{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:H,8)*(1-VLOOKUP(BD70,Lookups!U:W,2))^(BD70-$B$2),\"\")","v":0.4},{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:I,9)*(1-VLOOKUP(BD70,Lookups!U:W,3))^(BD70-$B$2),\"\")","v":0.386015},0.39300750000000001,5.0539738373162372E-4,0.13597520179627404,0.81046399999999996,null,113,"Survive",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,45))","v":1.1973430808166152},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,45))","v":1.1702208794948199},1.1375007942638777,1.0995845427677939,1.0570866997743613,1,0.93060091934449995,0.82837124704202925,0.64167757892044752,0.50949423155110019,null,{"$f":"BF70","v":1.1973430808166152},{"$f":"BG70","v":1.1702208794948199},1.1375007942638777,1.0995845427677939,1.0570866997743613,1,0.93060091934449995,0.82837124704202925,0.64167757892044752,0.50949423155110019,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,45)","v":0.22076330554685289},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,45)","v":0.13083367598242457},9.8376802132598348E-2,7.3893067834719037E-2,5.5449274924183001E-2,4.1559165813401716E-2,"Totals - Scaled for Headcount",null,null,null,null,null,null,54,19,1.2261148297624105,null,7,1.2E-2,1.012]
[2063,103,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B71>=$B$2,Sens,0)","v":1.0509999999999999},9.2655648295631536,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B71>=$B$2,Sens,0)","v":1.0509999999999999},9.184350250650164,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B71>=$B$2,Sens,0)","v":1.0509999999999999},10.391855220236996,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B71>=$B$2,Sens,0)","v":1.0509999999999999},9.362859331166332,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B71>=$B$2,Sens,0)","v":1.0509999999999999},9.3871779571392295,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B71>=$B$2,Sens,0)","v":1.0509999999999999},10.257053353184372,null,41525.469867178355,24520.252891274969,17005.216975903386,null,62507.597042210509,44911.645960412759,17595.95108179775,null,17399.041682279982,null,{"$f":"IF(B71<71,VLOOKUP(B71,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B71<71,VLOOKUP(Active!B71,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B71<55,VLOOKUP(B71-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B71<55,VLOOKUP(B71-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:H,8)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,2))^(B71-$B$2),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:I,9)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,3))^(B71-$B$2),\"\")","v":""},"","","","",114,{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:H,8)*(1-VLOOKUP(BD71,Lookups!U:W,2))^(BD71-$B$2),\"\")","v":0.4},{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:I,9)*(1-VLOOKUP(BD71,Lookups!U:W,3))^(BD71-$B$2),\"\")","v":0.393507},0.39675349999999998,3.0677242144471764E-4,0.13137700656644835,0.808805,null,114,"Interest",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,46))","v":1.1876863056468745},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,46))","v":1.1475230006249997},1.1087178749999997,1.0712249999999999,1.0349999999999999,1,0.96618357487922713,0.93351070036640305,0.90194270566802237,0.87144222769857238,null,{"$f":"BF71","v":1.1876863056468745},1.1475230006249997,1.1087178749999997,1.0712249999999999,1.0349999999999999,1,0.96618357487922713,0.93351070036640305,0.90194270566802237,0.87144222769857238,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,46)","v":0.84197316685852408},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,46)","v":0.81350064430775282},0.78599096068381924,0.75941155621625056,0.73373097218961414,0.70891881370977217,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,55,20,1.1973430808166152,null,8,8.9999999999999993E-3,1.0089999999999999]
[2064,104,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B72>=$B$2,Sens,0)","v":1.05},9.7381086358708746,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B72>=$B$2,Sens,0)","v":1.05},9.652752113433321,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B72>=$B$2,Sens,0)","v":1.05},10.921839836469083,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B72>=$B$2,Sens,0)","v":1.0509999999999999},9.8403651570558139,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B72>=$B$2,Sens,0)","v":1.05},9.8659240329533304,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B72>=$B$2,Sens,0)","v":1.05},10.780163074196773,null,43643.268830404442,25770.785788729991,17872.483041674452,null,65695.484491363241,47202.139904393807,18493.344586969433,null,18286.392808076256,null,{"$f":"IF(B72<71,VLOOKUP(B72,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B72<71,VLOOKUP(Active!B72,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B72<55,VLOOKUP(B72-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B72<55,VLOOKUP(B72-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:H,8)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,2))^(B72-$B$2),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:I,9)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,3))^(B72-$B$2),\"\")","v":""},"","","","",115,{"$f":"IF(BD72>=$B$3,VLOOKUP(BD72,Lookups!A:H,8)*(1-VLOOKUP(BD72,Lookups!U:W,2))^(BD72-$B$2),\"\")","v":0.4},{"$f":"IF(BD72>=$B$3,VLOOKUP(BD72,Lookups!A:I,9)*(1-VLOOKUP(BD72,Lookups!U:W,3))^(BD72-$B$2),\"\")","v":0.398308},0.39915400000000001,1.8505938953305087E-4,0.12693430586130278,0.80774199999999996,null,115,"Retire",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,34))","v":0.02},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,34))","v":2.5000000000000001E-2},0.03,3.5000000000000003E-2,0.05,6.5000000000000002E-2,0.10500000000000001,0.22,0.2,0.56000000000000005,"Totals - Scaled for Headcount",{"$f":"BF72","v":0.02},2.5000000000000001E-2,0.03,3.5000000000000003E-2,0.05,6.5000000000000002E-2,0.10500000000000001,0.22,0.2,0.56000000000000005,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,34)","v":0.4},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,34)","v":0.24},0.24,0.24,0.24,1,{"$f":"CG68*CG71","v":0},null,null,"PVSalary @ Entry Age",{"$f":"SUM(CP26:CP138)","v":45.268467642543811},null,null,56,21,1.1702208794948199,null,9,7.0000000000000001E-3,1.0069999999999999]
[2065,105,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B73>=$B$2,Sens,0)","v":1.05},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,K74/J73,K72*J72))","v":10.225014067664418},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B73>=$B$2,Sens,0)","v":1.0489999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,M74/L73,M72*L72))","v":10.135389719104987},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B73>=$B$2,Sens,0)","v":1.0489999999999999},11.467931828292537,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B73>=$B$2,Sens,0)","v":1.05},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,Q74/P73,Q72*P72))","v":10.342223780065661},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B73>=$B$2,Sens,0)","v":1.05},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,S74/R73,S72*R72))","v":10.359220234600997},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B73>=$B$2,Sens,0)","v":1.05},11.319171227906612,null,45825.432271924663,27059.32507816649,18766.107193758173,null,68980.258715931413,49562.246899613492,19418.011816317921,null,19200.712448480081,null,{"$f":"IF(B73<71,VLOOKUP(B73,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B73<71,VLOOKUP(Active!B73,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B73<55,VLOOKUP(B73-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B73<55,VLOOKUP(B73-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:H,8)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,2))^(B73-$B$2),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:I,9)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,3))^(B73-$B$2),\"\")","v":""},"","","","",116,{"$f":"IF(BD73>=$B$3,VLOOKUP(BD73,Lookups!A:H,8)*(1-VLOOKUP(BD73,Lookups!U:W,2))^(BD73-$B$2),\"\")","v":0.4},{"$f":"IF(BD73>=$B$3,VLOOKUP(BD73,Lookups!A:I,9)*(1-VLOOKUP(BD73,Lookups!U:W,3))^(BD73-$B$2),\"\")","v":0.4},0.4,1.1119219396337547E-4,0.12264184141188675,0.80736699999999995,null,116,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG72*(1+PctMarried)","v":0},"with spouses",null,"PVSalary @ Attained Age",{"$f":"SUM(CP76:CP138)","v":4.5310192690922575},null,null,57,22,1.1375007942638777,null,10,5.0000000000000001E-3,1.0049999999999999]
[2066,106,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B74>=$B$2,Sens,0)","v":1.0489999999999999},10.736264771047638,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B74>=$B$2,Sens,0)","v":1.0489999999999999},10.63202381534113,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B74>=$B$2,Sens,0)","v":1.0489999999999999},12.029860487878871,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B74>=$B$2,Sens,0)","v":1.0489999999999999},10.859334969068945,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B74>=$B$2,Sens,0)","v":1.0489999999999999},10.877181246331046,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B74>=$B$2,Sens,0)","v":1.0489999999999999},11.885129789301942,null,48070.878453248966,28385.232006996648,19685.646446252318,null,72429.271651727977,52040.359244594169,20388.912407133808,null,20154.492764393181,null,{"$f":"IF(B74<71,VLOOKUP(B74,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B74<71,VLOOKUP(Active!B74,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B74<55,VLOOKUP(B74-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B74<55,VLOOKUP(B74-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:H,8)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,2))^(B74-$B$2),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:I,9)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,3))^(B74-$B$2),\"\")","v":""},"","","","",117,{"$f":"IF(BD74>=$B$3,VLOOKUP(BD74,Lookups!A:H,8)*(1-VLOOKUP(BD74,Lookups!U:W,2))^(BD74-$B$2),\"\")","v":0.4},{"$f":"IF(BD74>=$B$3,VLOOKUP(BD74,Lookups!A:I,9)*(1-VLOOKUP(BD74,Lookups!U:W,3))^(BD74-$B$2),\"\")","v":0.4},0.4,6.6715316378025287E-5,0.11849453276510798,0.80736699999999995,null,117,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP68*BP73","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,58,23,1.0995845427677939,null,11,4.0000000000000001E-3,1.004]
[2067,107,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B75>=$B$2,Sens,0)","v":1.048},11.262341744828973,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B75>=$B$2,Sens,0)","v":1.048},11.152992982292844,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B75>=$B$2,Sens,0)","v":1.048},12.619323651784935,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B75>=$B$2,Sens,0)","v":1.048},11.391442382553322,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B75>=$B$2,Sens,0)","v":1.048},11.410163127401267,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B75>=$B$2,Sens,0)","v":1.048},12.467501148977737,null,50426.351497458163,29776.108375339481,20650.243122118682,null,75978.305962662649,54590.336847579281,21387.969115083368,null,21142.06290984845,null,{"$f":"IF(B75<71,VLOOKUP(B75,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B75<71,VLOOKUP(Active!B75,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B75<55,VLOOKUP(B75-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B75<55,VLOOKUP(B75-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:H,8)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,2))^(B75-$B$2),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:I,9)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,3))^(B75-$B$2),\"\")","v":""},"","","","",118,{"$f":"IF(BD75>=$B$3,VLOOKUP(BD75,Lookups!A:H,8)*(1-VLOOKUP(BD75,Lookups!U:W,2))^(BD75-$B$2),\"\")","v":0.4},{"$f":"IF(BD75>=$B$3,VLOOKUP(BD75,Lookups!A:I,9)*(1-VLOOKUP(BD75,Lookups!U:W,3))^(BD75-$B$2),\"\")","v":0.4},0.4,4.0029189826815168E-5,0.11448747127063573,0.80736699999999995,null,118,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP74*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",{"$f":"Explicit+Implicit","v":0},null,null,59,{"$f":"IF(CO76=0,0,CO76-1)","v":24},1.0570866997743613,null,12,3.0000000000000001E-3,1.0029999999999999]
[2068,108,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B76>=$B$2,Sens,0)","v":1.0469999999999999},11.802934148580764,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B76>=$B$2,Sens,0)","v":1.0469999999999999},11.688336645442901,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B76>=$B$2,Sens,0)","v":1.0469999999999999},13.225051187070612,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B76>=$B$2,Sens,0)","v":1.048},11.938231616915882,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B76>=$B$2,Sens,0)","v":1.0469999999999999},11.957850957516529,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B76>=$B$2,Sens,0)","v":1.0469999999999999},13.06594120412867,null,52846.816369336157,31205.361577355779,21641.454791980377,null,79625.264648870463,57210.673016263092,22414.591632607371,null,22156.881929521176,null,{"$f":"IF(B76<71,VLOOKUP(B76,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B76<71,VLOOKUP(Active!B76,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B76<55,VLOOKUP(B76-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B76<55,VLOOKUP(B76-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:H,8)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,2))^(B76-$B$2),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:I,9)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,3))^(B76-$B$2),\"\")","v":""},"","","","",119,{"$f":"IF(BD76>=$B$3,VLOOKUP(BD76,Lookups!A:H,8)*(1-VLOOKUP(BD76,Lookups!U:W,2))^(BD76-$B$2),\"\")","v":0.4},{"$f":"IF(BD76>=$B$3,VLOOKUP(BD76,Lookups!A:I,9)*(1-VLOOKUP(BD76,Lookups!U:W,3))^(BD76-$B$2),\"\")","v":0.4},0.4,2.4017513896089102E-5,0.11061591427114564,0.80736699999999995,null,119,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits Attained Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVFB",null,null,"PVFB",{"$f":"CG82+BP82","v":0},null,"Current Age",{"$f":"B2","v":60},{"$f":"MS","v":25},1,null,13,3.0000000000000001E-3,1.0029999999999999]
[2069,109,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B77>=$B$2,Sens,0)","v":1.0469999999999999},12.357672053564059,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B77>=$B$2,Sens,0)","v":1.0469999999999999},12.237688467778716,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B77>=$B$2,Sens,0)","v":1.0469999999999999},13.846628592862929,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B77>=$B$2,Sens,0)","v":1.0469999999999999},12.511266734527846,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B77>=$B$2,Sens,0)","v":1.0469999999999999},12.519869952519805,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B77>=$B$2,Sens,0)","v":1.0469999999999999},13.680040440722717,null,55330.616738694946,32672.013571491498,22658.603167203448,null,83367.652087367373,59899.574648027461,23468.077439339912,null,23198.255380208662,null,{"$f":"IF(B77<71,VLOOKUP(B77,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B77<71,VLOOKUP(Active!B77,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B77<55,VLOOKUP(B77-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B77<55,VLOOKUP(B77-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:H,8)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,2))^(B77-$B$2),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:I,9)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,3))^(B77-$B$2),\"\")","v":""},"","","","",120,{"$f":"IF(BD77>=$B$3,VLOOKUP(BD77,Lookups!A:H,8)*(1-VLOOKUP(BD77,Lookups!U:W,2))^(BD77-$B$2),\"\")","v":1},{"$f":"IF(BD77>=$B$3,VLOOKUP(BD77,Lookups!A:I,9)*(1-VLOOKUP(BD77,Lookups!U:W,3))^(BD77-$B$2),\"\")","v":1},1,1.4410508337653461E-5,0.10687527948902961,0.54166700000000001,null,120,null,{"$f":"IF(BF70<=1,SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":""},"","","","",814.61740608649245,1064.0532616940977,1624.0042666316854,829.95260511597075,1002.4240443806762,{"$f":"SUM(BF77:BO77)","v":5335.0515839089221},{"$f":"IF(BQ70<=1,SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":""},"","","","",2494.5594363111222,3766.5868578917484,7059.205787378909,4997.9898579209557,11178.61252988191,3483.1126173539351,1220.2823402253819,902.7089012713833,666.02006305898158,489.99886257579584,1497.3624076764643,{"$f":"SUM(BQ77:CF77)","v":37756.439661546588},null,null,null,null,null,null,{"$f":"IF(CN76<70,CN76+1, \"\")","v":61},{"$f":"IF(CN77<71,CO76+1,\"\")","v":26},{"$f":"IF(CN77<71,CP76*(1-VLOOKUP(CN76,$B$3:$AU$93,44,FALSE))* 1/(1+IntRt)*(1+GSG)*VLOOKUP(MIN(CO76,30),$CR$63:$CT$93,3,FALSE),\"\")","v":0.93060091934449995},null,14,2E-3,1.002]
[2070,110,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B78>=$B$2,Sens,0)","v":1.046},12.938482640081569,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B78>=$B$2,Sens,0)","v":1.046},12.812859825764315,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B78>=$B$2,Sens,0)","v":1.046},14.497420136727486,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B78>=$B$2,Sens,0)","v":1.046},13.099296271050653,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B78>=$B$2,Sens,0)","v":1.046},13.108303840288235,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B78>=$B$2,Sens,0)","v":1.046},14.323002341436684,null,57931.155725413606,34207.598209351592,23723.557516062014,null,87285.931735473627,62714.854656484749,24571.077078988877,null,24288.573383078467,null,{"$f":"IF(B78<71,VLOOKUP(B78,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B78<71,VLOOKUP(Active!B78,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B78<55,VLOOKUP(B78-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B78<55,VLOOKUP(B78-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:H,8)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,2))^(B78-$B$2),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:I,9)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,3))^(B78-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,55,56,57,58,59,60,61,62,63,64,null,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,null,null,null,"EANC Rate",{"$f":"CK75/CK72","v":0},null,null,{"$f":"IF(CN77<70,CN77+1, \"\")","v":62},27,0.82837124704202925,null,15,2E-3,1.002]
[2071,111,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B79>=$B$2,Sens,0)","v":1.0449999999999999},13.533652841525321,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B79>=$B$2,Sens,0)","v":1.0449999999999999},13.402251377749474,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B79>=$B$2,Sens,0)","v":1.0449999999999999},15.164301463016951,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B79>=$B$2,Sens,0)","v":1.0449999999999999},13.701863899518983,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B79>=$B$2,Sens,0)","v":1.0449999999999999},13.711285816941494,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B79>=$B$2,Sens,0)","v":1.0449999999999999},14.981860449142772,null,60595.988888782638,35781.14772698177,24814.841161800869,null,91301.084595305409,65599.737970683054,25701.346624622354,null,25405.847758700067,null,{"$f":"IF(B79<71,VLOOKUP(B79,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B79<71,VLOOKUP(Active!B79,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B79<55,VLOOKUP(B79-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B79<55,VLOOKUP(B79-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:H,8)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,2))^(B79-$B$2),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:I,9)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,3))^(B79-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,63,28,0.64167757892044752,null,16,2E-3,1.002]
[2072,112,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B80>=$B$2,Sens,0)","v":1.0449999999999999},14.142667219393958,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B80>=$B$2,Sens,0)","v":1.0449999999999999},14.0053526897482,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B80>=$B$2,Sens,0)","v":1.0449999999999999},15.846695028852713,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B80>=$B$2,Sens,0)","v":1.0449999999999999},14.318447774997336,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B80>=$B$2,Sens,0)","v":1.0449999999999999},14.32829367870386,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B80>=$B$2,Sens,0)","v":1.0449999999999999},15.656044169354196,null,63322.808388777856,37391.299374695947,25931.509014081908,null,95409.633402094143,68551.726179363788,26857.907222730355,null,26549.110907841568,null,{"$f":"IF(B80<71,VLOOKUP(B80,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B80<71,VLOOKUP(Active!B80,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B80<55,VLOOKUP(B80-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B80<55,VLOOKUP(B80-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:H,8)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,2))^(B80-$B$2),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:I,9)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,3))^(B80-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG71","v":0},"Count in Cohort",null,"PV Future Normal Cost",{"$f":"CK78*CK73","v":0},null,null,64,29,0.50949423155110019,null,17,1E-3,1.0009999999999999]
