{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro and Data Inputs","GASB Results","Additional Disclosures","Certification Letter","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":28,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro and Data Inputs","index":0,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[6,2,6,7],[11,2,11,7],[43,1,43,8],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[26,2,26,3],[27,2,27,3],[29,2,29,6],[28,2,28,6],[33,2,33,7],[18,2,18,7],[19,2,20,7],[3,2,3,7],[31,2,31,7],[32,2,32,7],[30,2,30,7],[0,1,0,8],[2,1,2,8],[21,2,21,6],[22,2,22,6],[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,2,12,7],[4,2,4,7],[5,2,5,7],[10,2,10,7],[1,2,1,7]]}
[null,"GASB 75 Alternative Measurement Method for LEOFF 1"]
[]
[null,"Welcome to the Office of the State Actuary's (OSA) LEOFF 1 AMM Online Tool for FY 2022"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist local government employers in Washington State with their Governmental Accounting Standards Board (GASB) Statement No. 75 reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations provided by local employers to members of the Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1. 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 local government entities in Washington State. Employers outside the State of \n      Washington are not eligible to use this Tool."]
[null,null,"(2) Covered members must be active in or retired from LEOFF 1.  \n     Please see the Public Employees Benefits Board (PEBB) AMM Online Tool for reporting PEBB\n     healthcare obligations."]
[null,null,"(3) Employers must have less than 100 total LEOFF 1 members."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros. For Excel versions 2010 or greater, there should be a tan strip across the top of the\n     screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and annual payroll (if any) of active members and retirees.   \n     Please see the Additional Disclosures tab for further guidance."]
[null,null,"(3) Group active member and retiree information by the age divisions according to the Data Inputs table below. "]
[null,null,"(4) Calculate the average age for each age division. "]
[null,null,"(5) Copy your data into the Data Inputs table below. There has been an effort by OSA to screen\n     unreasonable inputs into the Tool. However, the ultimate responsibility of the accuracy of the inputs,\n     and in effect the results, falls on the user of the Tool. "]
[null,null,"(6) Enter your ending Total OPEB Liability from the prior year reporting (if available). This will serve as the\n     beginning Total OPEB Liability for this year. The tool will estimate a beginning OPEB liability if you did not\n     report OPEB liabilities last year. "]
[null,null,"(7) Press the Calculate button. Please print the entire workbook for your records (5 pages). "]
[]
[]
[null,null,"Data Inputs"]
[null,null,"LEOFF 1 Members (Actives and Retirees)"]
[null,null,"Age Divisions","Age < 75","75 < = Age < 80","80 < = Age < 85","Age > = 85"]
[null,null,"Number of Members",0,0,0,0]
[null,null,"Average Age",72,77,82,89]
[null,null,"Annual Covered Employee Payroll* = ",null,0]
[null,null," Beginning Total OPEB Liability** = ",null,0]
[null,null,"*Will be $0 if your data does not include any currently active LEOFF 1 members.  "]
[null,null,"**Enter $0 if you did not report OPEB liabilities last year; the Tool will estimate a beginning Total OPEB Liability for you. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Page 1 of 5"]

{"sheet":"GASB Results","index":1,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":false,"merged":[[60,1,60,7],[59,1,59,7],[45,4,45,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[46,4,46,5],[47,4,47,5],[53,4,53,5],[52,4,52,5],[51,4,51,5],[49,4,49,5],[54,2,54,5],[56,2,56,5],[23,5,23,6],[0,1,0,7],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[1,2,1,4],[1,5,1,6],[2,5,2,6],[3,5,3,6],[11,2,11,3],[4,5,4,6],[5,5,6,6],[6,2,6,3],[13,5,15,6],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[14,2,14,3],[7,5,9,6],[10,5,11,6],[19,5,19,6],[20,5,20,6],[21,5,21,6],[22,5,22,6],[18,5,18,6],[16,2,16,3],[17,2,17,3],[19,2,19,4],[13,2,13,3],[18,2,18,4],[24,5,24,6],[25,5,25,6],[26,2,26,4],[26,5,26,6],[28,2,28,4],[50,4,50,5],[55,2,55,5],[39,4,39,5],[29,2,29,6],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[38,4,38,5],[48,4,48,5],[33,2,33,6]]}
["     ","LEOFF 1 - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \"&Lookups!L17","v":"Measurement Date of June 30, 2022"}]
[null,null,"Total OPEB Liability (TOL)",null,null,"What's New in this FY22 Tool?"]
[null,null,"Service Cost1",null,{"$f":"IF('Intro and Data Inputs'!E28>0, ROUND(Log!L5,0) * 'Intro and Data Inputs'!E28/Log!L6, ROUND(Log!L5,0))","v":0},"And how do these changes impact \nmy resulting OPEB liabilities? ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!L1+E10*((1+Lookups!L1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- Rolled-forward expected costs to\n   align with new measurement \n   date. ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Estimated Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E28>0,-ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4) * 'Intro and Data Inputs'!E28/Log!L6,0), -ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4),0))","v":0}]
[null,null,"Other",null,0,"- New discount rate as of\n  June 30, 2022. ↓"]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0}]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E28>0,'Intro and Data Inputs'!E28,ROUND((Log!L6-E6-E10)/(1+Lookups!L1),0))","v":0}]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E27","v":0}]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E15/E17, \"N/A\")","v":"N/A"}]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" & Lookups!L17","v":"OPEB Expense for Fiscal Year Ending June 30, 2022"}]
[null,null,null,"Service Cost1",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A1"]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"\"6/30/\"&Lookups!L17","v":"6/30/2022"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"E36","v":"6/30/2022"}]
[null,null,"Actuarial Cost Method",null,"Entry Age1"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate2"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!L1","v":2.1600000000000001E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!L2","v":3.5400000000000001E-2}]
[null,null,"Healthcare Trend Rates3"]
[null,null,null,"Medical Costs","Approximately 5.0%, varies by year"]
[null,null,null,"Long-Term Care ",4.4999999999999998E-2]
[null,null,null,"Medicare Part B Premiums","Approximately 5.5%, varies by year"]
[null,null,"Mortality Rates (Assumes 100% Male Population)1"]
[null,null,"   Base Mortality Table","Base Mortality Table","PubS.H-2010 (Public Safety)\nBlended 50%/50% Healthy/Disabled"]
[null,null,"   Age Setback","Age Setback"," -1 year Healthy / 0 years Disabled"]
[null,null,"   Mortality Improvements","Mortality Improvements","MP-2017 Long-Term Rates"]
[null,null,"   Projection Period","Projection Period","Generational"]
[null,null,"Medicare Participation Rate",null,1]
[null,null,"1See the Additional Disclosures tab for more details and guidance."]
[null,null,"2Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"3For additional detail on the healthcare trend rates, please see OSA's 2020 LEOFF 1 OPEB Actuarial \n Valuation Report."]
[]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":2,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[[40,1,40,3],[0,1,0,3]]}
[null,"LEOFF 1 - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying actuarial valuation we performed at the plan-level."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,{"$f":"\"We assume the inputs you provide are as of the measurement date of 6/30/\"&ToolYear&\". If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. \nPlease consult with your auditor for further guidance.\"","v":"We assume the inputs you provide are as of the measurement date of 6/30/2022. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. \nPlease consult with your auditor for further guidance."}]
[]
[null,null,"Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/\"&ToolYear&\" measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results.\"&\" You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2022 measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results. You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"Based upon your data inputs, we estimate your first-year projected monthly benefits are \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\". 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":"Based upon your data inputs, we estimate your first-year projected monthly benefits are $. If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/\"&ToolYear&\" reporting date, your estimated transactions subsequent to the measurement date would be \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\" x 6 = \"&TEXT(ROUND(Log!L12/2,0),\"$#,##\")&\". Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\" x 12 = \"&TEXT(ROUND(Log!L12,0),\"$#,##\")&\". Other methods of determining these liabilities may also be reasonable.\"","v":"In other words, if you have a 12/31/2022 reporting date, your estimated transactions subsequent to the measurement date would be $ x 6 = $. Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be $ x 12 = $. Other methods of determining these liabilities may also be reasonable."}]
[]
[null,null,"OSA actuarial reports relied upon for purposes of this AMM Online Tool:"]
[null,null,"2020 LEOFF 1 OPEB Actuarial Valuation Report (AVR)"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ For consistency with the 2020 LEOFF 1 OPEB AVR, we assumed any remaining active members will retire \n   immediately following the measurement date."]
[null,null,"   ▪ This approach inherently assumes that all liabilities are fully earned and the Service Cost equals zero.  \n      In other words, the Entry Age Normal Total OPEB Liability is by definition equal to the Present Value of\n      Future Benefits. Further, we implicitly do not need to make an assumption with respect to Projected\n      Salary Changes."]
[]
[null,null,"◊ Each cohort is assumed to be 100 percent male. "]
[null,null,"   ▪ As of the measurement date, greater than 98 percent of the eligible LEOFF 1 population is male. For\n     purposes of this AMM Online Tool, we believe this simplification is reasonable and note that it only impacts\n     the mortality assumptions selected (since the medical assumptions are already blended based upon the\n     actual gender distribution within the eligible population). We will continue to monitor this assumption for\n     future versions of the Tool. "]
[]
[null,null,"◊ We selected the four age-based cohorts for this AMM Online Tool based upon the overall distribution of the \n   LEOFF 1 eligible population. We believe this grouping approach is reasonable for purposes of the AMM."]
[]
[null,null,{"$f":"\"◊ Medical and long-term care costs were projected from June 30, 2020, to the measurement date of \n   June 30, \"&ToolYear&\", using the healthcare trend rates detailed in the 2020 LEOFF 1 OPEB AVR.\"","v":"◊ Medical and long-term care costs were projected from June 30, 2020, to the measurement date of \n   June 30, 2022, using the healthcare trend rates detailed in the 2020 LEOFF 1 OPEB AVR."}]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for purposes of this AMM."]
[]
[null,null,"We would like to hear your feedback if you used this Tool. Please send us an email at:"]
[null,null,"State.Actuary@leg.wa.gov"]
[]
[null,null,"Glossary - Link to the OSA website that includes definitions for frequently used actuarial and OPEB terms."]
[null,null,null,"Page 3 of 5"]

{"sheet":"Certification Letter","index":3,"n_rows":119,"n_cols":4,"rows_kept":119,"cut":false,"hidden":false,"merged":[[0,1,0,3],[59,1,59,3],[60,1,60,3],[119,1,119,3]]}
["`","LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Inactive","index":4,"n_rows":101,"n_cols":43,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,19,0,21],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,16,0,18]]}
["Inactives",0,null,"Medical","Medicare",null,"LTC - Inst.","LTC - Non Inst.",null,"Medical - Age<65",null,"Medical - Age>=65",null,"Medicare ",null,null,"LTC - Inst.",null,null,"LTC - Non Inst.",null,null,null,"Medical","Medicare",null,null,"LTC - Inst.","LTC - Non Inst.",null,null,null,null,null,"Pct Male",1,null,null,null,null,null,"PV of "]
["Year",null,null,"Cost","Cost",null,"Cost","Cost",null,"Trend","Rel Trend","Trend","Rel Trend","Trend","Rel Trend",null,"Rate","Trend","Rel Trend","Rate","Trend","Rel Trend",null,"Net Cost","Net Cost","Total",null,"Net Cost","Net Cost","Total",null,"Grand Total",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,null,"Benefits"]
[{"$f":"ToolYear","v":2022},89,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":203298.17407216268},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":156637.41120854457},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,6)+Sens","v":1.0589999999999999},1,null,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":7.7060000000000003E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.0640000000000008E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1,null,{"$f":"IF(B3<=120,IF(B3<65,D3*K3,D3*M3),\"\")","v":16201.410654208665},{"$f":"IF(B3<=120,E3*O3,\"\")","v":1905.948822789396},{"$f":"IF(B3<=120,X3+Y3,\"\")","v":18107.359476998059},null,{"$f":"IF(B3<=120,G3*Q3*S3,\"\")","v":15666.157294000857},{"$f":"IF(B3<=120,H3*T3*V3,\"\")","v":11064.86672777159},{"$f":"IF(B3<=120,AB3+AC3,\"\")","v":26731.024021772449},null,{"$f":"IF(B3<=120,Z3+AD3, \"\")","v":44838.383498770505},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:F,6)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,2))^($A3-$A$3),\"\")","v":0.13096811864976832},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:G,7)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,3))^($A3-$A$3),\"\")","v":9.8722738378872299E-2},{"$f":"IF(B3<121,(PCTMALE*AH3+(1-PCTMALE)*AI3),\"\")","v":0.13096811864976832},1,1,{"$f":"IF(AJ3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ3),6))","v":0.93155100000000002},null,null,{"$f":"IF(B3<=120,AF3*AK3*AL3*AM3,\"\")","v":41769.240986663164}]
[{"$f":"1+A3","v":2023},{"$f":"1+B3","v":90},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":198401.29916685825},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":152027.80687901907},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K3*J3","v":1.0509999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},{"$f":"M3*L3","v":1.0509999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},{"$f":"O3*N3","v":1.0589999999999999},null,{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":8.6940000000000003E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S3*R3","v":1.0449999999999999},{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.5060000000000002E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V3*U3","v":1.0449999999999999},null,{"$f":"IF(B4<=120,IF(B4<65,D4*K4,D4*M4),\"\")","v":17027.682597573305},{"$f":"IF(B4<=120,E4*O4,\"\")","v":2018.3998033339703},{"$f":"IF(B4<=120,X4+Y4,\"\")","v":19046.082400907275},null,{"$f":"IF(B4<=120,G4*Q4*S4,\"\")","v":18025.214352297156},{"$f":"IF(B4<=120,H4*T4*V4,\"\")","v":11924.711507634433},{"$f":"IF(B4<=120,AB4+AC4,\"\")","v":29949.925859931587},null,{"$f":"IF(B4<=120,Z4+AD4, \"\")","v":48996.008260838862},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:F,6)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,2))^($A4-$A$3),\"\")","v":0.14291715891735945},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:G,7)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,3))^($A4-$A$3),\"\")","v":0.10812109277413373},{"$f":"IF(B4<121,(PCTMALE*AH4+(1-PCTMALE)*AI4),\"\")","v":0.14291715891735945},{"$f":"IF(B4<121,AK3*(1-AJ3),\"\")","v":0.86903188135023168},{"$f":"IF(B4<121,AL3/(1+IntRt),\"\")","v":0.97885669537979636},{"$f":"IF(AJ4=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ4),6))","v":0.92619099999999999},null,null,{"$f":"IF(B4<=120,AF4*AK4*AL4*AM4,\"\")","v":38602.557698508819}]
[2024,91,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":193504.42426155377},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":147418.20254949358},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K4*J4","v":1.1046009999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},{"$f":"M4*L4","v":1.1046009999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,6)+Sens","v":1.05},{"$f":"O4*N4","v":1.1193629999999999},null,{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":9.6820000000000003E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S4*R4","v":1.0920249999999998},{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.9479999999999995E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V4*U4","v":1.0920249999999998},null,17896.094410049544,2133.4485921240066,20029.543002173552,null,20459.195783306892,12795.037142556519,33254.232925863413,null,53283.775928036965,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:F,6)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,2))^($A5-$A$3),\"\")","v":0.15567947134426335},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:G,7)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,3))^($A5-$A$3),\"\")","v":0.11839945777511966},0.15567947134426335,{"$f":"IF(B5<121,AK4*(1-AJ4),\"\")","v":0.7448323138590488},0.95816043008985541,0.92046499999999998,null,null,35002.495953976402]