[2073,113,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B81>=$B$2,Sens,0)","v":1.044},14.779087244266686,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B81>=$B$2,Sens,0)","v":1.044},14.635593560786868,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B81>=$B$2,Sens,0)","v":1.044},16.559796305151085,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B81>=$B$2,Sens,0)","v":1.044},14.962777924872215,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B81>=$B$2,Sens,0)","v":1.044},14.973066894245532,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B81>=$B$2,Sens,0)","v":1.044},16.360566156975135,null,66172.334766272848,39073.907846557267,27098.426919715581,null,99703.066905188374,71636.553857435152,28066.513047753222,null,27743.820898694434,null,{"$f":"IF(B81<71,VLOOKUP(B81,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B81<71,VLOOKUP(Active!B81,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B81<55,VLOOKUP(B81-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B81<55,VLOOKUP(B81-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:H,8)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,2))^(B81-$B$2),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:I,9)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,3))^(B81-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP77*BP80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG77*CG80","v":0},null,null,"EAN Accrued Liability (TOL)",{"$f":"CK76-CK80","v":0},null,null,65,30,0.22076330554685292,null,18,0,1]
[2074,114,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B82>=$B$2,Sens,0)","v":1.044},15.429367083014421,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B82>=$B$2,Sens,0)","v":1.044},15.27955967746149,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B82>=$B$2,Sens,0)","v":1.044},17.288427342577734,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B82>=$B$2,Sens,0)","v":1.044},15.621140153566593,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B82>=$B$2,Sens,0)","v":1.044},15.631881837592337,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B82>=$B$2,Sens,0)","v":1.044},17.080431067882042,null,69083.917495988862,40793.159791805789,28290.757704183074,null,104090.00184901667,74788.5622271623,29301.43962185437,null,28964.549018236998,null,{"$f":"IF(B82<71,VLOOKUP(B82,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B82<71,VLOOKUP(Active!B82,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B82<55,VLOOKUP(B82-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B82<55,VLOOKUP(B82-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:H,8)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,2))^(B82-$B$2),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:I,9)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,3))^(B82-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,66,31,0.13083367598242457,null,19,0,1]
[2075,115,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B83>=$B$2,Sens,0)","v":1.044},16.108259234667056,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B83>=$B$2,Sens,0)","v":1.044},15.951860303269797,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B83>=$B$2,Sens,0)","v":1.044},18.049118145651153,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B83>=$B$2,Sens,0)","v":1.044},16.308470320323522,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B83>=$B$2,Sens,0)","v":1.044},16.3196846384464,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B83>=$B$2,Sens,0)","v":1.044},17.831970034868853,null,72123.609865812366,42588.058822645238,29535.551043167128,null,108669.96193037341,78079.258965157453,30590.702965215954,null,30238.989175039416,null,{"$f":"IF(B83<71,VLOOKUP(B83,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B83<71,VLOOKUP(Active!B83,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B83<55,VLOOKUP(B83-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B83<55,VLOOKUP(B83-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:H,8)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,2))^(B83-$B$2),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:I,9)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,3))^(B83-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"IFERROR(VLOOKUP(B2,BD12:BE67,2,FALSE)*VLOOKUP(B2,AV12:BB67,7,FALSE)*VLOOKUP(B2,B3:AI93,34,FALSE)*CG80*Part*(1+PctMarried)*0.5, 0)","v":0},null,null,67,32,9.8376802132598348E-2,null,20,0,1]
[2076,116,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B84>=$B$2,Sens,0)","v":1.044},16.817022640992406,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B84>=$B$2,Sens,0)","v":1.044},16.653742156613667,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B84>=$B$2,Sens,0)","v":1.044},18.843279344059805,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B84>=$B$2,Sens,0)","v":1.044},17.026043014417759,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B84>=$B$2,Sens,0)","v":1.044},17.037750762538042,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B84>=$B$2,Sens,0)","v":1.044},18.616576716403085,null,75297.048699908119,44461.93341084163,30835.115289066489,null,113451.44025530985,81514.746359624391,31936.693895685457,null,31569.504698741155,null,{"$f":"IF(B84<71,VLOOKUP(B84,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B84<71,VLOOKUP(Active!B84,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B84<55,VLOOKUP(B84-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B84<55,VLOOKUP(B84-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:H,8)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,2))^(B84-$B$2),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:I,9)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,3))^(B84-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,33,7.3893067834719037E-2,null,21,0,1]
[2077,117,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B85>=$B$2,Sens,0)","v":1.044},17.556971637196071,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B85>=$B$2,Sens,0)","v":1.044},17.38650681150467,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B85>=$B$2,Sens,0)","v":1.044},19.672383635198436,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B85>=$B$2,Sens,0)","v":1.044},17.77518890705214,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B85>=$B$2,Sens,0)","v":1.044},17.787411796089717,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B85>=$B$2,Sens,0)","v":1.044},19.435706091924821,null,78610.118842704076,46418.258480918666,32191.86036178541,null,118443.30362654348,85101.39519944787,33341.908427095608,null,32958.562905485756,null,{"$f":"IF(B85<71,VLOOKUP(B85,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B85<71,VLOOKUP(Active!B85,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B85<55,VLOOKUP(B85-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B85<55,VLOOKUP(B85-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:H,8)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,2))^(B85-$B$2),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:I,9)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,3))^(B85-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,34,5.5449274924183001E-2,null,22,0,1]
[2078,118,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B86>=$B$2,Sens,0)","v":1.044},18.329478389232698,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B86>=$B$2,Sens,0)","v":1.044},18.151513111210878,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B86>=$B$2,Sens,0)","v":1.044},20.537968515147167,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B86>=$B$2,Sens,0)","v":1.044},18.557297218962436,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B86>=$B$2,Sens,0)","v":1.044},18.570057915117665,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B86>=$B$2,Sens,0)","v":1.044},20.290877159969515,null,82068.964071783077,48460.661854079081,33608.302217703997,null,123654.8089861114,88845.856588223571,34808.952397887828,null,34408.739673327153,null,{"$f":"IF(B86<71,VLOOKUP(B86,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B86<71,VLOOKUP(Active!B86,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B86<55,VLOOKUP(B86-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B86<55,VLOOKUP(B86-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:H,8)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,2))^(B86-$B$2),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:I,9)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,3))^(B86-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2227910551.1195111,null,null,70,35,4.1559165813401716E-2,null,23,0,1]
[2079,119,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B87>=$B$2,Sens,0)","v":1.044},19.135975438358937,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B87>=$B$2,Sens,0)","v":1.044},18.950179688104157,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B87>=$B$2,Sens,0)","v":1.044},21.441639129813645,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B87>=$B$2,Sens,0)","v":1.044},19.373818296596784,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B87>=$B$2,Sens,0)","v":1.044},19.387140463382842,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B87>=$B$2,Sens,0)","v":1.044},21.183675755008174,null,85679.998490941522,50592.930975658572,35087.06751528295,null,129095.62058150029,92755.074278105414,36340.546303394876,null,35922.724218953532,null,{"$f":"IF(B87<71,VLOOKUP(B87,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B87<71,VLOOKUP(Active!B87,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B87<55,VLOOKUP(B87-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B87<55,VLOOKUP(B87-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:H,8)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,2))^(B87-$B$2),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:I,9)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,3))^(B87-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,24,0,1]
[2080,120,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B88>=$B$2,Sens,0)","v":1.044},19.977958357646731,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B88>=$B$2,Sens,0)","v":1.044},19.78398759438074,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B88>=$B$2,Sens,0)","v":1.044},22.385071251525446,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B88>=$B$2,Sens,0)","v":1.044},20.226266301647044,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B88>=$B$2,Sens,0)","v":1.044},20.240174643771688,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B88>=$B$2,Sens,0)","v":1.044},22.115757488228535,null,89449.91842454295,52819.019938587546,36630.898485955404,null,134775.82788708631,96836.297546342059,37939.530340744255,null,37503.32408458749,null,{"$f":"IF(B88<71,VLOOKUP(B88,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B88<71,VLOOKUP(Active!B88,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B88<55,VLOOKUP(B88-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B88<55,VLOOKUP(B88-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:H,8)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,2))^(B88-$B$2),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:I,9)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,3))^(B88-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,25,0,1]
[2081,121,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B89>=$B$2,Sens,0)","v":1.044},20.856988525383187,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B89>=$B$2,Sens,0)","v":1.044},20.654483048533493,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B89>=$B$2,Sens,0)","v":1.044},23.370014386592565,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B89>=$B$2,Sens,0)","v":1.044},21.116222018919515,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B89>=$B$2,Sens,0)","v":1.044},21.130742328097643,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B89>=$B$2,Sens,0)","v":1.044},23.088850817710593,null,93385.71483522284,55143.0568158854,38242.658019337439,null,140705.96431411811,101097.09463838112,39608.869675736991,null,39153.470344309331,null,{"$f":"IF(B89<71,VLOOKUP(B89,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B89<71,VLOOKUP(Active!B89,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B89<55,VLOOKUP(B89-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B89<55,VLOOKUP(B89-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:H,8)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,2))^(B89-$B$2),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:I,9)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,3))^(B89-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,26,0,1]
[2082,122,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B90>=$B$2,Sens,0)","v":1.044},21.774696020500048,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B90>=$B$2,Sens,0)","v":1.044},21.563280302668968,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B90>=$B$2,Sens,0)","v":1.044},24.398295019602639,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B90>=$B$2,Sens,0)","v":1.044},22.045335787751974,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B90>=$B$2,Sens,0)","v":1.044},22.06049499053394,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B90>=$B$2,Sens,0)","v":1.044},24.104760253689861,null,97494.686287972654,57569.351315784355,39925.334972188299,null,146897.02674393932,105545.3668024699,41351.659941469421,null,40876.223039458942,null,{"$f":"IF(B90<71,VLOOKUP(B90,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B90<71,VLOOKUP(Active!B90,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B90<55,VLOOKUP(B90-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B90<55,VLOOKUP(B90-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:H,8)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,2))^(B90-$B$2),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:I,9)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,3))^(B90-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,27,0,1]
[2083,123,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B91>=$B$2,Sens,0)","v":1.044},22.73278264540205,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B91>=$B$2,Sens,0)","v":1.044},22.512064635986402,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B91>=$B$2,Sens,0)","v":1.044},25.471820000465154,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B91>=$B$2,Sens,0)","v":1.044},23.015330562413062,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B91>=$B$2,Sens,0)","v":1.044},23.031156770117434,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B91>=$B$2,Sens,0)","v":1.044},25.165369704852214,null,101784.45248464345,60102.40277367887,41682.04971096458,null,153360.49592067266,110189.36294177857,43171.132978894093,null,42674.776853195144,null,{"$f":"IF(B91<71,VLOOKUP(B91,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B91<71,VLOOKUP(Active!B91,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B91<55,VLOOKUP(B91-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B91<55,VLOOKUP(B91-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:H,8)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,2))^(B91-$B$2),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:I,9)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,3))^(B91-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,28,0,1]
[2084,124,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B92>=$B$2,Sens,0)","v":1.044},23.733025081799742,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B92>=$B$2,Sens,0)","v":1.044},23.502595479969806,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B92>=$B$2,Sens,0)","v":1.044},26.592580080485622,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B92>=$B$2,Sens,0)","v":1.044},24.028005107159238,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B92>=$B$2,Sens,0)","v":1.044},24.044527668002601,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B92>=$B$2,Sens,0)","v":1.044},26.272645971865714,null,106262.96839396776,62746.908495720738,43516.059898247026,null,160108.35774118226,115037.69491121684,45070.662829965426,null,44552.467034735731,null,{"$f":"IF(B92<71,VLOOKUP(B92,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B92<71,VLOOKUP(Active!B92,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B92<55,VLOOKUP(B92-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B92<55,VLOOKUP(B92-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:H,8)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,2))^(B92-$B$2),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:I,9)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,3))^(B92-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,29,0,1]
[2085,125,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":4378.6109337600001},null,null,24.777278185398931,null,24.536709681088478,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B93>=$B$2,Sens,0)","v":1.044},27.76265360402699,null,25.085237331874247,null,25.102486885394718,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B93>=$B$2,Sens,0)","v":1.044},27.428642394627808,null,110938.53900330236,65507.772469532458,45430.7665337699,null,167153.1254817943,120099.35348731039,47053.771994483905,null,46512.775584264105,null,{"$f":"IF(B93<71,VLOOKUP(B93,Lookups!A:F,6),\"\")","v":""},{"$f":"IF(B93<71,VLOOKUP(Active!B93,Lookups!A:G,7),\"\")","v":""},"",{"$f":"IF(B93<55,VLOOKUP(B93-$B$3,Lookups!$O$3:$Q$53,2),\"\")","v":""},{"$f":"IF(B93<55,VLOOKUP(B93-$B$3,Lookups!$O$3:$Q$53,3),\"\")","v":""},"",{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:H,8)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,2))^(B93-$B$2),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:I,9)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,3))^(B93-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,30,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CN102<71,CO101+1,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(CN109<71,CP108*(1-VLOOKUP(CN108,$B$3:$AU$93,44,FALSE))* 1/(1+IntRt)*(1+GSG)*VLOOKUP(MIN(CO108,30),$CR$63:$CT$93,3,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]

{"sheet":"Additional Disclosures","index":4,"n_rows":50,"n_cols":4,"rows_kept":50,"cut":false,"hidden":false,"merged":[[50,1,50,3],[0,1,0,3]]}
[null,"PEBB - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying GASB 75 actuarial valuation we performed for the State."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,"We assume the inputs you provide are as of the measurement date of 6/30/2020.  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,"Unless readily identifiable by the user of this tool, we also inherently assume that there are no inactive members entitled to but not currently receiving a benefit.  In other words, certain members who stopped working may be eligible to join PEBB as a retiree at a later date."]
[]
[null,null,"Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/2020 measurement date, you will include the dollar amount of benefits paid between the measurement and reporting date in your accounting results.\"&\"  Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2020 measurement date, you will include the dollar amount of benefits paid between the measurement and reporting date in your accounting results.  Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"We estimate your first-year projected monthly subsidy is $\"&ROUND(Log!L12/12,0)&\".  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 subsidy is $0.  If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date.  We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/2020 reporting date, your estimated transactions subsequent to the measurement date would be $\"&ROUND(Log!L12/12,0)&\" x 6 = $\"&ROUND(Log!L12/2,0)&\".\"","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 PEBB OPEB Actuarial Valuation Report (AVR)"]
[null,null,"OPEB Actuarial Valuation for the State’s June 30, 2020 Fiscal Year End"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ We assumed 2/3 of members select a UMP plan and 1/3 select a Kaiser Permanente (KP) plan."]
[null,null,"▪ UMP pre- and post-Medicare costs and premiums are equal to the Uniform Medical Plan (UMP)."]
[null,null,"▪ The KP pre-Medicare costs and premiums are a 50/50 blend of KP Classic and KP Value."]
[null,null,"▪ The KP post-Medicare costs and premiums are equal to KP Medicare."]
[]
[null,null,"◊ We estimated retirement service for each active cohort based on the average entry age of 35, with a\n   minimum service of 1 year.  For example, an age 47 member is assumed to have 12 years of service.\n   Service is a component of benefit eligibility."]
[]
[null,null,"◊ Assumptions for retirement, disability, termination, and mortality are based on the 2018 PEBB OPEB AVR. "]
[null,null,"▪ We made the following changes for simplicity.  Assumed all employees are retirement eligible at age 55.\n   Relied on our retirement rates for members with <30 years of service.  Assumed a 100% rate of\n   retirement at the age of 70."]
[]
[null,null,"◊ Each cohort is assumed to be a 50/50 male/female split."]
[null,null,"▪ We further assume that eligible spouses are the same age as the primary member."]
[]
[null,null,"◊ We selected the age-based cohorts for this AMM Online Tool based upon the overall distribution of State\n   employees and retirees that participate in PEBB."]
[]
[null,null,"◊ We did not include dental benefits when calculating the Total OPEB Liability.  Dental benefits represent less\n   than 3 percent of the accrued benefit obligations under the 2018 PEBB OPEB AVR.  We will continue\n   to monitor the impact and may consider including dental benefits in future updates of the tool. "]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for the 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":5,"n_rows":117,"n_cols":4,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,1,0,3],[58,1,58,3],[59,1,59,3],[117,1,117,3]]}
[null,"PEBB - GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"PEBB - GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Inactive","index":6,"n_rows":101,"n_cols":49,"rows_kept":101,"cut":false,"hidden":true,"merged":[[5,44,5,48]]}
["Inactives",0,null,"Insured",null,null,"UMP",null,null,"Implicit","Insured","Explicit","Insured","Insured Med ","Insured","Implicit","UMP","Explicit","UMP","UMP Med ","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,"Implicit","Explicit"]
["Year",null,null,"Cost","Prem",null,"Cost","Prem",null,"Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum","Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum",null,"Cost","Prem","Net",null,"Cost","Prem","Net",null,"Net",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Subsidy","Subsidy"]
[{"$f":"ToolYear","v":2020},82,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":4635.1516955542993},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":6826.460551691097},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.06},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0780000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.1479999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.06},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0780000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.117},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":4635.1516955542993},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":2359.5645215999998},{"$f":"W3-X3","v":2275.5871739542995},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":6826.460551691097},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":4378.6109337600001},{"$f":"AA3-AB3","v":2447.8496179310969},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":2390.4293774803109},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:H,8)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,2))^(B3-$B$3),\"\")","v":5.3247888450000003E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,9)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,3))^(B3-$B$3),\"\")","v":3.9887196128000006E-2},{"$f":"IF(B3<121,(PCTMALE*AG3+(1-PCTMALE)*AH3),\"\")","v":4.6567542289000008E-2},1,1,{"$f":"IF(AI3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI3),6))","v":0.96387900000000004},null,{"$f":"IF(B3<65,AE3*AJ3*AK3*AL3,\"\")","v":""},{"$f":"IF(AND(B3>=65,B3<121),AE3*AJ3*AK3*AL3,\"\")","v":2304.0846779363446}]
[{"$f":"1+A3","v":2021},{"$f":"1+B3","v":83},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":4615.9726038811741},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":6798.2143803724384},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},{"$f":"K3*J3","v":1.06},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},{"$f":"M3*L3","v":1.0780000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0720000000000001},{"$f":"O3*N3","v":1.1479999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},{"$f":"Q3*P3","v":1.06},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},{"$f":"S3*R3","v":1.0780000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0649999999999999},{"$f":"U3*T3","v":1.117},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":4976.0184669839064},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":2708.7800707967995},2267.2383961871069,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":7328.4751020414888},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":4890.90841300992},2437.5666890315688,null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":2380.7911591777242},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:H,8)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,2))^(B4-$B$3),\"\")","v":5.8597961358500004E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,9)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,3))^(B4-$B$3),\"\")","v":4.3687726891328001E-2},5.1142844124914003E-2,{"$f":"IF(B4<121,AJ3*(1-AI3),\"\")","v":0.95343245771100005},{"$f":"IF(B4<121,AK3/(1+IntRt),\"\")","v":0.96618357487922713},0.96185299999999996,null,{"$f":"IF(B4<65,AE4*AJ4*AK4*AL4,\"\")","v":""},{"$f":"IF(AND(B4>=65,B4<121),AE4*AJ4*AK4*AL4,\"\")","v":2109.5002820405157}]
[2022,84,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":4596.8774876538891},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":6770.0918845892757},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},{"$f":"K4*J4","v":1.1151200000000001},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},{"$f":"M4*L4","v":1.132978},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},{"$f":"O4*N4","v":1.230656},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},{"$f":"Q4*P4","v":1.1151200000000001},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},{"$f":"S4*R4","v":1.1340560000000002},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},{"$f":"U4*T4","v":1.189605},null,5208.1610622071285,{"$f":"IF(B5<65,E5*K5,E5*O5)","v":2903.8122358941691},2304.3488263129593,null,7677.6633222697765,5208.8174598555652,2468.8458624142113,null,2414.0140653705812,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:H,8)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,2))^(B5-$B$3),\"\")","v":6.4339411898668111E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,9)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,3))^(B5-$B$3),\"\")","v":4.7926806855203327E-2},5.6133109376935719E-2,{"$f":"IF(B5<121,AJ4*(1-AI4),\"\")","v":0.90467121014265273},0.93351070036640305,0.95964300000000002,null,"",1956.408612947946]
[2023,85,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":4577.8659606187848},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":6742.0924954834027},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},1.1731062400000001,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},1.1907598779999999,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},1.295880768,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},1.1731062400000001,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},1.1930269120000003,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},1.2538436700000002,null,5451.1391127667766,{"$f":"IF(B6<65,E6*K6,E6*O6)","v":3057.7142843965603},2393.4248283702163,null,8043.4977903049403,5490.0936026877662,2553.4041876171741,null,2500.0782677993857,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:H,8)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,2))^(B6-$B$3),\"\")","v":7.048143521082062E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,9)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,3))^(B6-$B$3),\"\")","v":5.2662251319916108E-2},6.1571843265368367E-2,0.85388920215355035,0.90194270566802237,0.95723499999999995,null,"",1843.1159054017198,null,null,null,"Retirees - Default Ages"]
[2024,86,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4558.9376383693816},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":6714.2156469170595},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},1.23410776448,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},{"$f":"M6*L6","v":1.252679391656},{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},1.3658583294719999,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},1.23528087072,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},1.2550643114240003,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},1.3215512281800001,null,5710.8872274301984,3222.8308557539744,2488.056371676224,null,8426.7724376502083,5786.5586572329057,2640.2137804173026,null,2589.4951513616388,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:H,8)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,2))^(B7-$B$3),\"\")","v":7.7062210617802773E-2},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,9)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,3))^(B7-$B$3),\"\")","v":5.7965436711955629E-2},6.7513823664879208E-2,0.80131367003256149,0.87144222769857238,0.95460299999999998,null,"",1726.1520546354586,null,null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[2025,87,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":4540.0921383372879},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":6686.4607754595481},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},1.2995154759974399,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},1.3178187200221121,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},1.4396146792634881,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},1.30075075686816,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},1.3215827199294723,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},1.3942365457299,null,5983.0184105260987,3396.8637219646894,2586.1546885614093,null,8836.711018333559,6104.8193833807145,2731.8916349528445,null,2683.3131386121872,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:H,8)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,2))^(B8-$B$3),\"\")","v":8.6320272699607445E-2},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,9)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,3))^(B8-$B$3),\"\")","v":6.3872609539802658E-2},7.5096441119705051E-2,0.7472139202137259,0.84197316685852408,0.95124600000000004,null,"",1605.8589840164577,null,null,null,"Number Inactive",60,{"$f":"ROUND((70+65)/2,0)","v":68},{"$f":"ROUND((77+71)/2,0)","v":74},82]
[2026,88,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},1.3683897962253042,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.3863452934632621,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},1.5173538719437165,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.3696905469821723,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},1.3916266040857341,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},1.4709195557450443,null,6268.1232899559673,3580.2943629507827,2687.8289270051846,null,9266.601251045262,6440.5844494666526,2826.0168015786094,null,2779.9546373470498,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:H,8)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,2))^(B9-$B$3),\"\")","v":9.6810273095136276E-2},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,9)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,3))^(B9-$B$3),\"\")","v":7.0384158569389579E-2},8.3597215832262928E-2,0.69110081405057189,0.81350064430775282,0.94748100000000002,null,"",1480.8379126825491]
[2027,89,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},1.4409144554252453,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.4598215940168149,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},1.6008083349006208,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.4436538365192098,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},1.465382814102278,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},1.5518201313110216,null,6600.333824323634,3777.2105529130754,2823.1232714105586,null,9757.7311173506605,6794.8165941873185,2962.914523163342,null,2916.3179052165865,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:H,8)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,2))^(B10-$B$3),\"\")","v":0.10870078931860225},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,9)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,3))^(B10-$B$3),\"\")","v":7.745504224163588E-2},9.3077915780119064E-2,0.63332671013653363,0.78599096068381924,0.94328299999999998,null,"",1369.3744731357688]
[2028,90,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},1.5172829215627832,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.537192138499706,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},1.6888527933201549,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.5216111436912472,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},1.5430481032496985,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},1.6371702385331277,null,6950.1515170127859,3984.9571333232948,2965.1943836894911,null,10274.890866570244,7168.53150686762,3106.3593597026238,null,3059.3048382481661,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:H,8)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,2))^(B11-$B$3),\"\")","v":0.12209583916391166},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,9)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,3))^(B11-$B$3),\"\")","v":8.7418636882456047E-2},0.10475723802318385,0.57437797994914552,0.75941155621625056,0.93811100000000003,null,"",{"$f":"IF(AND(B11>=65,B11<121),AE11*AJ11*AK11*AL11,\"\")","v":1251.8490540575092}]
[2029,91,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},1.5992161993271736,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.6186633218401905,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},1.7817396969527632,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.6037781454505746,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},1.6248296527219324,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.056},1.7272146016524497,null,7318.5095474144637,4204.1297756560753,3114.3797717583884,null,10819.460082498466,7562.8007397453393,3256.659342753127,null,3209.2332933534508,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:H,8)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,2))^(B12-$B$3),\"\")","v":0.13703689184382206},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,9)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,3))^(B12-$B$3),\"\")","v":9.8388720760490336E-2},0.11771280630215619,0.51420772918833735,0.73373097218961414,0.93237400000000004,null,"",{"$f":"IF(AND(B12>=65,B12<121),AE12*AJ12*AK12*AL12,\"\")","v":1128.9296920758561}]
[2030,92,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},1.685573874090841,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.7044524778977204,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},1.8797353802851651,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.6903821653049058,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},1.7125704539689168,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.056},1.8239386193449869,null,7706.390553427429,4435.3569133171595,3271.0336401102695,null,11403.710926953383,7986.3175811710789,3417.3933457823041,null,3368.6072650906449,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:H,8)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,2))^(B13-$B$3),\"\")","v":0.15231305464524122},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,9)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,3))^(B13-$B$3),\"\")","v":0.11025284269728367},0.13128294867126244,0.45367889436331899,0.70891881370977217,0.92636399999999997,null,"",1003.6380737567702]
[2031,93,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},1.7765948632917465,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.7947884592262995,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},1.9831208262008491,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.7816628022313707,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},1.8050492584832385,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},1.9260791820283063,null,8114.8292527590829,4679.3015435496027,3435.5277092094802,null,12019.511317008868,8433.5513657166593,3585.9599512922086,null,3535.8163720387729,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:H,8)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,2))^(B14-$B$3),\"\")","v":0.1688613403282356},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,9)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,3))^(B14-$B$3),\"\")","v":0.12287572925024851},0.14586853478924205,0.39411859136138427,0.68494571372924851,0.91990499999999997,null,"",878.04294147316057]
[2032,94,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},1.872530985909501,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.8899122475652932,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},2.0902093508156949,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.8778725935518648,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},1.9025219184413336,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},2.0320135370398629,null,8544.9152031553131,4931.9838269012816,3612.9313762540314,null,12668.564928127347,8897.396690831074,3771.1682372962732,null,3718.4231444050629,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:H,8)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,2))^(B15-$B$3),\"\")","v":0.1866228461062511},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,9)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,3))^(B15-$B$3),\"\")","v":0.13612268165402119},0.16137276388013616,0.33662908990629908,0.66178329828912907,0.91303900000000004,null,"",756.33741270848816]
[2033,95,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},1.9736476591486141,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},1.9900775966862536,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},2.2030806557597424,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},1.9792777136036654,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},2.0052581020371658,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},2.1437742815770551,null,8997.7957089225438,5198.3109535539506,3799.4847553685931,null,13352.667434246227,9386.7535088267832,3965.9139254194433,null,3910.4380901663935,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:H,8)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,2))^(B16-$B$3),\"\")","v":0.20553857775958836},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,9)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,3))^(B16-$B$3),\"\")","v":0.14987332628185424},0.17770595202072131,0.28230632326566479,0.63940415293635666,0.90580700000000003,null,"",639.37720035115422]
[2034,96,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},2.0802246327426395,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},2.0955517093106248,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},2.3220470111707687,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},2.0861587101382635,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},2.1135420395471729,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},2.261681867063793,null,9474.678881495438,5479.0197450458645,3995.6591364495735,null,14073.711475695523,9903.0249518122546,4170.6865238832688,null,{"$f":"(1-PctUMP)*Y17+PctUMP*AC17","v":4112.3446448299956},null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:H,8)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,2))^(B17-$B$3),\"\")","v":0.22557636480391505},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,9)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,3))^(B17-$B$3),\"\")","v":0.1640307028016931},0.19480353380280407,0.2321388093282703,0.61778179027667313,0.89823500000000001,null,{"$f":"IF(B17<65,AE17*AJ17*AK17*AL17,\"\")","v":""},529.73947100836733]
[2035,97,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},2.1925567629107423,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},2.206615949904088,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},2.4474375497739902,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},2.200897439195868,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},2.2276733096827201,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},2.3860743697523015,null,9976.8368622146972,{"$f":"IF(B18<65,E18*K18,E18*O18)","v":5774.8868112783412},4201.9500509363561,null,14833.691895383081,10447.691324161928,4386.0005712211532,null,{"$f":"(1-PctUMP)*Y18+PctUMP*AC18","v":4324.6510112946216},null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:H,8)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,2))^(B18-$B$3),\"\")","v":0.24674564907433094},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,9)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,3))^(B18-$B$3),\"\")","v":0.17849788603079936},0.21262176755256515,0.18691734893834791,0.59689061862480497,0.89034500000000005,null,"",429.58959782914275]
[2036,98,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},2.3109548281079224,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},2.3257732111989089,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},2.5820466150115595,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},2.3219467983516404,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},2.347967668405587,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},2.5173084600886777,null,10515.586052774292,6092.5055858986498,4423.0804668756418,null,15634.711257733767,11022.314346990834,4612.396910742933,null,4549.2920605086483,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:H,8)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,2))^(B19-$B$3),\"\")","v":0.25956296010020408},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,9)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,3))^(B19-$B$3),\"\")","v":0.18632028283899896},0.2229416214696015,0.1471746518208368,0.57670591171478747,0.88577499999999998,null,"",342.02248498739783]
[2037,99,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0549999999999999},2.4357463888257502,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},2.4513649646036502,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},2.7240591788371953,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},2.4496538722609804,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},2.4747579224994887,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},2.6557604253935549,null,11083.427699624104,6427.5933931230747,4655.8343065010295,null,16478.985665651391,11628.541636075328,4850.4440295760633,null,4785.5747705834619,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:H,8)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,2))^(B20-$B$3),\"\")","v":0.28212324381298015},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,9)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,3))^(B20-$B$3),\"\")","v":0.20038507597207353},0.24125415989252685,0.11436329630467541,0.55720377943457733,0.87766500000000003,null,"",267.64775435635926]
[2038,100,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0549999999999999},2.5697124402111662,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},2.5837386726922476,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},2.8738824336732409,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},2.5843848352353342,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0549999999999999},2.6083948503144612,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.056},2.8018272487902003,null,11681.932795403807,6781.111029744844,4900.8217656589632,null,17368.850891596565,12268.111426059471,5100.7394655370936,null,5034.100898636716,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:H,8)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,2))^(B21-$B$3),\"\")","v":0.2945790402341168},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,9)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,3))^(B21-$B$3),\"\")","v":0.20642182030592318},0.25050043027002,8.6772675332150828E-2,0.53836113955031628,0.87357099999999999,null,"",205.43612539765257]
[2039,101,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0549999999999999},2.7110466244227802,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},2.723260561017629,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},3.0319459675252691,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},2.7265260011732773,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0549999999999999},2.7518565670817563,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.056},2.9587295747224518,null,12312.757166355612,7154.0721363808098,5158.6850299748021,null,18324.137690634376,12955.125665918802,5369.0120247155737,null,5298.9037275586325,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:H,8)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,2))^(B22-$B$3),\"\")","v":0.31867751653057586},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,9)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,3))^(B22-$B$3),\"\")","v":0.21963139264693138},0.26915445458875364,6.5036082825766298E-2,0.520155690386779,0.86531000000000002,null,"",155.1120298694691]
[2040,102,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0549999999999999},2.8601541887660331,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},2.8703166313125812,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},3.1987029957391586,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},2.8764849312378074,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0549999999999999},2.9032086782712527,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.056},3.1244184309069092,null,12977.646053338816,7547.5461038817539,5430.0999494570624,null,19331.965263619266,13680.612703210256,5651.35256040901,null,5577.6024276003973,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:H,8)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,2))^(B23-$B$3),\"\")","v":0.33102928221916161},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,9)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,3))^(B23-$B$3),\"\")","v":0.22599194508544945},0.27851061365230556,4.7531331424208165E-2,0.50256588443167061,0.86116700000000002,null,"",114.73816965203324]