[2025,92,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":188607.54935624934},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":142808.59821996809},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K5*J5","v":1.160935651},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.160935651,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,6)+Sens","v":1.054},1.1753311499999999,null,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.1067},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S5*R5","v":1.1411661249999998},{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3900000000000002E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1411661249999998,null,18808.795224962072,2240.1210217302068,21048.916246692279,null,22965.312684300661,13673.043276913744,36638.355961214402,null,57687.272207906681,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:F,6)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,2))^($A6-$A$3),\"\")","v":0.16829274935874228},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:G,7)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,3))^($A6-$A$3),\"\")","v":0.12916982599236643},0.16829274935874228,0.62887721299734767,0.93790175224144023,0.91480600000000001,null,null,31126.63791197629]
[2026,93,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":182897.41254087666},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":140363.72520541312},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.220143369201,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.220143369201,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,6)+Sens","v":1.0589999999999999},{"$f":"O6*N6","v":1.2387990321},null,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.11538000000000001},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.1925186006249997,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3940000000000001E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1925186006249997,null,19768.043781435139,2361.087556903638,22129.131338338775,null,25165.366398290891,14050.410484289956,39215.776882580845,null,61344.90822091962,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:F,6)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,2))^($A7-$A$3),\"\")","v":0.18097736484108878},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:G,7)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,3))^($A7-$A$3),\"\")","v":0.14077030074258529},0.18097736484108878,0.52304173781296071,0.9180714097899767,0.90911500000000001,null,null,26779.97416474612]
[2027,94,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":177187.27572550395},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":137918.85219085816},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.2823706810302509,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.2823706810302509,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,6)+Sens","v":1.056},1.3118881749939,null,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.12406},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.2461819376531247,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3979999999999999E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.2461819376531247,null,20776.214014288329,2500.3917227609527,23276.605737049282,null,27393.388696250247,14433.809087167034,41827.197783417279,null,65103.803520466565,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:F,6)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,2))^($A8-$A$3),\"\")","v":0.19314786006509144},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:G,7)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,3))^($A8-$A$3),\"\")","v":0.15279523123187447},0.19314786006509144,0.42838302240166737,0.89866034630968739,0.90365499999999999,null,null,22648.364563004816]
[2028,95,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":171477.13891013127},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":135473.9791763032},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.3477715857627937,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.3477715857627937,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,6)+Sens","v":1.056},1.3853539127935584,null,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.13274000000000002},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3022601248475152,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4019999999999997E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3022601248475152,null,21835.800929017034,2640.4136592355662,24476.214588252602,null,29641.882724820447,14823.006774221383,44464.889499041834,null,68941.104087294429,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:F,6)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,2))^($A9-$A$3),\"\")","v":0.2055592231727873},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:G,7)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,3))^($A9-$A$3),\"\")","v":0.16643265013457945},0.2055592231727873,0.34564175833656918,0.87965969685756396,0.89808699999999997,null,null,18825.110951200924]
[2029,96,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":165767.00209475856},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":133029.10616174823},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.4165079366366959,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.4165079366366959,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,6)+Sens","v":1.0529999999999999},1.4629337319099978,null,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.14142000000000002},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3608618304656532,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4059999999999996E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3608618304656532,null,22949.426776396896,2788.2768241527579,25737.703600549656,null,31902.370126186866,15217.737618959847,47120.107745146714,null,72857.811345696362,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:F,6)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,2))^($A10-$A$3),\"\")","v":0.21897336448120711},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:G,7)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,3))^($A10-$A$3),\"\")","v":0.18223717994055499},0.21897336448120711,0.27459190699682773,0.86106078392478846,0.892069,null,null,15367.248417867926]
[2030,97,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.4887498414051674,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.4887498414051674,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.5404692197012275,null,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4221006128366076,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4221006128366076,null,24119.847541993138,2936.0554958328539,27055.903037825992,null,34165.306626998412,15617.699502573991,49783.006129572401,null,76838.909167398393,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:F,6)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,2))^($A11-$A$3),\"\")","v":0.23300051181490944},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:G,7)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,3))^($A11-$A$3),\"\")","v":0.19895710265911004},0.23300051181490944,0.21446359326242165,0.8428551134737553,0.88577499999999998,null,null,12303.002538231807]
[2031,98,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.5646760833168309,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.5646760833168309,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.61903314990599,null,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4860951404142548,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4860951404142548,null,25349.959766634791,3085.7943261203295,28435.75409275512,null,35702.745425213339,16320.495980189819,52023.241405403154,null,80458.99549815827,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:F,6)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,2))^($A12-$A$3),\"\")","v":0.24841784161444844},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:G,7)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,3))^($A12-$A$3),\"\")","v":0.21692795352047689},0.24841784161444844,0.16449346626661285,0.82503437105888333,0.87885800000000003,null,null,9596.5252560787849]
[2032,99,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.6444745635659892,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.6460392396493062,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.7016038405511953,null,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.5529694217328962,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.5529694217328962,null,26668.157674499798,3243.1698367524659,29911.327511252264,null,37309.368969347939,17054.918299298359,54364.287268646294,null,84275.614779898562,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:F,6)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,2))^($A13-$A$3),\"\")","v":0.26439306291455894},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:G,7)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,3))^($A13-$A$3),\"\")","v":0.23516236004558122},0.26439306291455894,0.12363035441698179,0.8075904180294472,0.87169099999999999,null,null,7334.6731096593257]
[2033,100,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.7283427663078545,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.7316332801110703,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.788385636419306,null,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.6228530457108765,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6228530457108765,null,28054.901873573792,3408.5714984268411,31463.473372000633,null,38988.290572968595,17822.389622766786,56810.680195735382,null,88274.153567736008,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:F,6)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,2))^($A14-$A$3),\"\")","v":0.28142133485188148},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:G,7)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,3))^($A14-$A$3),\"\")","v":0.2539482353949199},0.28142133485188148,9.0943346343463502E-2,0.79051528781269298,0.86405200000000004,null,null,5483.4595651979289]
[2034,101,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.8164882473895549,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.8216782106768461,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.8795933038766905,null,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.6958814327678657,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6958814327678657,null,29513.756770999629,3582.4086448466096,33096.165415846241,null,40742.763648752174,18624.397155791288,59367.160804543462,null,92463.326220389703,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:F,6)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,2))^($A15-$A$3),\"\")","v":0.29932876102517908},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:G,7)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,3))^($A15-$A$3),\"\")","v":0.27317298043825766},0.29932876102517908,6.5349948419589035E-2,0.77380118227554129,0.85601799999999995,null,null,4002.4604341017375]