[2041,103,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0549999999999999},3.017462669148165,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},3.0253137294034609,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},3.3746316605048121,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},3.0346916024558865,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0549999999999999},3.0628851555761716,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.056},3.2993858630376964,null,13678.438940219114,7962.6611395952496,5715.7778006238641,null,20395.223353118323,14446.727014590031,5948.4963385282917,null,5870.9242682886088,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:H,8)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,2))^(B24-$B$3),\"\")","v":0.35674654161795888},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,9)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,3))^(B24-$B$3),\"\")","v":0.24426981040089885},0.30050817600942886,3.4293351141540834E-2,0.48557090283253201,0.85142600000000002,null,"",83.236913361351512]
[2042,104,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0549999999999999},3.1834231159513138,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},3.1886806707912481,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0549999999999999},3.5602364018325767,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0549999999999999},3.2015996405909601,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0549999999999999},3.2313438391328608,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.056},3.4841514713678077,null,14417.074642990947,8400.6075022729892,6016.4671407179576,null,21516.960637539833,15255.743727407074,6261.2169101327581,null,6179.6344694937225,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:H,8)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,2))^(B25-$B$3),\"\")","v":0.36727817884870817},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,9)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,3))^(B25-$B$3),\"\")","v":0.25509648759835629},0.3111873332235322,2.3987918740745535E-2,0.46915063075606961,0.846696,null,"",58.883710465029182]
[2043,105,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},3.3585113873286359,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},3.3608694270139754,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},3.7560494039333681,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},3.3776876208234627,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.054},3.4090677502851681,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0549999999999999},3.679263953764405,null,15195.596673712458,8862.6409148980019,6332.9557588144562,null,22700.393472604523,16110.065376141871,6590.328096462652,null,6504.5381751543791,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:H,8)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,2))^(B26-$B$3),\"\")","v":0.39200299999999999},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,9)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,3))^(B26-$B$3),\"\")","v":0.279055},0.33552899999999997,1.6523182278230141E-2,0.45328563358074364,0.83591700000000002,null,"",40.72351655234575]
[2044,106,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},3.5398710022443822,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},3.5389955066457159,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.054},3.9588760717457703,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.054},3.5600827523479297,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},3.5931574088005673,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},3.881623471221447,null,16000.963297419217,9341.2235243024952,6659.7397731167221,null,23926.214720125168,16996.118971829674,6930.0957482954946,null,6839.9779910891548,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:H,8)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,2))^(B27-$B$3),\"\")","v":0.39788600000000002},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,9)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,3))^(B27-$B$3),\"\")","v":0.29311599999999999},0.345501,1.0979175451597861E-2,0.43795713389443836,0.83150100000000005,null,"",27.347574270416843]
[2045,107,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},3.7274841653633342,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.7265622684979385,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},4.1726553796200418,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.7523272209747183,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},3.783594751466997,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},4.0912311386674052,null,16849.014352182436,9845.6495946148298,7003.3647575676059,null,25194.304100291796,17913.909396308474,7280.394703983322,null,7188.0523119445716,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:H,8)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,2))^(B28-$B$3),\"\")","v":0.4},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,9)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,3))^(B28-$B$3),\"\")","v":0.307811},0.35390549999999998,7.1858593538953472E-3,0.42314698926998878,0.82777900000000004,null,"",18.092375862471023]
[2046,108,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},3.9250408261275904,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.9203435064598313,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},4.3938061147399035,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.9512005636863781,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},3.9841252732947474,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},4.3121576201554452,null,17725.163098495923,10367.469023129413,7357.6940753665094,null,26529.602217607258,18881.260503709134,7648.341713898124,null,7551.4601365463805,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:H,8)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,2))^(B29-$B$3),\"\")","v":0.4},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,9)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,3))^(B29-$B$3),\"\")","v":0.32272499999999998},0.36136250000000003,4.6427442063253378E-3,0.40883767079225974,0.82447700000000002,null,"",11.817759325151895]
[2047,109,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},4.1330679899123526,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},4.1242013687957426,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},4.6266778388211183,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},4.1606141935617558,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.1952839127793684,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},4.5450141316438391,null,18646.871579617709,10916.944881355274,7729.9266982624358,null,27935.671135140441,19900.848570909428,8034.8225642310135,null,7933.1916252277069,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:H,8)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,2))^(B30-$B$3),\"\")","v":0.4},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,9)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,3))^(B30-$B$3),\"\")","v":0.33744099999999999},0.36872050000000001,2.9650305530670978E-3,0.39501224231136212,0.82121900000000003,null,"",7.6303887016288323]
[2048,110,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},4.3521205933777072,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},4.3386598399731211,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},4.8718917642786375,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},4.381126745820529,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.4134386762438957,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},4.7858998806209625,null,19616.508901757828,11495.542960067101,8120.965941690727,null,29388.326034167745,20955.593545167627,8432.7324890001182,null,8328.8113457854797,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:H,8)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,2))^(B31-$B$3),\"\")","v":0.4},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,9)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,3))^(B31-$B$3),\"\")","v":0.35154400000000002},0.37577199999999999,1.8717630050249208E-3,0.38165434039745133,0.81809600000000005,null,"",4.8675268899555402]
[2049,111,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},4.578430864233348,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},4.5642701516517237,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},5.130102027785405,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},4.6133264633490167,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.6429374874085783,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},5.0395525742938734,null,20636.56736464924,12104.806736950659,8531.7606276985807,null,30916.518987944466,22066.24000306151,8850.2789848829561,null,8744.1072608826889,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:H,8)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,2))^(B32-$B$3),\"\")","v":0.4},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,9)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,3))^(B32-$B$3),\"\")","v":0.36461700000000002},0.38230850000000005,1.1684068771006962E-3,0.36874815497338298,0.81520199999999998,null,"",3.0711757739360119]
[2050,112,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},4.8165092691734825,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},4.8016121995376135,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},5.4019974352580311,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},4.8532194394431656,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.8843702367538242,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},5.3066488607314479,null,21709.668867610999,12746.361494009043,8963.307373601956,null,32524.17797531758,23235.750723223766,9288.4272520938139,null,9180.0550429961222,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:H,8)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,2))^(B33-$B$3),\"\")","v":0.4},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,9)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,3))^(B33-$B$3),\"\")","v":0.37624600000000002},0.388123,7.2171499652664466E-4,0.35627841060230242,0.81262699999999999,null,"",1.9181906464536735]
[2051,113,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},5.0669677511705036,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},5.0512960339135695,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},5.688303299326706,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},5.1055868502942108,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},5.1383574890650232,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},5.5879012503502139,null,22838.571648726771,13421.91865319152,9416.6529955352507,null,34215.435230034091,24467.245511554622,9748.1897184794689,null,9637.6785826204723,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:H,8)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,2))^(B34-$B$3),\"\")","v":0.4},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,9)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,3))^(B34-$B$3),\"\")","v":0.386015},0.39300750000000001,4.4160080692973375E-4,0.34423034840802169,0.81046399999999996,null,"",1.1873675666663845]
[2052,114,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},5.3304500742313703,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},5.3139634276770753,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},5.9897833741910214,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},5.3710773665095104,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},5.4055520784964051,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},5.8840600166187746,null,{"$f":"IF(B35<65,D35*K35,D35*M35)","v":24026.177374460563},14133.280341810671,{"$f":"W35-X35","v":9892.8970326498929},null,{"$f":"IF(B35<65,G35*Q35,G35*S35)","v":35994.63786199587},25764.009523667013,{"$f":"AA35-AB35","v":10230.628338328857},null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":10118.052362206889},null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:H,8)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,2))^(B35-$B$3),\"\")","v":0.4},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,9)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,3))^(B35-$B$3),\"\")","v":0.393507},{"$f":"IF(B35<121,(PCTMALE*AG35+(1-PCTMALE)*AH35),\"\")","v":0.39675349999999998},2.6804837780029642E-4,0.33258970860678427,{"$f":"IF(AI35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI35),6))","v":0.808805},null,{"$f":"IF(B35<65,AE35*AJ35*AK35*AL35,\"\")","v":""},0.7295628981559914]
[{"$f":"1+A35","v":2053},{"$f":"1+B35","v":115},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},5.6076334780914019,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},5.5849755624886059,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},6.3012521096489547,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},5.6503733895680055,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},5.6866407865782183,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},6.195915197499569,null,25251.512420558054,14868.210919584826,10383.301500973228,null,37866.359030819658,27129.502028421364,10736.857002398294,null,10619.006347108278,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:H,8)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,2))^(B36-$B$3),\"\")","v":0.4},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,9)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,3))^(B36-$B$3),\"\")","v":0.398308},0.39915400000000001,1.6169924573870652E-4,{"$f":"IF(B36<121,AK35/(1+IntRt),\"\")","v":0.32134271362974326},0.80774199999999996,null,"",0.4456901096383597]
[2054,116,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},5.8992304189521549,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},5.869809316175524,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},6.6289172193507007,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},5.9441928058255424,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},5.9823461074802857,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},6.5242987029670454,null,26539.33955400651,15641.357887403237,10897.981666603273,null,39835.409700422279,28567.365635927694,11268.044064494585,null,11144.691165405475,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:H,8)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,2))^(B37-$B$3),\"\")","v":0.4},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,9)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,3))^(B37-$B$3),\"\")","v":0.4},0.4,9.7156345005118864E-5,0.3104760518161771,0.80736699999999995,null,"",0.27141778864159105]
[2055,117,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},6.2059904007376669,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},6.1691695913004754,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},6.9736209147569372,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},6.2532908317284708,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},6.2934281050692604,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},6.8700865342242983,null,27892.845871260841,16454.708497548207,11438.137373712634,null,41906.85100484424,30081.436014631858,11825.414990212383,null,11696.323742304521,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:H,8)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,2))^(B38-$B$3),\"\")","v":0.4},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,9)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,3))^(B38-$B$3),\"\")","v":0.4},0.4,5.8293807003071314E-5,0.29997686165814214,0.80736699999999995,null,"",0.16513173764023725]
[2056,118,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},6.5287019015760261,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},6.4837972404567994,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},7.3362492023242982,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},6.5784619549783514,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},6.6206863665328619,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},7.2342011205381853,null,29315.381010695142,17310.353339420712,12005.027671274431,null,44086.007257096135,31675.752123407343,12410.255133688792,null,12275.180663642212,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:H,8)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,2))^(B39-$B$3),\"\")","v":0.4},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,9)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,3))^(B39-$B$3),\"\")","v":0.4},0.4,3.497628420184279E-5,0.28983271657791515,0.80736699999999995,null,"",0.10046619713600619]
[2057,119,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},6.8681944004579796,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},6.8144708997200958,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},7.7103979116428372,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},6.9205419766372263,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},6.9649620575925715,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},7.610379578806171,null,30810.465442240591,18193.18135973117,12617.284082509421,null,46378.47963446514,33322.891233824521,13055.58840064062,null,12909.488422277947,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:H,8)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,2))^(B40-$B$3),\"\")","v":0.4},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,9)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,3))^(B40-$B$3),\"\")","v":0.4},0.4,2.0985770521105673E-5,0.28003161022020789,0.80736699999999995,null,"",6.1250833625777532E-2]
[2058,120,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},7.2253405092817946,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},7.1620089156058206,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},8.1036282051366211,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},7.2804101594223622,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},7.3201751225297924,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},7.9985089373252851,null,32381.799179794863,19121.033609077458,13260.765570717405,null,48743.782095822862,35022.358686749576,13721.423409073286,null,13567.87233181412,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:H,8)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,2))^(B41-$B$3),\"\")","v":1},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,9)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,3))^(B41-$B$3),\"\")","v":1},1,1.2591462312663404E-5,0.27056194224174679,0.54166700000000001,null,"",2.5037271804251096E-2]
[2059,121,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},7.593832875255166,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},7.5272713703017171,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},8.516913243598589,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},7.6589914877123251,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},7.6935040537788115,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},8.4064328931288745,null,34033.2709379644,20096.206323140406,13937.064614823994,null,51229.714982709826,36808.498979773802,14421.216002936024,null,14259.83382073664,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:H,8)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,2))^(B42-$B$3),\"\")","v":""},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:I,9)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,3))^(B42-$B$3),\"\")","v":""},"","","","",null,"",""]
[2060,122,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},7.981118351893179,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},7.9111622101871042,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},8.9512758190221167,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},8.0572590450733657,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},8.0858727605215304,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},8.8351609706784462,null,35768.967755800579,21121.112845620566,14647.854910180013,null,53842.430446828024,38685.732427742259,15156.698019085765,null,14987.085345594212,null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:H,8)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,2))^(B43-$B$3),\"\")","v":""},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:I,9)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,3))^(B43-$B$3),\"\")","v":""},"","","","",null,"",""]
[2061,123,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},8.3881553878397312,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},8.3146314829066466,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},9.4077908857922434,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},8.476236515417181,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},8.4982522713081288,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},9.2857541801830461,null,37593.185111346414,22198.289600747212,15394.895510599203,null,56588.394399616256,40658.704781557113,15929.689618059143,null,15751.426698219522,null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:H,8)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,2))^(B44-$B$3),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:I,9)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,3))^(B44-$B$3),\"\")","v":""},"","","","",null,"",""]
[2062,124,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},8.815951312619557,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},8.7386776885348851,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},9.8875882209676469,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},8.9085245777034565,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},8.9316631371448434,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},9.7593276433723801,null,39510.437552025076,23330.40237038532,16180.035181639756,null,59474.402513996683,42732.29872541652,16742.103788580163,null,16554.749459828716,null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:H,8)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,2))^(B45-$B$3),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:I,9)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,3))^(B45-$B$3),\"\")","v":""},"","","","",null,"",""]
[2063,125,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},9.2655648295631536,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},9.184350250650164,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},10.391855220236996,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},9.362859331166332,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},9.3871779571392295,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},10.257053353184372,null,41525.469867178355,24520.252891274969,17005.216975903386,null,62507.597042210509,44911.645960412759,17595.95108179775,null,17399.041682279982,null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:H,8)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,2))^(B46-$B$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:I,9)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,3))^(B46-$B$3),\"\")","v":""},"","","","",null,"",""]
[2064,126,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},9.7381086358708746,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},9.652752113433321,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},10.921839836469083,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},9.8403651570558139,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},9.8659240329533304,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},10.780163074196773,null,43643.268830404442,25770.785788729991,17872.483041674452,null,65695.484491363241,47202.139904393807,18493.344586969433,null,18286.392808076256,null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:H,8)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,2))^(B47-$B$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:I,9)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,3))^(B47-$B$3),\"\")","v":""},"","","","",null,"",""]
[2065,127,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},10.225014067664418,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},10.135389719104987,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0489999999999999},11.467931828292537,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},10.342223780065661,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},10.359220234600997,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},11.319171227906612,null,45825.432271924663,27059.32507816649,18766.107193758173,null,68980.258715931413,49562.246899613492,19418.011816317921,null,19200.712448480081,null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:H,8)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,2))^(B48-$B$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:I,9)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,3))^(B48-$B$3),\"\")","v":""},"","","","",null,"",""]
[2066,128,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0489999999999999},10.736264771047638,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},10.63202381534113,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0489999999999999},12.029860487878871,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0489999999999999},10.859334969068945,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},10.877181246331046,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0489999999999999},11.885129789301942,null,48070.878453248966,28385.232006996648,19685.646446252318,null,72429.271651727977,52040.359244594169,20388.912407133808,null,20154.492764393181,null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:H,8)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,2))^(B49-$B$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:I,9)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,3))^(B49-$B$3),\"\")","v":""},"","","","",null,"",""]
[2067,129,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},11.262341744828973,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.048},11.152992982292844,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.048},12.619323651784935,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},11.391442382553322,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},11.410163127401267,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.048},12.467501148977737,null,50426.351497458163,29776.108375339481,20650.243122118682,null,75978.305962662649,54590.336847579281,21387.969115083368,null,21142.06290984845,null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:H,8)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,2))^(B50-$B$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:I,9)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,3))^(B50-$B$3),\"\")","v":""},"","","","",null,"",""]
[2068,130,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0469999999999999},11.802934148580764,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0469999999999999},11.688336645442901,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0469999999999999},13.225051187070612,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},11.938231616915882,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0469999999999999},11.957850957516529,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0469999999999999},13.06594120412867,null,52846.816369336157,31205.361577355779,21641.454791980377,null,79625.264648870463,57210.673016263092,22414.591632607371,null,22156.881929521176,null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:H,8)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,2))^(B51-$B$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:I,9)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,3))^(B51-$B$3),\"\")","v":""},"","","","",null,"",""]
[2069,131,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0469999999999999},12.357672053564059,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0469999999999999},12.237688467778716,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0469999999999999},13.846628592862929,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0469999999999999},12.511266734527846,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0469999999999999},12.519869952519805,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0469999999999999},13.680040440722717,null,55330.616738694946,32672.013571491498,22658.603167203448,null,83367.652087367373,59899.574648027461,23468.077439339912,null,23198.255380208662,null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:H,8)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,2))^(B52-$B$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:I,9)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,3))^(B52-$B$3),\"\")","v":""},"","","","",null,"",""]
[2070,132,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.046},12.938482640081569,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.046},12.812859825764315,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.046},14.497420136727486,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.046},13.099296271050653,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.046},13.108303840288235,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},14.323002341436684,null,57931.155725413606,34207.598209351592,23723.557516062014,null,87285.931735473627,62714.854656484749,24571.077078988877,null,24288.573383078467,null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:H,8)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,2))^(B53-$B$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:I,9)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,3))^(B53-$B$3),\"\")","v":""},"","","","",null,"",""]
[2071,133,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},13.533652841525321,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},13.402251377749474,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},15.164301463016951,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},13.701863899518983,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},13.711285816941494,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},14.981860449142772,null,60595.988888782638,35781.14772698177,24814.841161800869,null,91301.084595305409,65599.737970683054,25701.346624622354,null,25405.847758700067,null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:H,8)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,2))^(B54-$B$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:I,9)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,3))^(B54-$B$3),\"\")","v":""},"","","","",null,"",""]
[2072,134,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},14.142667219393958,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},14.0053526897482,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},15.846695028852713,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},14.318447774997336,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},14.32829367870386,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},15.656044169354196,null,63322.808388777856,37391.299374695947,25931.509014081908,null,95409.633402094143,68551.726179363788,26857.907222730355,null,26549.110907841568,null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:H,8)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,2))^(B55-$B$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:I,9)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,3))^(B55-$B$3),\"\")","v":""},"","","","",null,"",""]
[2073,135,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},14.779087244266686,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},14.635593560786868,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},16.559796305151085,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},14.962777924872215,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},14.973066894245532,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},16.360566156975135,null,{"$f":"IF(B56<65,D56*K56,D56*M56)","v":66172.334766272848},39073.907846557267,27098.426919715581,null,99703.066905188374,71636.553857435152,28066.513047753222,null,27743.820898694434,null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:H,8)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,2))^(B56-$B$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:I,9)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,3))^(B56-$B$3),\"\")","v":""},"","","","",null,"",""]
[2074,136,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},15.429367083014421,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},15.27955967746149,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},17.288427342577734,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},15.621140153566593,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},15.631881837592337,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},17.080431067882042,null,69083.917495988862,40793.159791805789,28290.757704183074,null,104090.00184901667,74788.5622271623,29301.43962185437,null,28964.549018236998,null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:H,8)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,2))^(B57-$B$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:I,9)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,3))^(B57-$B$3),\"\")","v":""},"","","","",null,"",""]
[2075,137,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},16.108259234667056,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},15.951860303269797,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},18.049118145651153,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},16.308470320323522,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},16.3196846384464,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},17.831970034868853,null,72123.609865812366,42588.058822645238,29535.551043167128,null,108669.96193037341,78079.258965157453,30590.702965215954,null,30238.989175039416,null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:H,8)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,2))^(B58-$B$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:I,9)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,3))^(B58-$B$3),\"\")","v":""},"","","","",null,"",""]
[2076,138,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},16.817022640992406,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},16.653742156613667,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},18.843279344059805,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},17.026043014417759,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},17.037750762538042,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},18.616576716403085,null,75297.048699908119,44461.93341084163,30835.115289066489,null,113451.44025530985,81514.746359624391,31936.693895685457,null,31569.504698741155,null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:H,8)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,2))^(B59-$B$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:I,9)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,3))^(B59-$B$3),\"\")","v":""},"","","","",null,"",""]
[2077,139,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},17.556971637196071,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},17.38650681150467,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},19.672383635198436,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},17.77518890705214,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},17.787411796089717,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},19.435706091924821,null,78610.118842704076,46418.258480918666,32191.86036178541,null,118443.30362654348,85101.39519944787,33341.908427095608,null,32958.562905485756,null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:H,8)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,2))^(B60-$B$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:I,9)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,3))^(B60-$B$3),\"\")","v":""},"","","","",null,"",""]
[2078,140,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},18.329478389232698,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},18.151513111210878,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},20.537968515147167,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},18.557297218962436,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},18.570057915117665,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},20.290877159969515,null,82068.964071783077,48460.661854079081,33608.302217703997,null,123654.8089861114,88845.856588223571,34808.952397887828,null,34408.739673327153,null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:H,8)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,2))^(B61-$B$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:I,9)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,3))^(B61-$B$3),\"\")","v":""},"","","","",null,"",""]
[2079,141,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},19.135975438358937,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},18.950179688104157,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},21.441639129813645,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},19.373818296596784,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},19.387140463382842,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},21.183675755008174,null,85679.998490941522,50592.930975658572,35087.06751528295,null,129095.62058150029,92755.074278105414,36340.546303394876,null,35922.724218953532,null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:H,8)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,2))^(B62-$B$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:I,9)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,3))^(B62-$B$3),\"\")","v":""},"","","","",null,"",""]
[2080,142,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},19.977958357646731,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},19.78398759438074,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},22.385071251525446,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},20.226266301647044,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},20.240174643771688,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},22.115757488228535,null,89449.91842454295,52819.019938587546,36630.898485955404,null,134775.82788708631,96836.297546342059,37939.530340744255,null,37503.32408458749,null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:H,8)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,2))^(B63-$B$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:I,9)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,3))^(B63-$B$3),\"\")","v":""},"","","","",null,"",""]
[2081,143,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},20.856988525383187,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},20.654483048533493,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},23.370014386592565,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},21.116222018919515,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},21.130742328097643,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},23.088850817710593,null,93385.71483522284,55143.0568158854,38242.658019337439,null,140705.96431411811,101097.09463838112,39608.869675736991,null,39153.470344309331,null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:H,8)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,2))^(B64-$B$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:I,9)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,3))^(B64-$B$3),\"\")","v":""},"","","","",null,"",""]
[2082,144,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},21.774696020500048,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},21.563280302668968,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},24.398295019602639,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},22.045335787751974,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},22.06049499053394,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},24.104760253689861,null,97494.686287972654,57569.351315784355,39925.334972188299,null,146897.02674393932,105545.3668024699,41351.659941469421,null,40876.223039458942,null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:H,8)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,2))^(B65-$B$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:I,9)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,3))^(B65-$B$3),\"\")","v":""},"","","","",null,"",""]
[2083,145,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},22.73278264540205,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},22.512064635986402,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},25.471820000465154,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},23.015330562413062,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},23.031156770117434,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},25.165369704852214,null,101784.45248464345,60102.40277367887,41682.04971096458,null,153360.49592067266,110189.36294177857,43171.132978894093,null,42674.776853195144,null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:H,8)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,2))^(B66-$B$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:I,9)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,3))^(B66-$B$3),\"\")","v":""},"","","","",null,"",""]
[2084,146,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},23.733025081799742,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},23.502595479969806,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},26.592580080485622,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},24.028005107159238,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},24.044527668002601,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},26.272645971865714,null,{"$f":"IF(B67<65,D67*K67,D67*M67)","v":106262.96839396776},62746.908495720738,{"$f":"W67-X67","v":43516.059898247026},null,{"$f":"IF(B67<65,G67*Q67,G67*S67)","v":160108.35774118226},115037.69491121684,{"$f":"AA67-AB67","v":45070.662829965426},null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":44552.467034735731},null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:H,8)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,2))^(B67-$B$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:I,9)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,3))^(B67-$B$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AG67+(1-PCTMALE)*AH67),\"\")","v":""},"","",{"$f":"IF(AI67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI67),6))","v":""},null,{"$f":"IF(B67<65,AE67*AJ67*AK67*AL67,\"\")","v":""},""]
[{"$f":"1+A67","v":2085},{"$f":"1+B67","v":147},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},24.777278185398931,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},24.536709681088478,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},27.76265360402699,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},25.085237331874247,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},25.102486885394718,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},27.428642394627808,null,110938.53900330236,{"$f":"IF(B68<65,E68*K68,E68*O68)","v":65507.772469532458},45430.7665337699,null,167153.1254817943,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":120099.35348731039},47053.771994483905,null,46512.775584264105,null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:H,8)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,2))^(B68-$B$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:I,9)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,3))^(B68-$B$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AK67/(1+IntRt),\"\")","v":""},"",null,"",""]
[2086,148,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},{"$f":"K68*J68","v":25.867478425556484},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},{"$f":"M68*L68","v":25.616324907056374},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},{"$f":"O68*N68","v":28.98421036260418},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},{"$f":"Q68*P68","v":26.188987774476715},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},{"$f":"S68*R68","v":26.206996308352085},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},{"$f":"U68*T68","v":28.635502659991431},null,115819.83471944767,68390.114458191892,47429.720261255774,null,174507.86300299322,125383.72504075205,49124.137962241177,null,48559.337709971711,null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:H,8)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,2))^(B69-$B$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:I,9)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,3))^(B69-$B$3),\"\")","v":""},"",{"$f":"IF(B69<121,AJ68*(1-AI68),\"\")","v":""},"","",null,"",""]
[2087,149,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},27.00564747628097,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},26.743443202966855,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},30.259515618558765,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},27.341303236553692,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},27.360104145919578,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},29.895464777031055,null,120915.90744710337,71399.279494352333,49516.627952751034,null,182186.20897512496,130900.60894254514,51285.600032579823,null,50695.948569210494,null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:H,8)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,2))^(B70-$B$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:I,9)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,3))^(B70-$B$3),\"\")","v":""},"","","","",null,"",""]
[2088,150,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},28.193895965237335,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},27.920154703897399,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},31.590934305775352,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},28.544320578962054,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},28.563948728340041,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},31.210865227220424,null,126236.20737477593,74540.847792103843,51695.359582672085,null,190202.40217003046,136660.23573601714,53542.166434013314,null,52926.570306255744,null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:H,8)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,2))^(B71-$B$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:I,9)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,3))^(B71-$B$3),\"\")","v":""},"","","","",null,"",""]
[2089,151,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},29.434427387707778,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},29.148641510868885,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},32.980935415229467,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},29.800270684436384,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},29.820762472387003,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},32.584143297218127,null,131790.60049926606,77820.645094956402,53969.955404309658,null,198571.3078655118,142673.2861084019,55898.021757109906,null,55255.339399730998,null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:H,8)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,2))^(B72-$B$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:I,9)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,3))^(B72-$B$3),\"\")","v":""},"","","","",null,"",""]
[2090,152,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},30.729542192766921,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},30.431181737347117,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},34.432096573499564,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},31.111482594551585,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},31.132876021172031,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},34.017845602295722,null,137589.38692123379,81244.753479134495,56344.633442099293,null,207308.44541159429,148950.91069717158,58357.534714422713,null,57686.574333319149,null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:H,8)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,2))^(B73-$B$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:I,9)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,3))^(B73-$B$3),\"\")","v":""},"","","","",null,"",{"$f":"IF(AND(B73>=65,B73<121),AE73*AJ73*AK73*AL73,\"\")","v":""}]
[2091,153,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},32.081642049248664,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},31.770153733790391,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},35.947108822733547,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},32.480387828711855,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},32.5027225661036,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},35.514630808796738,null,143643.31994576807,84819.522632216409,58823.797313551666,null,216430.01700970446,155504.75076784714,60925.266241857316,null,60224.78360398519,null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:H,8)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,2))^(B74-$B$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:I,9)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,3))^(B74-$B$3),\"\")","v":""},"","","","",null,"",""]
[2092,154,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},33.493234299415604,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},33.168040498077168,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},37.528781610933827,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},33.909524893175181,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},33.932842359012163,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},37.077274564383799,null,149963.62602338186,88551.58162803395,61412.044395347912,null,225952.93775813148,162346.95980163245,63605.977956499031,null,62874.674082560523,null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:H,8)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,2))^(B75-$B$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:I,9)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,3))^(B75-$B$3),\"\")","v":""},"","","","",null,"",""]
[2093,155,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},34.96693660858989,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},34.627434279992563,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},39.180048001814917,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},35.401543988474891,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},35.4258874228087,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},38.708674645216689,null,156562.02556841067,92447.851219667442,64114.174348743225,null,235894.86701948929,169490.22603290429,66404.640986585,null,65641.159742193195,null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:H,8)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,2))^(B76-$B$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:I,9)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,3))^(B76-$B$3),\"\")","v":""},"","","","",null,"",""]
[2094,156,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},36.505481819367844,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},36.151041388312237,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},40.903970113894772,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},36.959211923967786,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},36.984626469412284,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},40.411856329606223,null,163450.75469342075,96515.556673332801,66935.198020087948,null,246274.24116834681,176947.79597835208,69326.445189994731,null,68529.370770849695,null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:H,8)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,2))^(B77-$B$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:I,9)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,3))^(B77-$B$3),\"\")","v":""},"","","","",null,"",""]
[2095,157,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},38.111723019420033,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},37.741687209397973,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},42.703744798906143,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},38.58541724862237,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},38.611950034066425,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},42.189978008108902,null,170642.58789993124,100762.24116695946,69880.346732971782,null,257110.30777975408,184733.49900139958,72376.808778354491,null,71544.663084767075,null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:H,8)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,2))^(B78-$B$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:I,9)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,3))^(B78-$B$3),\"\")","v":""},"","","","",null,"",""]