[2035,102,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},1.9091291480064221,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.9164054776320423,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.9754525623744017,null,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.7721960972424196,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.7721960972424196,null,31048.472123091615,3765.1114857337866,34813.5836088254,null,42576.188012946019,19462.495027801895,62038.683040747914,null,96852.266649573314,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:F,6)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,2))^($A16-$A$3),\"\")","v":0.3184597823948479},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:G,7)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,3))^($A16-$A$3),\"\")","v":0.29350850984522697},0.3184597823948479,4.5788829326094085E-2,0.75744046816321575,0.84743500000000005,null,null,2846.585486490897]
[2036,103,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.0064947345547495,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.0160585624689085,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.076200643055496,null,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.8519449216183284,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.8519449216183284,null,32662.992673492379,3957.1321715062095,36620.124844998587,null,44492.116473528586,20338.307304052982,64830.423777581571,null,101450.54862258016,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:F,6)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,2))^($A17-$A$3),\"\")","v":0.3369475754921209},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:G,7)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,3))^($A17-$A$3),\"\")","v":0.31343553293105014},0.3369475754921209,3.1206928702791334E-2,0.74142567361317124,0.83914,null,null,1969.7335063394494]
[2037,104,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.1088259660170414,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.1208936077172917,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.1820868758513261,null,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.935282443091153,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.935282443091153,null,34361.468292513986,4158.9459122530261,38520.41420476701,null,46494.261714837376,21253.531132735363,67747.792847572739,null,106268.20705233974,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:F,6)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,2))^($A18-$A$3),\"\")","v":0.35543735358138601},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:G,7)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,3))^($A18-$A$3),\"\")","v":0.33349384100552049},0.35543735358138601,2.0691829737830316E-2,0.72574948474272827,0.83084499999999994,null,null,1325.8945828720541]
[2038,105,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.2163760902839105,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.2311800753185911,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.2933733065197437,null,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.0223701530302547,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.0223701530302547,null,36148.264643724709,4371.0521537779305,40519.316797502637,null,48586.503492005046,22209.940033708452,70796.44352571349,null,111315.76032321612,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:F,6)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,2))^($A19-$A$3),\"\")","v":0.37385192985700549},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:G,7)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,3))^($A19-$A$3),\"\")","v":0.35357700271116688},0.37385192985700549,1.3337180535059286E-2,0.71040474230885686,0.82258299999999995,null,null,867.57348141838168]
[2039,106,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.3294112708883898,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.3472014392351581,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,6)+Sens","v":1.048},2.4103353451522507,null,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.1133768099166161,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.1133768099166161,null,38027.974405198402,4593.9758136206046,42621.950218819009,null,50772.896149145272,23209.387335225332,73982.283484370608,null,116604.23370318962,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:F,6)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,2))^($A20-$A$3),\"\")","v":0.39327567326865326},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:G,7)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,3))^($A20-$A$3),\"\")","v":0.37467234639693342},0.39327567326865326,8.3510498531760811E-3,0.69538443843858344,0.81386899999999995,null,null,551.10565804733574]
[2040,107,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.4482112457036975,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.4692559140753865,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.5260314417195588,null,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.2084787663628638,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.2084787663628638,null,40005.429074268723,4814.4866526743936,44819.915726943116,null,53057.67647585681,24253.809765310471,77311.48624116728,null,122131.4019681104,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:F,6)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,2))^($A21-$A$3),\"\")","v":0.41147065536576133},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:G,7)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,3))^($A21-$A$3),\"\")","v":0.39460950910981085},0.41147065536576133,5.0667850996681694E-3,0.68068171342852724,0.80570600000000003,null,null,339.37551688431779]
[2041,108,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.5730700192345859,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.6001264775213819,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.6397028565969389,null,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.3078603108491924,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.3078603108491924,null,42125.716815204963,5031.1385520447411,47156.855367249707,null,55445.271917270358,25345.231204749438,80790.5031220198,null,127947.35848926951,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:F,6)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,2))^($A22-$A$3),\"\")","v":0.42945380311310605},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:G,7)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,3))^($A22-$A$3),\"\")","v":0.41432554981012404},0.42945380311310605,2.9819517141102332E-3,0.66628985261210572,0.79763799999999996,null,null,202.76872295394153]
[2042,109,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.7042965902155496,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.7379331808300149,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.7584894851438011,null,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.4117140248374058,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.4117140248374058,null,44358.37980641082,5257.5397868867549,49615.919593297571,null,57940.309153547525,26485.76660896316,84426.075762510678,null,134041.99535580823,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:F,6)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,2))^($A23-$A$3),\"\")","v":0.44721256208205501},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:G,7)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,3))^($A23-$A$3),\"\")","v":0.43376577699193491},0.44721256208205501,1.7013412097859478E-3,0.65220228329297736,0.78967100000000001,null,null,117.45210638854927]
[2043,110,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.8422157163165425,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.8830436394140055,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.8826215119752718,null,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.5202411559550888,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.5202411559550888,null,46709.373936150594,5494.1290772966577,52203.503013447254,null,60547.623065457155,27677.626106366501,88225.249171823656,null,140428.75218527092,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:F,6)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,2))^($A24-$A$3),\"\")","v":0.46330324670976075},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:G,7)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,3))^($A24-$A$3),\"\")","v":0.45440729444101002},0.46330324670976075,9.4048004838179092E-4,0.63841257174332156,0.78245200000000004,null,null,65.972776073694121]
[2044,111,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},2.9871687178486859,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},3.0358449523029476,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.012339480014159,null,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.6336520079730676,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.6336520079730676,null,49184.970754766568,5741.3648857750077,54926.335640541576,null,63272.266103402719,28923.119281152991,92195.385384555702,null,147121.72102509727,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:F,6)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,2))^($A25-$A$3),\"\")","v":0.47189613701319699},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:G,7)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,3))^($A25-$A$3),\"\")","v":0.47189613701319699},0.47189613701319699,5.0475258850075433E-4,0.62491442026558486,0.77859699999999998,null,null,36.131718982501766]
[2045,112,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.1395143224589686,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},3.1967447347750038,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.1478947566147961,null,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.7521663483318557,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.7521663483318557,null,51791.774204769201,5999.7263056348829,57791.500510404083,null,66119.518078055844,30224.659648804878,96344.177726860726,null,154135.6782372648,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:F,6)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,2))^($A26-$A$3),\"\")","v":0.47774565949142711},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:G,7)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,3))^($A26-$A$3),\"\")","v":0.47774565949142711},0.47774565949142711,2.6656179183983655E-4,0.61170166431635165,0.775972,null,null,19.502342962142965]