[2096,158,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},39.788638832274515,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},39.402321446611488,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},44.582709570058014,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},40.283175607561759,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},40.310875835565348,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},44.046337040465694,null,178150.86176752826,105195.77977830567,72955.081989222585,null,268423.16132206324,192861.77295746116,75561.388364602084,null,74692.628260496829,null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:H,8)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,2))^(B79-$B$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:I,9)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,3))^(B79-$B$3),\"\")","v":""},"","","","",null,"",""]
[2097,159,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},41.539338940894595,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},41.136023590262397,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},46.544348791140571,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},42.055635334294479,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},42.084554372330224,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},45.98437587024619,null,185989.4996852995,109824.39408855113,76165.10559674837,null,280233.78042023408,201347.69096758947,78886.089452644606,null,77979.103903958719,null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:H,8)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,2))^(B80-$B$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:I,9)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,3))^(B80-$B$3),\"\")","v":""},"","","","",null,"",""]
[2098,160,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},43.367069854293959,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},42.946008628233947,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},48.592300137950758,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},43.90608328900344,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},43.936274764712756,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},48.007688408537021,null,194173.03767145271,114656.66742844738,79516.370243005324,null,292564.06675872434,210206.98937016341,82357.077388560923,null,81410.18447573288,null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:H,8)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,2))^(B81-$B$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:I,9)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,3))^(B81-$B$3),\"\")","v":""},"","","","",null,"",""]
[2099,161,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},45.275220927882891,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},44.83563300787624,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},50.730361344020594,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},45.837950953719591,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},45.869470854360117,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},50.120026698512653,null,202716.65132899661,119701.56079529907,83015.090533697541,null,305436.88569610822,219456.09690245063,85980.788793657586,null,84992.232592665096,null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:H,8)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,2))^(B82-$B$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:I,9)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,3))^(B82-$B$3),\"\")","v":""},"","","","",null,"",""]
[2100,162,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},47.267330648709738,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},46.808400860222797,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},52.9624972431575,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},47.854820795683253,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},47.887727571951963,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},52.325307873247212,null,211636.18398747247,124968.42947029223,86667.754517180234,null,318876.10866673698,229112.16516615846,89763.94350057852,null,88731.890826742369,null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:H,8)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,2))^(B83-$B$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:I,9)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,3))^(B83-$B$3),\"\")","v":""},"","","","",null,"",""]
[2101,163,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},49.347093197252967,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},48.867970498072602,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},55.292847121856433,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},49.960432910693321,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},49.994787585117848,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},54.627621419670092,null,220948.17608292127,130467.04036698509,90481.13571593618,null,332906.65744807344,239193.10043346943,93713.557014604012,null,92636.094023119062,null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:H,8)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,2))^(B84-$B$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:I,9)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,3))^(B84-$B$3),\"\")","v":""},"","","","",null,"",""]
[2102,164,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},51.5183652979321,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},51.018161199987794,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},57.725732395218117,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},52.158691958763832,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},52.194558238863038,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},57.031236762135578,null,230669.89583056982,136207.59014313246,94462.305687437358,null,347554.55037578871,249717.5968525421,97836.953523246601,null,96712.082160136313,null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:H,8)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,2))^(B85-$B$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:I,9)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,3))^(B85-$B$3),\"\")","v":""},"","","","",null,"",""]
[2103,165,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},53.785173371041111,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},53.262960292787263,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},60.265664620607716,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},54.453674404949446,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},54.491118801373013,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},59.540611179669547,null,240819.3712471149,142200.72410943027,98618.647137684631,null,362846.95059232338,260705.17111405398,102141.7794782694,null,100967.41377518227,null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:H,8)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,2))^(B86-$B$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:I,9)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,3))^(B86-$B$3),\"\")","v":""},"","","","",null,"",""]
[2104,166,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},56.151720999366923,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},55.606530545669905,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},62.917353863914457,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},56.849636078767226,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},56.88872802863343,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},62.16039807157501,null,251415.42358198797,148457.55597024522,102957.86761174275,null,378812.21641838568,272176.19864307233,106636.01777531335,null,105409.97998129037,null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:H,8)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,2))^(B87-$B$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:I,9)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,3))^(B87-$B$3),\"\")","v":""},"","","","",null,"",""]
[2105,167,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},58.622396723339072,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},58.053217889679381,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},65.685717433926698,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},59.351020066232984,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},59.391832061893304,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},64.89545558672431,null,262477.70221959543,154989.688432936,107488.01378665943,null,395479.95394079463,284151.95138336753,111328.0025574271,null,110048.01910046711,null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:H,8)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,2))^(B88-$B$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:I,9)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,3))^(B88-$B$3),\"\")","v":""},"","","","",null,"",""]
[2106,168,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},61.201782179165996,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},60.607559476825273,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},68.575889001019476,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},61.96246494914724,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},62.005072672616613,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},67.75085563254018,null,274026.72111725766,161809.2347239852,112217.48639327247,null,412881.07191418961,296654.63724423572,116226.43466995389,null,114890.13194088767,null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:H,8)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,2))^(B89-$B$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:I,9)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,3))^(B89-$B$3),\"\")","v":""},"","","","",null,"",""]
[2107,169,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},63.894660595049302,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},63.274292093805585,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},71.593228117064342,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},64.688813406909716,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},64.733295870211748,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},70.731893280371949,null,286083.89684641699,168928.84105184057,117155.05579457642,null,431047.83907841402,309707.44128298212,121340.3977954319,null,119945.29774628674,null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:H,8)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,2))^(B90-$B$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:I,9)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,3))^(B90-$B$3),\"\")","v":""},"","","","",null,"",""]
[2108,170,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},66.706025661231479,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},66.058360945933032,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},74.743330154215172,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},67.535121196813748,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},67.581560888501073,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},73.844096584708311,null,298671.58830765932,176361.71005812156,122309.87824953775,null,450013.94399786426,323334.56869943329,126679.37529843097,null,125222.8908471234,null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:H,8)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,2))^(B91-$B$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:I,9)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,3))^(B91-$B$3),\"\")","v":""},"","","","",null,"",""]
[2109,171,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":4378.6109337600001},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},69.641090790325663,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},68.96492882755409,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},78.032036681000648,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},70.506666529473549,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},70.555149567595123,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},77.093236834435473,null,311813.13819319633,184121.62530067892,127691.51289251741,null,469814.55753377033,337561.28972220834,132253.26781156199,null,130732.69804439686,null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:H,8)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,2))^(B92-$B$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:I,9)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,3))^(B92-$B$3),\"\")","v":""},"","","","",null,"",""]
[2110,172,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4521.3290797831614},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2359.5645215999998},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":6658.8273203739163},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":4378.6109337600001},null,null,72.705298785099998,null,71.999385695966467,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},81.465446294964678,null,73.608959856770383,null,73.659576148569315,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},80.485339255150635,null,325532.91627369699,192222.97681390881,133309.93945978818,null,490486.39806525625,352413.98646998551,138072.41159527074,null,136484.93675835035,null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:H,8)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,2))^(B93-$B$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:I,9)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,3))^(B93-$B$3),\"\")","v":""},"","","","",null,"",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN3:AN93)*Part","v":0},{"$f":"SUM(AO3:AO93)","v":22358.367966572172},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN95*AN96","v":0},{"$f":"AO95*AO96","v":0},"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN97*(1+PctMarried)","v":0},{"$f":"AO97*(1+PctMarried)","v":0},"w/ Spouses"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AN98+AO98","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,"Expected Benefit Payments",null,{"$f":"SUM(AN3:AO3)*AN96*(1+PctMarried)","v":0}]

{"sheet":"Log","index":7,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":true,"merged":[[0,1,0,4],[0,6,0,9]]}
[null,"Actives Cohort",null,null,null,null,"Inactive Cohorts"]
[null,"1","2","3","4",null,"1","2","3","4"]
[null,"20-38","39-48","49-56","57+",null,"20-65","66-70","71-77","78+",null,"Total"]
["Run 1 - EoP Data, BoP Discount Rate, New HC Assumptions"]
["Service Cost (EANC)",0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(B5:E5)","v":0}]
["Total OPEB Liability (TOL)",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B6:E6,G6:J6)","v":0}]
["Expected Benefit Payments ",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B7:E7,G7:J7)","v":0}]
["PVFB",0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(B8:E8,G6:J6)","v":0}]
["Run 2 - EoP Data, EoP Discount Rate, New HC Assumptions"]
["Service Cost (EANC)",0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(B10:E10)","v":0}]
["Total OPEB Liability (TOL)",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B11:E11,G11:J11)*1.083","v":0}]
["Expected Benefit Payments ",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B12:E12,G12:J12)","v":0}]
["PVFB",0,0,0,0]
["Run 3 -  EoP Data, EoP Discount Rate, New HC Assumptions -1% Sensitvity"]
["Service Cost (EANC)",0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(B15:E15)","v":0}]
["Total OPEB Liability (TOL)",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B16:E16,G16:J16) *1.083","v":0}]
["Expected Benefit Payments ",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B17:E17,G17:J17)","v":0}]
["PVFB",0,0,0,0]
["Run 4 -  EoP Data, EoP Discount Rate, New HC Assumptions +1% Sensitvity"]
["Service Cost (EANC)",0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(B20:E20)","v":0}]
["Total OPEB Liability (TOL)",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B21:E21,G21:J21) *1.083","v":0}]
["Expected Benefit Payments ",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B22:E22,G22:J22)","v":0}]
["PVFB",0,0,0,0]
["Run 5 - EoP Data, EoP Discount Rate -1% Sensitivity, New HC Assumptions"]
["Service Cost (EANC)",0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(B25:E25)","v":0}]
["Total OPEB Liability (TOL)",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B26:E26,G26:J26) *1.083","v":0}]
["Expected Benefit Payments ",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B27:E27,G27:J27)","v":0}]
["PVFB",0,0,0,0]
["Run 6 - EoP Data, EoP Discount Rate +1% Sensitivity, New HC Assumptions"]
["Service Cost (EANC)",0,0,0,0,null,null,null,null,null,null,{"$f":"SUM(B30:E30)","v":0}]
["Total OPEB Liability (TOL)",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B31:E31,G31:J31)*1.083","v":0}]
["Expected Benefit Payments ",0,0,0,0,null,0,0,0,0,null,{"$f":"SUM(B32:E32,G32:J32)","v":0}]
["PVFB",0,0,0,0]

{"sheet":"Lookups","index":8,"n_rows":103,"n_cols":33,"rows_kept":103,"cut":false,"hidden":true,"merged":[]}
[null,"Insured","Insured","UMP ","UMP","Retire","Retire","Mortality","Mortality",null,null,"Disability","Disability",null,null,"Term ","Term","2019 Discount",3.5000000000000003E-2,null,null,"100% Scale BB",null,null,"Insured","Insured","UMP ","UMP",null,"Mortality","Mortality"]
["Age","Costs","Premium","Costs","Premium","Male","Female","Male","Female",null,null,"Male","Female",null,"MS","Male","Female","2020 Discount",2.2100000000000002E-2,null,"Age","Male","Female",null,"Costs","Premium","Costs","Premium",null,"Male","Female"]
[20,{"$f":"Y3*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":4688.1397430800553},{"$f":"Z3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":3459.2331576356046},{"$f":"AB3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,{"$f":"AD3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V3, (1-V3)^2))","v":3.1211882600000002E-4},{"$f":"AE3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W3, (1-W3)^2))","v":1.7892162000000001E-4},null,null,0,0,null,0,0.26239699999999999,0.26239699999999999,null,null,null,20,3.0000000000000001E-3,3.0000000000000001E-3,null,4212.3126893755089,8161.9499999999989,3021.5575281286428,8053.56,null,3.1399999999999999E-4,1.8000000000000001E-4,null,"Sources"]
[{"$f":"1+A3","v":21},{"$f":"Y4*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":4968.0702318585718},{"$f":"Z4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":3665.7851988391162},{"$f":"AB4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.2504094299999999E-4,1.7991562900000001E-4,null,null,0,0,null,{"$f":"1+O3","v":1},0.154534,0.16774700000000001,null,"Int Rt",null,21,3.0000000000000001E-3,3.0000000000000001E-3,null,4463.8313758151207,8161.9499999999989,3201.975801950749,8053.56,null,3.2699999999999998E-4,1.8100000000000001E-4,null,"Premiums/Costs/Trends"]
[22,{"$f":"Y5*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5264.7368226644994},{"$f":"Z5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":3884.6862916498831},{"$f":"AB5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.3597504199999996E-4,1.8090963800000001E-4,null,null,0,0,null,2,0.10068299999999999,0.117007,null,3.5000000000000003E-2,null,22,3.0000000000000001E-3,3.0000000000000001E-3,null,4730.3875182189677,8161.9499999999989,3393.1806773544185,8053.56,null,3.3799999999999998E-4,1.8200000000000001E-4,null,"Mortality"]
[23,{"$f":"Y6*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5579.1413729812666},{"$f":"Z6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4116.6756756952109},{"$f":"AB6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.4492112299999998E-4,1.8289765600000002E-4,null,null,1.7E-5,0,null,3,7.5235999999999997E-2,9.2904E-2,null,null,null,23,3.0000000000000001E-3,3.0000000000000001E-3,null,5012.8812896240452,8161.9499999999989,3595.8178624949551,8053.56,null,3.4699999999999998E-4,1.84E-4]
[24,{"$f":"Y7*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5912.3457880624719},{"$f":"Z7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4362.5368979936184},{"$f":"AB7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.5088517700000005E-4,1.85879683E-4,null,null,3.4999999999999997E-5,0,null,4,6.3051999999999997E-2,7.6023999999999994E-2,null,"Part %",null,24,3.0000000000000001E-3,3.0000000000000001E-3,null,5312.2668162338778,8161.9499999999989,3810.5717669754567,8053.56,null,3.5300000000000002E-4,1.8699999999999999E-4]
[25,{"$f":"Y8*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6265.4756243754509},{"$f":"Z8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4623.1004718243184},{"$f":"AB8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.53867204E-4,1.8886171000000003E-4,null,null,5.1999999999999997E-5,0,null,5,5.4442999999999998E-2,6.6544000000000006E-2,null,0.65,null,25,3.0000000000000001E-3,3.0000000000000001E-3,null,5629.5554151272609,8161.9499999999989,4038.1678243057995,8053.56,null,3.5599999999999998E-4,1.9000000000000001E-4]
[26,{"$f":"Y9*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6639.7239095448349},{"$f":"Z9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4899.2466953453777},{"$f":"AB9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.53867204E-4,1.9482576399999999E-4,null,null,6.8999999999999997E-5,0,null,6,4.4873999999999997E-2,5.7855999999999998E-2,null,null,null,26,3.0000000000000001E-3,3.0000000000000001E-3,null,5965.8190264931436,8161.9499999999989,4279.3749538982611,8053.56,null,3.5599999999999998E-4,1.9599999999999999E-4]
[27,{"$f":"Y10*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6971.7284753622389},{"$f":"Z10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5144.2226208919819},{"$f":"AB10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.5585522200000001E-4,2.01783827E-4,null,null,8.6000000000000003E-5,0,null,7,4.1778000000000003E-2,5.3301000000000001E-2,null,null,null,27,3.0000000000000001E-3,3.0000000000000001E-3,null,6264.1264836433975,8161.9499999999989,4493.3555728142637,8053.56,null,3.5799999999999997E-4,2.03E-4]
[28,{"$f":"Y11*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7339.1770633635115},{"$f":"Z11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5415.3515960733266},{"$f":"AB11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.5983125800000002E-4,2.0973589900000002E-4,null,null,9.6000000000000002E-5,1.9000000000000001E-5,null,8,3.8894999999999999E-2,4.9105000000000003E-2,null,null,null,28,3.0000000000000001E-3,3.0000000000000001E-3,null,6594.2805393571853,8161.9499999999989,4730.1802558353247,8053.56,null,3.6200000000000002E-4,2.1100000000000001E-4]
[29,{"$f":"Y12*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7745.4568071373396},{"$f":"Z12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5715.1328821941552},{"$f":"AB12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.6977134799999999E-4,2.21664007E-4,null,null,1.06E-4,3.6999999999999998E-5,null,9,3.6211E-2,4.5239000000000001E-2,null,null,null,29,3.0000000000000001E-3,3.0000000000000001E-3,null,6959.3245469853309,8161.9499999999989,4992.03204800813,8053.56,null,3.7199999999999999E-4,2.23E-4]
[30,{"$f":"Y13*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8194.2824380496841},{"$f":"Z13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6046.3074648451066},{"$f":"AB13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,3.8766351000000003E-4,2.33592115E-4,null,null,1.15E-4,5.5999999999999999E-5,null,10,3.3711999999999999E-2,4.1676999999999999E-2,null,"% in UMP",null,30,3.0000000000000001E-3,3.0000000000000001E-3,null,7362.5962078183202,8161.9499999999989,5281.3051347687233,8053.56,null,3.8999999999999999E-4,2.3499999999999999E-4]
[31,{"$f":"Y14*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8689.7279268217226},{"$f":"Z14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6411.8814012462235},{"$f":"AB14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,4.1847778899999999E-4,2.4850225000000003E-4,null,null,1.25E-4,7.3999999999999996E-5,null,11,3.1385999999999997E-2,3.8396E-2,null,0.66666999999999998,null,31,3.0000000000000001E-3,3.0000000000000001E-3,null,7807.7560011731985,8161.9499999999989,5600.6252352893298,8053.56,null,4.2099999999999999E-4,2.5000000000000001E-4]
[32,{"$f":"Y15*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":9251.0074774482073},{"$f":"Z15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6826.0321699929482},{"$f":"AB15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,4.70166257E-4,2.8925661900000002E-4,null,null,1.35E-4,9.2999999999999997E-5,null,12,2.9219999999999999E-2,3.5373000000000002E-2,null,null,null,32,3.0000000000000001E-3,3.0000000000000001E-3,null,8312.0679677438911,8161.9499999999989,5962.3760384477537,8053.56,null,4.73E-4,2.9100000000000003E-4]
[33,{"$f":"Y16*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":9877.0211571160617},{"$f":"Z16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7287.9482415900629},{"$f":"AB16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,5.2881278800000003E-4,3.30010988E-4,null,null,1.4200000000000001E-4,1.26E-4,null,13,2.7203999999999999E-2,3.2587999999999999E-2,null,"GSG",null,33,3.0000000000000001E-3,3.0000000000000001E-3,null,8874.5438134095111,8161.9499999999989,6365.8486926159512,8053.56,null,5.3200000000000003E-4,3.3199999999999999E-4]
[34,{"$f":"Y17*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":10576.939990177403},{"$f":"Z17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7804.3966299138119},{"$f":"AB17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,5.9441738200000007E-4,3.7076535700000004E-4,null,null,1.4899999999999999E-4,1.6000000000000001E-4,null,14,2.5326999999999999E-2,3.0023000000000001E-2,null,3.5000000000000003E-2,null,34,3.0000000000000001E-3,3.0000000000000001E-3,null,9503.4237409733178,8161.9499999999989,6816.9540227626239,8053.56,null,5.9800000000000001E-4,3.7300000000000001E-4]
[35,{"$f":"Y18*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11361.291445989275},{"$f":"Z18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8383.1452274549229},{"$f":"AB18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,6.6101598500000001E-4,4.0953170800000002E-4,null,null,1.56E-4,1.94E-4,null,15,2.3578999999999999E-2,2.7659E-2,null,null,null,35,3.0000000000000001E-3,3.0000000000000001E-3,null,10208.166724610544,8161.9499999999989,7322.4770974169769,8053.56,null,6.6500000000000001E-4,4.1199999999999999E-4]
[36,{"$f":"Y19*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12242.161624919569},{"$f":"Z19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9033.1119920889214},{"$f":"AB19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,7.2761458800000005E-4,4.4730405E-4,null,null,1.64E-4,2.2800000000000001E-4,null,16,2.1951999999999999E-2,2.5482000000000001E-2,null,"Sens",null,36,3.0000000000000001E-3,3.0000000000000001E-3,null,10999.632174819755,8161.9499999999989,7890.2075397487733,8053.56,null,7.3200000000000001E-4,4.4999999999999999E-4]
[37,{"$f":"Y20*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12228.360520156226},{"$f":"Z20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9022.9285971670233},{"$f":"AB20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,7.9222517299999998E-4,4.8408238300000003E-4,null,null,1.7100000000000001E-4,2.6200000000000003E-4,null,17,2.0437E-2,2.3474999999999999E-2,null,0,null,37,3.0000000000000001E-3,3.0000000000000001E-3,null,10987.231825873707,8161.9499999999989,7881.3125875480955,8053.56,null,7.9699999999999997E-4,4.8700000000000002E-4]
[38,{"$f":"Y21*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12215.896419075938},{"$f":"Z21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9013.7317358051296},{"$f":"AB21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,8.5087170400000001E-4,5.2185472500000001E-4,null,null,1.92E-4,2.6600000000000001E-4,null,18,1.9026999999999999E-2,2.1627E-2,null,null,null,38,3.0000000000000001E-3,3.0000000000000001E-3,null,10976.032780192603,8161.9499999999989,7873.27934884551,8053.56,null,8.5599999999999999E-4,5.2499999999999997E-4]
[39,{"$f":"Y22*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12204.761867915082},{"$f":"Z22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9005.5159081034744},{"$f":"AB22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,9.0753021700000003E-4,5.63603103E-4,null,null,2.13E-4,2.7099999999999997E-4,null,19,1.7714000000000001E-2,1.9924999999999998E-2,null,"ExFlg",null,39,3.0000000000000001E-3,3.0000000000000001E-3,null,10966.028340539411,8161.9499999999989,7866.1030196099546,8053.56,null,9.1299999999999997E-4,5.6700000000000001E-4]
[40,{"$f":"Y23*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12194.949585687531},{"$f":"Z23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8998.2757416494424},{"$f":"AB23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,9.6120670300000005E-4,6.10321526E-4,null,null,2.3499999999999999E-4,2.7500000000000002E-4,null,20,1.5311E-2,1.8001E-2,null,0,null,40,3.0000000000000001E-3,3.0000000000000001E-3,null,10957.211964918386,8161.9499999999989,7859.7789071673469,8053.56,null,9.6699999999999998E-4,6.1399999999999996E-4]
[41,{"$f":"Y24*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12186.452462630927},{"$f":"Z24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8992.0059903711262},{"$f":"AB24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.015877198E-3,6.6499202100000002E-4,null,null,2.5599999999999999E-4,2.7900000000000001E-4,null,21,1.3244000000000001E-2,1.5807000000000002E-2,null,null,null,41,3.0000000000000001E-3,3.0000000000000001E-3,null,10949.577265179039,8161.9499999999989,7854.3024291991951,8053.56,null,1.0219999999999999E-3,6.69E-4]
[42,{"$f":"Y25*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12105.123346722443},{"$f":"Z25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8931.995746934077},{"$f":"AB25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.0755177380000001E-3,7.2860859700000005E-4,null,null,2.7700000000000001E-4,2.8299999999999999E-4,null,22,1.1457E-2,1.388E-2,null,"Married %",null,42,3.0000000000000001E-3,3.0000000000000001E-3,null,10876.502722667232,8161.9499999999989,7801.8849150973165,8053.56,null,1.0820000000000001E-3,7.3300000000000004E-4]
[43,{"$f":"Y26*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12024.696336484651},{"$f":"Z26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8872.65113942059},{"$f":"AB26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.144104359E-3,8.0216526300000001E-4,null,null,3.4400000000000001E-4,3.4499999999999998E-4,null,23,9.9100000000000004E-3,1.2187999999999999E-2,null,0.45,null,43,3.0000000000000001E-3,3.0000000000000001E-3,null,10804.238725781634,8161.9499999999989,7750.0488180737848,8053.56,null,1.1509999999999999E-3,8.0699999999999999E-4]
[44,{"$f":"Y27*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11945.161243197472},{"$f":"Z27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8813.9646498886759},{"$f":"AB27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.2236250790000002E-3,8.8267999200000009E-4,null,null,4.0999999999999999E-4,4.06E-4,null,24,8.5730000000000008E-3,1.0702E-2,null,null,null,44,3.0000000000000001E-3,3.0000000000000001E-3,null,10732.776119915678,8161.9499999999989,7698.787571385863,8053.56,null,1.2310000000000001E-3,8.8800000000000001E-4]
[45,{"$f":"Y28*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11866.507993271844},{"$f":"Z28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8755.9288453479712},{"$f":"AB28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.315073907E-3,9.6915877499999996E-4,null,null,4.7600000000000002E-4,4.6700000000000002E-4,null,25,7.4149999999999997E-3,9.3970000000000008E-3,null,"Valuation Year",null,45,3.0000000000000001E-3,3.0000000000000001E-3,null,10662.105853908488,8161.9499999999989,7648.0946824940293,8053.56,null,1.323E-3,9.7499999999999996E-4]
[46,{"$f":"Y29*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11788.726626948734},{"$f":"Z29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8698.5363767997751},{"$f":"AB29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.420438861E-3,1.0586195850000001E-3,null,null,5.4199999999999995E-4,5.2800000000000004E-4,null,26,6.4149999999999997E-3,8.2520000000000007E-3,null,2018,null,46,3.0000000000000001E-3,3.0000000000000001E-3,null,10592.218978875931,8161.9499999999989,7597.9637322234739,8053.56,null,1.4289999999999999E-3,1.065E-3]
[47,{"$f":"Y30*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11692.104343774174},{"$f":"Z30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8627.2417699467624},{"$f":"AB30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.521827779E-3,1.1520564310000001E-3,null,null,6.0899999999999995E-4,5.8900000000000001E-4,null,27,5.5490000000000001E-3,7.2459999999999998E-3,null,null,null,47,3.0000000000000001E-3,3.0000000000000001E-3,null,10505.403463170924,8161.9499999999989,7535.6895962415747,8053.56,null,1.531E-3,1.1590000000000001E-3]
[48,{"$f":"Y31*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11598.307705871508},{"$f":"Z31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8558.0321194551889},{"$f":"AB31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.6331567870000001E-3,1.2484753040000001E-3,null,null,7.1299999999999998E-4,7.27E-4,null,28,4.7999999999999996E-3,6.3629999999999997E-3,null,"Tool Year",null,48,3.0000000000000001E-3,3.0000000000000001E-3,null,10421.12680127292,8161.9499999999989,7475.2366198354111,8053.56,null,1.6429999999999999E-3,1.256E-3]
[49,{"$f":"Y32*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11507.287318895682},{"$f":"Z32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8490.8709787624593},{"$f":"AB32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.7514438579999999E-3,1.3508582310000001E-3,null,null,8.1700000000000002E-4,8.6499999999999999E-4,null,29,4.1520000000000003E-3,5.587E-3,null,2020,null,49,3.0000000000000001E-3,3.0000000000000001E-3,null,10339.344612161327,8161.9499999999989,7416.5729678031994,8053.56,null,1.7619999999999999E-3,1.359E-3]
[50,{"$f":"Y33*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11418.994804212121},{"$f":"Z33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8425.7226507673877},{"$f":"AB33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,1.87867701E-3,1.4592052119999999E-3,null,null,9.2199999999999997E-4,1.003E-3,null,30,3.591E-3,4.9059999999999998E-3,null,null,null,50,3.0000000000000001E-3,3.0000000000000001E-3,null,10260.013427435573,8161.9499999999989,7359.6674595797958,8053.56,null,1.89E-3,1.4679999999999999E-3]
[51,{"$f":"Y34*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11333.382779177216},{"$f":"Z34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8362.5521732797679},{"$f":"AB34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,2.0128682250000001E-3,1.578486292E-3,null,null,1.026E-3,1.1410000000000001E-3,null,31,3.591E-3,4.9059999999999998E-3,null,null,null,51,3.0000000000000001E-3,3.0000000000000001E-3,null,10183.090673597024,8161.9499999999989,7304.4895565272418,8053.56,null,2.0249999999999999E-3,1.588E-3]
[52,{"$f":"Y35*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11532.776804249712},{"$f":"Z35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8509.6788405269708},{"$f":"AB35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,{"$f":"AD35*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V35, (1-V35)^2))","v":2.3061008800000001E-3},{"$f":"AE35*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W35, (1-W35)^2))","v":1.7444857950000001E-3},null,null,1.1310000000000001E-3,1.2780000000000001E-3,null,32,3.591E-3,4.9059999999999998E-3,null,null,null,52,3.0000000000000001E-3,3.0000000000000001E-3,null,10362.247018763203,8161.9499999999989,7433.0011857673808,8053.56,null,2.32E-3,1.755E-3]
[{"$f":"1+A35","v":53},{"$f":"Y36*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11736.347919762522},{"$f":"Z36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8659.8876531293881},{"$f":"AB36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,2.5118607430000004E-3,1.900545208E-3,null,null,1.6310000000000001E-3,1.7799999999999999E-3,null,{"$f":"1+O35","v":33},3.591E-3,4.9059999999999998E-3,null,null,null,53,3.0000000000000001E-3,3.0000000000000001E-3,null,10545.156496734857,8161.9499999999989,7564.2049953482056,8053.56,null,2.5270000000000002E-3,1.9120000000000001E-3]
[54,{"$f":"Y37*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11944.193834984782},{"$f":"Z37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8813.2507077215196},{"$f":"AB37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0,0,2.7454528580000003E-3,2.0366088480000002E-3,null,null,2.1299999999999999E-3,2.281E-3,null,34,3.591E-3,4.9059999999999998E-3,null,null,null,54,3.0000000000000001E-3,4.0000000000000001E-3,null,10731.906899689013,8161.9499999999989,7698.1639599576902,8053.56,null,2.7620000000000001E-3,2.0530000000000001E-3]
[55,{"$f":"Y38*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12156.414675464253},{"$f":"Z38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8969.8418838348007},{"$f":"AB38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.02,0.02,3.009859252E-3,2.192905375E-3,null,null,2.63E-3,2.7820000000000002E-3,null,35,3.591E-3,4.9059999999999998E-3,null,null,null,55,3.0000000000000001E-3,5.0000000000000001E-3,null,10922.588190838902,8161.9499999999989,7834.9426116016866,8053.56,null,3.0279999999999999E-3,2.215E-3]
[56,{"$f":"Y39*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12373.11304427928},{"$f":"Z39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9129.7368890934868},{"$f":"AB39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.03,0.02,3.4124328969999999E-3,2.4088317680000001E-3,null,null,3.3860000000000001E-3,3.2829999999999999E-3,null,36,3.591E-3,4.9059999999999998E-3,null,null,null,56,3.0000000000000001E-3,6.0000000000000001E-3,null,11117.292559469093,8161.9499999999989,7974.6070790814592,8053.56,null,3.4329999999999999E-3,2.4380000000000001E-3]
[57,{"$f":"Y40*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12833.206480102621},{"$f":"Z40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9469.2255731863588},{"$f":"AB40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.04,0.02,3.8767985279999999E-3,2.6850114270000002E-3,null,null,4.1799999999999997E-3,3.7829999999999999E-3,null,37,3.591E-3,4.9059999999999998E-3,null,null,null,57,4.0000000000000001E-3,7.0000000000000001E-3,null,11530.688388993525,8161.9499999999989,8271.1423348421413,8053.56,null,3.908E-3,2.7230000000000002E-3]
[58,{"$f":"Y41*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13311.512542219381},{"$f":"Z41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9822.1527892350296},{"$f":"AB41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.05,0.02,4.2452271999999999E-3,2.9620326399999999E-3,null,null,5.1599999999999997E-3,5.084E-3,null,38,3.591E-3,4.9059999999999998E-3,null,null,null,58,5.0000000000000001E-3,8.0000000000000002E-3,null,11960.448337560241,8161.9499999999989,8579.4158272430486,8053.56,null,4.2880000000000001E-3,3.0100000000000001E-3]
[59,{"$f":"Y42*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13808.791161639017},{"$f":"Z42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10189.079266743038},{"$f":"AB42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.06,0.04,4.6753863520000005E-3,3.2742580540000002E-3,null,null,6.3699999999999998E-3,6.3839999999999999E-3,null,39,3.591E-3,4.9059999999999998E-3,null,null,null,59,6.0000000000000001E-3,8.9999999999999993E-3,null,12407.255206282178,8161.9499999999989,8899.9173401106691,8053.56,null,4.7320000000000001E-3,3.3340000000000002E-3]
[60,{"$f":"Y43*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":14325.835271382743},{"$f":"Z43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10570.590086373573},{"$f":"AB43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},7.0000000000000007E-2,0.06,5.1659107109999994E-3,3.6322505999999998E-3,null,null,7.8630000000000002E-3,7.6810000000000003E-3,null,40,3.591E-3,4.9059999999999998E-3,null,null,null,60,7.0000000000000001E-3,0.01,null,12871.821448714505,8161.9499999999989,9233.1579274277392,8053.56,null,5.2389999999999997E-3,3.7060000000000001E-3]
[61,{"$f":"Y44*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":14863.472280392805},{"$f":"Z44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10967.295767501348},{"$f":"AB44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.08,0.13,5.7459496959999991E-3,4.0513771820000002E-3,null,null,9.7070000000000004E-3,8.9770000000000006E-3,null,41,3.591E-3,4.9059999999999998E-3,null,null,null,61,8.0000000000000002E-3,1.0999999999999999E-2,null,13354.890495168122,8161.9499999999989,9579.6708632838236,8053.56,null,5.8389999999999996E-3,4.1419999999999998E-3]
[62,{"$f":"Y45*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":15637.899243488233},{"$f":"Z45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11538.721412047453},{"$f":"AB45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.24,0.2,6.4061143629999999E-3,4.5664016319999995E-3,null,null,1.1983000000000001E-2,1.0271000000000001E-2,null,42,3.591E-3,4.9059999999999998E-3,null,null,null,62,8.9999999999999993E-3,1.2E-2,null,14050.716281602172,8161.9499999999989,10078.797513429656,8053.56,null,6.5230000000000002E-3,4.6779999999999999E-3]
[63,{"$f":"Y46*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":16455.778519520751},{"$f":"Z46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12142.209170001977},{"$f":"AB46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.22,0.18,7.1625708000000003E-3,5.2292034080000001E-3,null,null,1.0244E-2,9.1529999999999997E-3,null,43,3.591E-3,4.9059999999999998E-3,null,null,null,63,0.01,1.2E-2,null,14785.584148519805,8161.9499999999989,10605.929653729594,8053.56,null,7.3080000000000003E-3,5.3569999999999998E-3]
[64,{"$f":"Y47*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":17319.695828755699},{"$f":"Z47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9083.9320339499973},{"$f":"AA47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12779.666964068645},{"$f":"AB47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9220.1262195599993},0.56000000000000005,0.56000000000000005,8.0254828050000011E-3,6.0071901760000001E-3,null,null,8.3129999999999992E-3,6.9369999999999996E-3,null,44,3.591E-3,4.9059999999999998E-3,null,null,null,64,1.0999999999999999E-2,1.2E-2,null,15561.817376130612,8161.9499999999989,11162.733809088386,8053.56,null,8.2050000000000005E-3,6.1539999999999997E-3]
[65,{"$f":"Y48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3925.2578626799996},{"$f":"Z48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA48*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":5780.9579527699998},{"$f":"AB48*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},0.4,0.4,8.8604590880000007E-3,6.7705347840000003E-3,null,null,6.1460000000000004E-3,5.2570000000000004E-3,null,45,3.591E-3,4.9059999999999998E-3,null,null,null,65,1.2E-2,1.2E-2,null,3481.1099999999997,1957.56,5191.3549999999996,3814.44,null,9.077E-3,6.9360000000000003E-3]
[66,{"$f":"Y49*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3989.7140684031401},{"$f":"Z49*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA49*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":5875.8864124785441},{"$f":"AB49*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},0.24,0.24,9.8040368159999988E-3,7.6236846400000004E-3,null,null,4.5440000000000003E-3,3.9849999999999998E-3,null,46,3.591E-3,4.9059999999999998E-3,null,null,null,66,1.2999999999999999E-2,1.2E-2,null,3538.2729049999998,1957.56,5276.6016559999998,3814.44,null,1.0064E-2,7.8100000000000001E-3]
[67,{"$f":"Y50*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4055.2899261442326},{"$f":"Z50*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA50*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":5972.4638500836863},{"$f":"AB50*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},0.24,0.24,1.0868179083999998E-2,8.6047093600000006E-3,null,null,3.3600000000000001E-3,3.0200000000000001E-3,null,47,3.591E-3,4.9059999999999998E-3,null,null,null,67,1.4E-2,1.2E-2,null,3596.4287719842996,1957.56,5363.3291097705996,3814.44,null,1.1179E-2,8.8149999999999999E-3]
[68,{"$f":"Y51*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4122.0058236081604},{"$f":"Z51*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA51*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6070.7202917707673},{"$f":"AB51*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},0.24,0.24,1.1881375350000001E-2,9.553521328000001E-3,null,null,2.4840000000000001E-3,2.2889999999999998E-3,null,48,3.591E-3,4.9059999999999998E-3,null,null,null,68,1.4999999999999999E-2,1.2E-2,null,3655.5956817633396,1957.56,5451.5643251106503,3814.44,null,1.2246E-2,9.7870000000000006E-3]
[69,{"$f":"Y52*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4189.8825333389505},{"$f":"Z52*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA52*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6170.6863305006727},{"$f":"AB52*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},0.24,0.24,1.3208643149999999E-2,1.0560901936000001E-2,null,null,1.8370000000000001E-3,1.735E-3,null,49,3.591E-3,4.9059999999999998E-3,null,null,null,69,1.4999999999999999E-2,1.2E-2,null,3715.7920564416704,1957.56,5541.3347747888083,3814.44,null,1.3613999999999999E-2,1.0819E-2]
[70,{"$f":"Y53*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4258.9412201720179},{"$f":"Z53*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA53*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6272.3931369852016},{"$f":"AB53*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,1.4636814350000001E-2,1.1672729951999999E-2,null,null,1.358E-3,1.315E-3,null,50,3.591E-3,4.9059999999999998E-3,null,null,null,70,1.4999999999999999E-2,1.2E-2,null,3777.0366660269692,1957.56,5632.6684503995257,3814.44,null,1.5086E-2,1.1958E-2]
[71,{"$f":"Y54*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4329.2034488332347},{"$f":"Z54*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA54*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6375.8724708786604},{"$f":"AB54*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},{"$f":"F53","v":1},{"$f":"G53","v":1},1.6413296325E-2,1.3150611967999999E-2,null,null,1.0039999999999999E-3,9.9599999999999992E-4,null,null,null,null,null,null,null,71,1.4999999999999999E-2,1.2E-2,null,3839.3486351692591,1957.56,5725.5938724132029,3814.44,null,1.6917000000000001E-2,1.3472E-2]
[72,{"$f":"Y55*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4376.1151356947494},{"$f":"Z55*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA55*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6444.9620863578584},{"$f":"AB55*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,1.816067155E-2,1.4593352800000001E-2,null,null,7.4200000000000004E-4,7.5500000000000003E-4,null,null,null,null,null,null,null,72,1.4999999999999999E-2,1.2E-2,null,3880.952205676851,1957.56,5787.637001544449,3814.44,null,1.8717999999999999E-2,1.495E-2]
[73,{"$f":"Y56*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4423.5822271778006},{"$f":"Z56*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA56*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6514.8696792203282},{"$f":"AB56*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,2.0164186175000001E-2,1.6232298576E-2,null,null,5.4900000000000001E-4,5.7200000000000003E-4,null,null,null,null,null,null,null,73,1.4999999999999999E-2,1.2E-2,null,3923.0483360747012,1957.56,5850.4146821139211,3814.44,null,2.0782999999999999E-2,1.6629000000000001E-2]
[74,{"$f":"Y57*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4471.6117488905302},{"$f":"Z57*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA57*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6585.6055964979078},{"$f":"AB57*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,2.2459738524999998E-2,1.8043045696000001E-2,null,null,4.06E-4,4.3399999999999998E-4,null,null,null,null,null,null,null,74,1.4999999999999999E-2,1.2E-2,null,3965.6432570145571,1957.56,5913.9362058542201,3814.44,null,2.3148999999999999E-2,1.8484E-2]
[75,{"$f":"Y58*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4520.2108192491787},{"$f":"Z58*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA58*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6657.1803219064604},{"$f":"AB58*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,2.5057030850000002E-2,1.9997285984E-2,null,null,2.9999999999999997E-4,3.2899999999999997E-4,null,null,null,null,null,null,null,75,1.4999999999999999E-2,1.2E-2,null,4008.7432814549093,1957.56,5978.2109872414949,3814.44,null,2.5826000000000002E-2,2.0486000000000001E-2]
[76,{"$f":"Y59*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4569.3866507363164},{"$f":"Z59*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA59*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6729.6044776989584},{"$f":"AB59*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,2.7964795175000001E-2,2.2076472704E-2,null,null,2.22E-4,2.4899999999999998E-4,null,null,null,null,null,null,null,76,1.4999999999999999E-2,1.2E-2,null,4052.3548057768585,1957.56,6043.2485651595298,3814.44,null,2.8823000000000001E-2,2.2616000000000001E-2]
[77,{"$f":"Y60*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4586.2620627563238},{"$f":"Z60*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA60*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6754.4578933456796},{"$f":"AB60*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,3.1168478124999999E-2,2.4323556191999999E-2,null,null,1.64E-4,1.8900000000000001E-4,null,null,null,null,null,null,null,77,1.4999999999999999E-2,1.2E-2,null,4067.3207437080951,1957.56,6065.5671678269064,3814.44,null,3.2125000000000001E-2,2.4917999999999999E-2]
[78,{"$f":"Y61*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4603.2023599104141},{"$f":"Z61*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA61*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6779.4068691734856},{"$f":"AB61*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,3.4670020150000001E-2,2.6789295936000001E-2,null,null,1.21E-4,1.4300000000000001E-4,null,null,null,null,null,null,null,78,1.4999999999999999E-2,1.2E-2,null,4082.3442249389082,1957.56,6087.9715844420625,3814.44,null,3.5734000000000002E-2,2.7444E-2]
[79,{"$f":"Y62*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4620.2078005298081},{"$f":"Z62*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA62*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6804.4517856421153},{"$f":"AB62*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,3.8525694300000003E-2,2.9530308288E-2,null,null,9.0000000000000006E-5,1.08E-4,null,null,null,null,null,null,null,79,1.4999999999999999E-2,1.2E-2,null,4097.4254785700168,1957.56,6110.4621566614478,3814.44,null,3.9708E-2,3.0252000000000001E-2]
[80,{"$f":"Y63*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4637.2786440036116},{"$f":"Z63*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA63*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6829.5930247693159},{"$f":"AB63*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,4.2816029250000005E-2,3.2602233455999996E-2,null,null,0,0,null,null,null,null,null,null,null,80,1.4999999999999999E-2,1.2E-2,null,4112.5647346403221,1957.56,6133.0392275406175,3814.44,null,4.4130000000000003E-2,3.3398999999999998E-2]