[2046,113,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.2996295529043755,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.052},3.362975460983304,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.2895500206624617,null,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},2.8760138340067889,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},2.8760138340067889,null,54484.946463417196,6269.7139893884523,60754.660452805649,null,69094.896391568356,31584.769333001092,100679.66572456945,null,161434.3261773751,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:F,6)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,2))^($A27-$A$3),\"\")","v":0.48405256668299534},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:G,7)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,3))^($A27-$A$3),\"\")","v":0.48405256668299534},0.48405256668299534,1.3921305280209731E-4,0.59876826969102548,0.77314300000000002,null,null,10.40385878046318]
[2047,114,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.4679106601024983,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},3.5378501849544359,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.4375797715922722,null,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.0054344565370941,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.0054344565370941,null,57318.163679514895,6551.8511189109322,63870.014798425829,null,72204.166729188917,33006.083952986141,105210.25068217506,null,169080.26548060088,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:F,6)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,2))^($A28-$A$3),\"\")","v":0.49265303220315027},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:G,7)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,3))^($A28-$A$3),\"\")","v":0.49265303220315027},0.49265303220315027,7.1826617277466758E-5,0.58610832976803584,0.76928399999999997,null,null,5.4757413784488476]
[2048,115,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.6447741037677255,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},3.7182805443871119,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.5922708613139243,null,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.1406790070812631,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.1406790070812631,null,60241.39002717015,6846.6844192619237,67088.074446432074,null,75453.354232002413,34491.357730870513,109944.71196287293,null,177032.786409305,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:F,6)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,2))^($A29-$A$3),\"\")","v":0.5},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:G,7)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,3))^($A29-$A$3),\"\")","v":0.5},0.5,3.644101648282758E-5,0.57371606281131149,0.765988,null,null,2.8350659304185761]
[2049,116,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},3.830657583059879,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},3.9079128521508544,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.7539230500730505,null,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.2820095623999199,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.2820095623999199,null,63313.70091855582,7154.7852181287099,70468.486136684529,null,78848.755172442528,36043.468828759687,114892.22400120221,null,185360.71013788675,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:F,6)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,2))^($A30-$A$3),\"\")","v":0.5},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:G,7)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,3))^($A30-$A$3),\"\")","v":0.5},0.5,1.822050824141379E-5,0.56158580932978808,0.765988,null,null,1.4528348959510307]
[2050,117,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.0260211197959324,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.1072164076105473,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,6)+Sens","v":1.044},3.9228495873263376,null,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.4296999927079161,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.4296999927079161,null,66542.699665402164,7476.7505529445007,74019.450218346668,null,82396.949155202426,37665.424926053871,120062.3740812563,null,194081.82429960297,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:F,6)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,2))^($A31-$A$3),\"\")","v":0.5},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:G,7)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,3))^($A31-$A$3),\"\")","v":0.5},0.5,9.110254120706895E-6,0.54971202949274478,0.765988,null,null,0.74451347748180863]
[2051,118,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.2313481969055244,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.3166844443986854,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.0954549691686966,null,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.5840364923797723,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.5840364923797723,null,69936.377348337672,7805.7275772740595,77742.104925611726,null,86104.811867186538,39360.369047726294,125465.18091491284,null,203207.28584052456,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:F,6)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,2))^($A32-$A$3),\"\")","v":0.5},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:G,7)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,3))^($A32-$A$3),\"\")","v":0.5},0.5,4.5551270603534475E-6,0.53808930059978932,0.765988,null,null,0.38151893178270718]
[2052,119,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.4471469549477058,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},4.5368353510630177,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.2756549878121195,null,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.7453181345368618,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.7453181345368618,null,73503.132593102884,8149.1795906741181,81652.312183777001,null,89979.528401209929,41131.585654873976,131111.1140560839,null,212763.42623986088,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:F,6)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,2))^($A33-$A$3),\"\")","v":0.5},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:G,7)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,3))^($A33-$A$3),\"\")","v":0.5},0.5,2.2775635301767238E-6,0.52671231460433565,0.765988,null,null,0.19550727103684654]
[2053,120,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.6739514496500387,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},4.7636771186161688,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.4637838072758527,null,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},3.9138574505910202,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},3.9138574505910202,null,77178.289222758031,8507.7434926637798,85686.03271542181,null,94028.607179264363,42982.507009343295,137011.11418860767,null,222697.14690402948,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:F,6)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,2))^($A34-$A$3),\"\")","v":1},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:G,7)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,3))^($A34-$A$3),\"\")","v":1},1,1.1387817650883619E-6,0.51557587568944363,0.54166700000000001,null,null,7.0823946532365165E-2]
[2054,121,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},4.9123229735821905,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.0018609745469771,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.6601902947959903,null,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.0899810358676154,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.0899810358676154,null,"","","",null,"","","",null,"",null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:F,6)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,2))^($A35-$A$3),\"\")","v":""},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:G,7)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,3))^($A35-$A$3),\"\")","v":""},{"$f":"IF(B35<121,(PCTMALE*AH35+(1-PCTMALE)*AI35),\"\")","v":""},"","",{"$f":"IF(AJ35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ35),6))","v":""},null,null,""]
[{"$f":"1+A35","v":2055},{"$f":"1+B35","v":122},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},5.1628514452348817,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.251954023274326,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.8652386677670139,null,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.274030182481658,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.274030182481658,null,"","","",null,"","","",null,"",null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:F,6)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,2))^($A36-$A$3),\"\")","v":""},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:G,7)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,3))^($A36-$A$3),\"\")","v":""},"","",{"$f":"IF(B36<121,AL35/(1+IntRt),\"\")","v":""},"",null,null,""]
[2056,123,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},5.4261568689418604,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.5145517244380429,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.0793091691487628,null,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.4663615406933319,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.4663615406933319,null,"","","",null,"","","",null,"",null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:F,6)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,2))^($A37-$A$3),\"\")","v":""},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:G,7)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,3))^($A37-$A$3),\"\")","v":""},"","","","",null,null,""]
[2057,124,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},5.702890869257895,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.7902793106599448,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.3027987725913084,null,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.6673478100245314,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.6673478100245314,null,"","","",null,"","","",null,"",null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:F,6)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,2))^($A38-$A$3),\"\")","v":""},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:G,7)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,3))^($A38-$A$3),\"\")","v":""},"","","","",null,null,""]
[2058,125,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},5.9937383035900469,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.0797932761929427,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.5361219185853265,null,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.8773784614756348,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.8773784614756348,null,"","","",null,"","","",null,"",null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:F,6)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,2))^($A39-$A$3),\"\")","v":""},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:G,7)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,3))^($A39-$A$3),\"\")","v":""},"","","","",null,null,""]
[2059,126,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},6.2994189570731391,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.3837829400025905,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.7797112830030812,null,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.0968604922420377,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.0968604922420377,null,"","","",null,"","","",null,"",null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:F,6)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,2))^($A40-$A$3),\"\")","v":""},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:G,7)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,3))^($A40-$A$3),\"\")","v":""},"","","","",null,null,""]
[2060,127,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},6.6206893238838687,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.7029720870027205,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.0340185794552168,null,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.3262192143929292,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.3262192143929292,null,"","","",null,"","","",null,"",null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:F,6)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,2))^($A41-$A$3),\"\")","v":""},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:G,7)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,3))^($A41-$A$3),\"\")","v":""},"","","","",null,null,""]
[2061,128,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},6.9583444794019451,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.0381206913528569,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.2995153969512465,null,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.5658990790406104,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.5658990790406104,null,"","","",null,"","","",null,"",null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:F,6)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,2))^($A42-$A$3),\"\")","v":""},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:G,7)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,3))^($A42-$A$3),\"\")","v":""},"","","","",null,null,""]
[2062,129,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},7.313220047851444,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.3900267259205004,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.5766940744171016,null,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.8163645375974378,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.8163645375974378,null,"","","",null,"","","",null,"",null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:F,6)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,2))^($A43-$A$3),\"\")","v":""},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:G,7)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,3))^($A43-$A$3),\"\")","v":""},"","","","",null,null,""]
[2063,130,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},7.6861942702918675,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.7595280622165257,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.8660686136914544,null,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.0781009417893221,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.0781009417893221,null,"","","",null,"","","",null,"",null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:F,6)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,2))^($A44-$A$3),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:G,7)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,3))^($A44-$A$3),\"\")","v":""},"","","","",null,null,""]
[2064,131,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},8.0781901780767527,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0489999999999999},8.1475044653273532,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.1681756326938784,null,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.3516154841698409,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.3516154841698409,null,"","","",null,"","","",null,"",null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:F,6)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,2))^($A45-$A$3),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:G,7)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,3))^($A45-$A$3),\"\")","v":""},"","","","",null,null,""]
[2065,132,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},8.4901778771586667,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.048},8.546732184128393,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.4835753605324093,null,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.6374381809574832,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.6374381809574832,null,"","","",null,"","","",null,"",null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:F,6)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,2))^($A46-$A$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:G,7)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,3))^($A46-$A$3),\"\")","v":""},"","","","",null,null,""]
[2066,133,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},8.923176948893758,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.048},8.956975328966557,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.8128526763958357,null,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},6.9361228991005692,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},6.9361228991005692,null,"","","",null,"","","",null,"",null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:F,6)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,2))^($A47-$A$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:G,7)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,3))^($A47-$A$3),\"\")","v":""},"","","","",null,null,""]
[2067,134,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},9.3782589732873394,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},9.3869101447569516,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.156618194157252,null,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.2482484295600944,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.2482484295600944,null,"","","",null,"","","",null,"",null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:F,6)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,2))^($A48-$A$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:G,7)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,3))^($A48-$A$3),\"\")","v":""},"","","","",null,null,""]
[2068,135,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},9.8565501809249927,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.046},9.8280949215605276,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.515509394700171,null,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.574419608890298,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.574419608890298,null,"","","",null,"","","",null,"",null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:F,6)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,2))^($A49-$A$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:G,7)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,3))^($A49-$A$3),\"\")","v":""},"","","","",null,null,""]
[2069,136,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},10.359234240152167,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.046},10.280187287952312,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.8901918080669784,null,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},7.9152684912903606,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},7.9152684912903606,null,"","","",null,"","","",null,"",null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:F,6)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,2))^($A50-$A$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:G,7)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,3))^($A50-$A$3),\"\")","v":""},"","","","",null,null,""]
[2070,137,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},10.887555186399927,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0449999999999999},10.75307590319812,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,6)+Sens","v":1.044},9.2813602476219259,null,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},8.271455573398427,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},8.271455573398427,null,"","","",null,"","","",null,"",null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:F,6)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,2))^($A51-$A$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:G,7)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,3))^($A51-$A$3),\"\")","v":""},"","","","",null,null,""]
[2071,138,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},11.442820500906324,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.044},11.236964318842034,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,6)+Sens","v":1.044},9.6897400985172908,null,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},8.6436710742013556,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},8.6436710742013556,null,"","","",null,"","","",null,"",null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:F,6)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,2))^($A52-$A$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:G,7)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,3))^($A52-$A$3),\"\")","v":""},"","","","",null,null,""]
[2072,139,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},12.026404346452546,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.044},11.731390748871084,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,6)+Sens","v":1.044},10.116088662852052,null,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.0326362725404152,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.0326362725404152,null,"","","",null,"","","",null,"",null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:F,6)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,2))^($A53-$A$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:G,7)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,3))^($A53-$A$3),\"\")","v":""},"","","","",null,null,""]