[81,{"$f":"Y64*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4654.4151507832385},{"$f":"Z64*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA64*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6854.830970137361},{"$f":"AB64*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,4.7576923324999999E-2,3.6037284192000002E-2,null,null,0,0,null,null,null,null,null,null,null,81,1.4999999999999999E-2,1.2E-2,null,4127.7622241308336,1957.56,6155.703141540087,3814.44,null,4.9036999999999997E-2,3.6917999999999999E-2]
[82,{"$f":"Y65*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4635.1516955542993},{"$f":"Z65*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA65*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6826.460551691097},{"$f":"AB65*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,5.3247888450000003E-2,3.9887196128000006E-2,null,null,0,0,null,null,null,null,null,null,null,82,1.4999999999999999E-2,1.2E-2,null,4110.6784530824198,1957.56,6130.2262370449535,3814.44,null,5.4882E-2,4.0862000000000002E-2]
[83,{"$f":"Y66*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4615.9726038811741},{"$f":"Z66*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA66*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6798.2143803724384},{"$f":"AB66*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,5.9490316100000003E-2,4.4218347056000001E-2,null,null,0,0,null,null,null,null,null,null,null,83,1.4999999999999999E-2,1.2E-2,null,4093.6694997474024,1957.56,6104.8609076473031,3814.44,null,6.1316000000000002E-2,4.5298999999999999E-2]
[84,{"$f":"Y67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4596.8774876538891},{"$f":"Z67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA67*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6770.0918845892757},{"$f":"AB67*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,{"$f":"AD67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V67, (1-V67)^2))","v":6.6313908524999993E-2},{"$f":"AE67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W67, (1-W67)^2))","v":4.9098090912E-2},null,null,0,0,null,null,null,null,null,null,null,84,1.4999999999999999E-2,1.2E-2,null,4076.7350199309403,1957.56,6079.6066400520085,3814.44,null,6.8348999999999993E-2,5.0298000000000002E-2]
[{"$f":"1+A67","v":85},{"$f":"Y68*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4577.8659606187848},{"$f":"Z68*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA68*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6742.0924954834027},{"$f":"AB68*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,7.3750683149999996E-2,5.4604519216E-2,null,null,0,0,null,null,null,null,null,null,null,85,1.4999999999999999E-2,1.2E-2,null,4059.8746710844607,1957.56,6054.4629234190115,3814.44,null,7.6013999999999998E-2,5.5939000000000003E-2]
[86,{"$f":"Y69*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4558.9376383693816},{"$f":"Z69*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA69*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6714.2156469170595},{"$f":"AB69*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,8.1864674824999997E-2,6.0833294080000003E-2,null,null,0,0,null,null,null,null,null,null,null,86,1.4999999999999999E-2,1.2E-2,null,4043.0881122975602,1957.56,6029.4292493512412,3814.44,null,8.4376999999999994E-2,6.232E-2]
[87,{"$f":"Y70*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4540.0921383372879},{"$f":"Z70*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA70*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6686.4607754595481},{"$f":"AB70*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,9.2625001703999996E-2,6.7846888719999998E-2,null,null,0,0,null,null,null,null,null,null,null,87,1.4E-2,1.2E-2,null,4026.3750042899424,1957.56,6004.5051118825941,3814.44,null,9.5273999999999998E-2,6.9504999999999997E-2]
[88,{"$f":"Y71*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z71*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA71*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB71*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.10471732248600001,7.5671659024000013E-2,null,null,0,0,null,null,null,null,null,null,null,88,1.2999999999999999E-2,1.2E-2,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.10749400000000001,7.7521000000000007E-2]
[89,{"$f":"Y72*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z72*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA72*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB72*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.11828620148800001,8.4285153680000002E-2,null,null,0,0,null,null,null,null,null,null,null,89,1.2E-2,1.2E-2,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.12117700000000001,8.6345000000000005E-2]
[90,{"$f":"Y73*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z73*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA73*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB73*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.13339222949599999,9.5506668802999989E-2,null,null,0,0,null,null,null,null,null,null,null,90,1.0999999999999999E-2,1.0999999999999999E-2,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.136376,9.7642999999999994E-2]
[91,{"$f":"Y74*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z74*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA74*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB74*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.15001018559999998,0.107703189,null,null,0,0,null,null,null,null,null,null,null,91,0.01,0.01,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.153056,0.10989]
[92,{"$f":"Y75*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z75*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA75*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB75*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.16672494512700001,0.12068498784699999,null,null,0,0,null,null,null,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.169767,0.122887]
[93,{"$f":"Y76*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z76*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA76*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB76*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.184459844608,0.13422632959999997,null,null,0,0,null,null,null,null,null,null,null,93,8.0000000000000002E-3,8.0000000000000002E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.187447,0.13639999999999999]
[94,{"$f":"Y77*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z77*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA77*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB77*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.20303636354099999,0.14809469930999999,null,null,0,0,null,null,null,null,null,null,null,94,7.0000000000000001E-3,7.0000000000000001E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.20590900000000001,0.15018999999999999]
[95,{"$f":"Y78*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z78*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA78*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB78*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.22226462641600001,0.16206952115200002,null,null,0,0,null,null,null,null,null,null,null,95,6.0000000000000001E-3,6.0000000000000001E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.22495599999999999,0.16403200000000001]
[96,{"$f":"Y79*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z79*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA79*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB79*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.24197498032500001,0.17595516320000001,null,null,0,0,null,null,null,null,null,null,null,96,5.0000000000000001E-3,5.0000000000000001E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.24441299999999999,0.177728]
[97,{"$f":"Y80*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z80*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA80*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB80*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.26203507430399997,0.18955838534400002,null,null,0,0,null,null,null,null,null,null,null,97,4.0000000000000001E-3,4.0000000000000001E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.26414399999999999,0.191084]
[98,{"$f":"Y81*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z81*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA81*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB81*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.27675361569599999,0.198660132144,null,null,0,0,null,null,null,null,null,null,null,98,4.0000000000000001E-3,4.0000000000000001E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.27898099999999998,0.20025899999999999]
[99,{"$f":"Y82*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z82*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA82*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB82*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.296907506273,0.21088596741300003,null,null,0,0,null,null,null,null,null,null,null,99,3.0000000000000001E-3,3.0000000000000001E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.29869699999999999,0.21215700000000001]
[100,{"$f":"Y83*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z83*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA83*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB83*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.310948877407,0.21789273685400001,null,null,0,0,null,null,null,null,null,null,null,100,3.0000000000000001E-3,3.0000000000000001E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.31282300000000002,0.21920600000000001]
[101,{"$f":"Y84*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z84*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA84*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB84*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.331032885444,0.22814666824799998,null,null,0,0,null,null,null,null,null,null,null,101,2E-3,2E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.33236100000000002,0.22906199999999999]
[102,{"$f":"Y85*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z85*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA85*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB85*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.34455264374,0.235224272672,null,null,0,0,null,null,null,null,null,null,null,102,2E-3,2E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.34593499999999999,0.23616799999999999]
[103,{"$f":"Y86*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z86*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA86*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB86*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.36432126305100004,0.24945633795600003,null,null,0,0,null,null,null,null,null,null,null,103,1E-3,1E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.36505100000000001,0.24995600000000001]
[104,{"$f":"Y87*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z87*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA87*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB87*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.37545196820400001,0.26077366929599999,null,null,0,0,null,null,null,null,null,null,null,104,1E-3,1E-3,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.37620399999999998,0.26129599999999997]
[105,{"$f":"Y88*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z88*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA88*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB88*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.39200299999999999,0.279055,null,null,0,0,null,null,null,null,null,null,null,105,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.39200299999999999,0.279055]
[106,{"$f":"Y89*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z89*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA89*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB89*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.39788600000000002,0.29311599999999999,null,null,0,0,null,null,null,null,null,null,null,106,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.39788600000000002,0.29311599999999999]
[107,{"$f":"Y90*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z90*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA90*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB90*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.307811,null,null,0,0,null,null,null,null,null,null,null,107,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.307811]
[108,{"$f":"Y91*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z91*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA91*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB91*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.32272499999999998,null,null,0,0,null,null,null,null,null,null,null,108,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.32272499999999998]
[109,{"$f":"Y92*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z92*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA92*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB92*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.33744099999999999,null,null,0,0,null,null,null,null,null,null,null,109,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.33744099999999999]
[110,{"$f":"Y93*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z93*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA93*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB93*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.35154400000000002,null,null,0,0,null,null,null,null,null,null,null,110,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.35154400000000002]
[111,{"$f":"Y94*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z94*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA94*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB94*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.36461700000000002,null,null,0,0,null,null,null,null,null,null,null,111,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.36461700000000002]
[112,{"$f":"Y95*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z95*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA95*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB95*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.37624600000000002,null,null,0,0,null,null,null,null,null,null,null,112,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.37624600000000002]
[113,{"$f":"Y96*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z96*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA96*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB96*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.386015,null,null,0,0,null,null,null,null,null,null,null,113,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.386015]
[114,{"$f":"Y97*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z97*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA97*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB97*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.393507,null,null,0,0,null,null,null,null,null,null,null,114,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.393507]
[115,{"$f":"Y98*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z98*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA98*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB98*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.398308,null,null,0,0,null,null,null,null,null,null,null,115,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.398308]
[116,{"$f":"Y99*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z99*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA99*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB99*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,116,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.4]
[117,{"$f":"Y100*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z100*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA100*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB100*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,117,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.4]
[118,{"$f":"Y101*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z101*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA101*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB101*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,118,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.4]
[119,{"$f":"Y102*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z102*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA102*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB102*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,0.4,0.4,null,null,0,0,null,null,null,null,null,null,null,119,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,0.4,0.4]
[120,{"$f":"Y103*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4521.3290797831614},{"$f":"Z103*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2359.5645215999998},{"$f":"AA103*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6658.8273203739163},{"$f":"AB103*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":4378.6109337600001},1,1,1,1,null,null,0,0,null,null,null,null,null,null,null,120,0,0,null,4009.7350094034,1957.56,5979.6900074659752,3814.44,null,1,1]

{"sheet":"Trends","index":9,"n_rows":94,"n_cols":25,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,22,0,25],[1,22,1,23],[1,24,1,25],[0,1,0,8],[0,9,0,16],[0,18,0,21],[1,18,1,19],[1,20,1,21],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,15,1,16],[1,13,1,14],[1,11,1,12]]}
["Beginning of ","Costs w/o Excise Tax",null,null,null,null,null,null,null,"Costs w/ Excise Tax",null,null,null,null,null,null,null,null,"Premiums w/o Excise Tax",null,null,null,"Premiums w/ Excise Tax"]
["Year","Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,"Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,null,"Insured Medicare",null,"UMP Medicare",null,"Insured Medicare",null,"UMP Medicare"]
[1950,1.0449999999999999,null,1.0469999999999999,null,1.0449999999999999,null,1.046,null,{"$f":"B3","v":1.0449999999999999},null,{"$f":"D3","v":1.0469999999999999},null,{"$f":"F3","v":1.0449999999999999},null,{"$f":"H3","v":1.046},null,null,1.0469999999999999,null,1.046,null,{"$f":"S3","v":1.0469999999999999},null,{"$f":"U3","v":1.046}]
[2018,1.0469999999999999,null,1.046,null,1.077,null,1.0329999999999999,null,{"$f":"B4","v":1.0469999999999999},null,{"$f":"D4","v":1.046},null,{"$f":"F4","v":1.077},null,{"$f":"H4","v":1.0329999999999999},null,null,1.04,null,1.024,null,{"$f":"S4","v":1.04},null,{"$f":"U4","v":1.024}]
[{"$f":"1+A4","v":2019},1.0629999999999999,null,1.0780000000000001,null,1.0629999999999999,null,1.0780000000000001,null,1.0629999999999999,null,1.0780000000000001,null,1.0629999999999999,null,1.0780000000000001,null,null,1.159,null,1.121,null,1.159,null,1.121]
[2020,1.06,null,1.0780000000000001,null,1.06,null,1.0780000000000001,null,1.06,null,1.0780000000000001,null,1.06,null,1.0780000000000001,null,null,1.1479999999999999,null,1.117,null,1.1479999999999999,null,1.117]
[2021,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.0720000000000001,null,1.0649999999999999,null,1.0720000000000001,null,1.0649999999999999]
[2022,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.054]
[2023,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,null,1.054,null,1.054,null,1.054,null,1.054]
[2024,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999]
[2025,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999]
[2026,1.0529999999999999,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999]
[2027,1.0529999999999999,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999]
[2028,1.054,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999]
[2029,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.056]
[2030,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.056]
[2031,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999]
[2032,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999]
[2033,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999]
[2034,1.054,null,1.0529999999999999,null,1.0549999999999999,null,1.054,null,1.054,null,1.0529999999999999,null,{"$f":"F20","v":1.0549999999999999},null,1.054,null,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999]
[2035,1.054,null,1.054,null,1.0549999999999999,null,1.054,null,1.054,null,1.054,null,1.0549999999999999,null,1.054,null,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999]
[2036,1.054,null,1.054,null,1.0549999999999999,null,1.054,null,1.054,null,1.054,null,1.0549999999999999,null,1.054,null,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999]
[2037,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.054,null,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999]
[2038,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.056]
[2039,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.056]
[2040,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.056]
[2041,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.056]
[2042,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,1.0549999999999999,null,1.054,null,1.0549999999999999,null,1.0549999999999999,null,null,1.0549999999999999,null,1.056,null,1.0549999999999999,null,1.056]
[2043,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,1.054,null,1.0529999999999999,null,1.054,null,1.054,null,null,1.054,null,1.0549999999999999,null,1.054,null,1.0549999999999999]
[2044,1.0529999999999999,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,null,1.054,null,1.054,null,1.054,null,1.054]
[2045,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.054]
[2046,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.054]
[2047,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2048,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2049,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2050,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2051,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2052,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2053,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2054,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2055,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2056,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2057,1.052,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999]
[2058,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999]
[2059,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999]
[2060,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999]
[2061,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999]
[2062,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999]
[2063,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999]
[2064,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2065,1.05,null,1.0489999999999999,null,1.05,null,1.05,null,1.05,null,1.0489999999999999,null,1.05,null,1.05,null,null,1.0489999999999999,null,1.05,null,1.0489999999999999,null,1.05]
[2066,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999]
[2067,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,null,1.048,null,1.048,null,1.048,null,1.048]
[2068,1.0469999999999999,null,1.0469999999999999,null,1.048,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.048,null,1.0469999999999999,null,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999]
[2069,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999]
[2070,1.046,null,1.046,null,1.046,null,1.046,null,1.046,null,1.046,null,1.046,null,1.046,null,null,1.046,null,1.046,null,1.046,null,1.046]
[2071,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999]
[2072,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999]
[2073,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2074,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2075,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2076,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2077,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2078,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2079,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2080,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2081,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2082,1.044,null,1.044,null,1.044,null,1.044,null,{"$f":"B68","v":1.044},null,{"$f":"D68","v":1.044},null,{"$f":"F68","v":1.044},null,{"$f":"H68","v":1.044},null,null,1.044,null,1.044,null,{"$f":"S68","v":1.044},null,{"$f":"U68","v":1.044}]
[{"$f":"1+A68","v":2083},1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2084,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2085,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2086,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2087,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2088,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2089,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2090,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2091,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2092,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2093,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2094,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2095,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2096,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2097,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2098,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2099,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2100,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2101,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2102,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2103,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2104,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2105,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2106,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2107,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2108,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]