[2073,140,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},12.639750968121625,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},12.247571941821411,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,6)+Sens","v":1.044},10.561196564017543,null,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.4391049048047329,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.4391049048047329,null,"","","",null,"","","",null,"",null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:F,6)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,2))^($A54-$A$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:G,7)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,3))^($A54-$A$3),\"\")","v":""},"","","","",null,null,""]
[2074,141,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},13.284378267495827,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},12.77421753531973,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,6)+Sens","v":1.044},11.025889212834315,null,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},9.8638646255209448,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},9.8638646255209448,null,"","","",null,"","","",null,"",null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:F,6)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,2))^($A55-$A$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:G,7)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,3))^($A55-$A$3),\"\")","v":""},"","","","",null,null,""]
[2075,142,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},13.961881559138114,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},13.323508889338477,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,6)+Sens","v":1.044},11.511028338199026,null,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},10.307738533669387,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},10.307738533669387,null,"","","",null,"","","",null,"",null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:F,6)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,2))^($A56-$A$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:G,7)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,3))^($A56-$A$3),\"\")","v":""},"","","","",null,null,""]
[2076,143,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},14.673937518654157,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},13.89641977158003,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,6)+Sens","v":1.044},12.017513585079783,null,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},10.771586767684509,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},10.771586767684509,null,"","","",null,"","","",null,"",null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:F,6)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,2))^($A57-$A$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:G,7)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,3))^($A57-$A$3),\"\")","v":""},"","","","",null,null,""]
[2077,144,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},15.422308332105517,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},14.493965821757969,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,6)+Sens","v":1.044},12.546284182823294,null,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},11.256308172230311,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},11.256308172230311,null,"","","",null,"","","",null,"",null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:F,6)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,2))^($A58-$A$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:G,7)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,3))^($A58-$A$3),\"\")","v":""},"","","","",null,null,""]
[2078,145,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},16.208846057042898,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},15.117206352093561,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,6)+Sens","v":1.044},13.09832068686752,null,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},11.762842039980674,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},11.762842039980674,null,"","","",null,"","","",null,"",null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:F,6)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,2))^($A59-$A$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:G,7)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,3))^($A59-$A$3),\"\")","v":""},"","","","",null,null,""]
[2079,146,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},17.035497205952083,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},15.767246225233583,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},13.674646797089691,null,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},12.292169931779803,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},12.292169931779803,null,"","","",null,"","","",null,"",null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:F,6)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,2))^($A60-$A$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:G,7)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,3))^($A60-$A$3),\"\")","v":""},"","","","",null,null,""]
[2080,147,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},17.904307563455639,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},16.445237812918627,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},14.262656609364546,null,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},12.845317578709894,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},12.845317578709894,null,"","","",null,"","","",null,"",null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:F,6)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,2))^($A61-$A$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:G,7)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,3))^($A61-$A$3),\"\")","v":""},"","","","",null,null,""]
[2081,148,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},18.817427249191876,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},17.152383038874127,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},14.875950843567221,null,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},13.423356869751839,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},13.423356869751839,null,"","","",null,"","","",null,"",null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:F,6)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,2))^($A62-$A$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:G,7)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,3))^($A62-$A$3),\"\")","v":""},"","","","",null,null,""]
[2082,149,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},19.777116038900662,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},17.889935509545715,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},15.515616729840611,null,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},14.027407928890671,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},14.027407928890671,null,"","","",null,"","","",null,"",null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:F,6)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,2))^($A63-$A$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:G,7)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,3))^($A63-$A$3),\"\")","v":""},"","","","",null,null,""]
[2083,150,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},20.785748956884593,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},18.65920273645618,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},16.182788249223755,null,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},14.65864128569075,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},14.65864128569075,null,"","","",null,"","","",null,"",null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:F,6)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,2))^($A64-$A$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:G,7)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,3))^($A64-$A$3),\"\")","v":""},"","","","",null,null,""]
[2084,151,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},21.845822153685706,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},19.461548454123793,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},16.878648143940374,null,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},15.318280143546833,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},15.318280143546833,null,"","","",null,"","","",null,"",null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:F,6)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,2))^($A65-$A$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:G,7)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,3))^($A65-$A$3),\"\")","v":""},"","","","",null,null,""]
[2085,152,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},22.959959083523675,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},20.298395037651115,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},17.604430014129811,null,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},16.007602750006438,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},16.007602750006438,null,"","","",null,"","","",null,"",null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:F,6)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,2))^($A66-$A$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:G,7)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,3))^($A66-$A$3),\"\")","v":""},"","","","",null,null,""]
[2086,153,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},24.13091699678338,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},21.171226024270112,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},18.361420504737392,null,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},16.727944873756726,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},16.727944873756726,null,"","","",null,"","","",null,"",null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:F,6)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,2))^($A67-$A$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:G,7)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,3))^($A67-$A$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AH67+(1-PCTMALE)*AI67),\"\")","v":""},"","",{"$f":"IF(AJ67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ67),6))","v":""},null,null,""]
[{"$f":"1+A67","v":2087},{"$f":"1+B67","v":154},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},25.361593763619332,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},22.081588743313727,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},19.150961586441099,null,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},17.480702393075777,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},17.480702393075777,null,{"$f":"IF(B68<=120,IF(B68<65,D68*K68,D68*M68),\"\")","v":""},{"$f":"IF(B68<=120,E68*O68,\"\")","v":""},{"$f":"IF(B68<=120,X68+Y68,\"\")","v":""},null,{"$f":"IF(B68<=120,G68*Q68*S68,\"\")","v":""},{"$f":"IF(B68<=120,H68*T68*V68,\"\")","v":""},{"$f":"IF(B68<=120,AB68+AC68,\"\")","v":""},null,{"$f":"IF(B68<=120,Z68+AD68, \"\")","v":""},null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:F,6)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,2))^($A68-$A$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:G,7)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,3))^($A68-$A$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AL67/(1+IntRt),\"\")","v":""},"",null,null,{"$f":"IF(B68<=120,AF68*AK68*AL68*AM68,\"\")","v":""}]
[2088,155,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},{"$f":"K68*J68","v":26.655035045563917},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},23.031097059276217,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},{"$f":"O68*N68","v":19.974452934658064},null,{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S68*R68","v":18.267334000764187},{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V68*U68","v":18.267334000764187},null,"","","",null,"","","",null,"",null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:F,6)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,2))^($A69-$A$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:G,7)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,3))^($A69-$A$3),\"\")","v":""},"",{"$f":"IF(B69<121,AK68*(1-AJ68),\"\")","v":""},"","",null,null,""]
[2089,156,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},28.014441832887673,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},24.021434232825094,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},20.833354410848358,null,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},19.089364030798574,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},19.089364030798574,null,"","","",null,"","","",null,"",null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:F,6)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,2))^($A70-$A$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:G,7)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,3))^($A70-$A$3),\"\")","v":""},"","","","",null,null,""]
[2090,157,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},29.443178366364943,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},25.054355904836569,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},21.729188650514836,null,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},19.948385412184507,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},19.948385412184507,null,"","","",null,"","","",null,"",null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:F,6)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,2))^($A71-$A$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:G,7)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,3))^($A71-$A$3),\"\")","v":""},"","","","",null,null,""]
[2091,158,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},30.944780463049554,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},26.13169320874454,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},22.66354376248697,null,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},20.84606275573281,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},20.84606275573281,null,"","","",null,"","","",null,"",null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:F,6)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,2))^($A72-$A$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:G,7)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,3))^($A72-$A$3),\"\")","v":""},"","","","",null,null,""]
[2092,159,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},32.522964266665078,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},27.255356016720555,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},23.63807614427391,null,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},21.784135579740784,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},21.784135579740784,null,"","","",null,"","","",null,"",null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:F,6)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,2))^($A73-$A$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:G,7)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,3))^($A73-$A$3),\"\")","v":""},"","","","",null,null,""]
[2093,160,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},34.181635444264991,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},28.427336325439537,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},24.654513418477688,null,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},22.76442168082912,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},22.76442168082912,null,"","","",null,"","","",null,"",null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:F,6)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,2))^($A74-$A$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:G,7)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,3))^($A74-$A$3),\"\")","v":""},"","","","",null,null,""]
[2094,161,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},35.924898851922507,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},29.649711787433436,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},25.714657495472228,null,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},23.788820656466427,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},23.788820656466427,null,"","","",null,"","","",null,"",null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:F,6)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,2))^($A75-$A$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:G,7)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,3))^($A75-$A$3),\"\")","v":""},"","","","",null,null,""]
[2095,162,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},37.757068693370549,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},30.92464939429307,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},26.820387767777532,null,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},24.859317586007414,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},24.859317586007414,null,"","","",null,"","","",null,"",null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:F,6)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,2))^($A76-$A$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:G,7)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,3))^($A76-$A$3),\"\")","v":""},"","","","",null,null,""]
[2096,163,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},39.682679196732444,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},32.254409318247667,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},27.973664441791964,null,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},25.977986877377745,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},25.977986877377745,null,"","","",null,"","","",null,"",null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:F,6)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,2))^($A77-$A$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:G,7)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,3))^($A77-$A$3),\"\")","v":""},"","","","",null,null,""]
[2097,164,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},41.706495835765793,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},33.641348918932316,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},29.176532012789018,null,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},27.146996286859743,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},27.146996286859743,null,"","","",null,"","","",null,"",null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:F,6)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,2))^($A78-$A$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:G,7)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,3))^($A78-$A$3),\"\")","v":""},"","","","",null,null,""]
[2098,165,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},43.833527123389842,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},35.0879269224464,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},30.431122889338944,null,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},28.368611119768428,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},28.368611119768428,null,"","","",null,"","","",null,"",null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:F,6)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,2))^($A79-$A$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:G,7)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,3))^($A79-$A$3),\"\")","v":""},"","","","",null,null,""]
[2099,166,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},46.06903700668272,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},36.596707780111593,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},31.739661173580515,null,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},29.645198620158006,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},29.645198620158006,null,"","","",null,"","","",null,"",null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:F,6)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,2))^($A80-$A$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:G,7)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,3))^($A80-$A$3),\"\")","v":""},"","","","",null,null,""]
[2100,167,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},48.418557894023536,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},38.17036621465639,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},33.104466604044475,null,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},30.979232558065114,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},30.979232558065114,null,"","","",null,"","","",null,"",null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:F,6)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,2))^($A81-$A$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:G,7)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,3))^($A81-$A$3),\"\")","v":""},"","","","",null,null,""]
[2101,168,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},50.887904346618733,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},39.811691961886609,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},34.527958668018385,null,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},32.373298023178045,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},32.373298023178045,null,"","","",null,"","","",null,"",null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:F,6)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,2))^($A82-$A$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:G,7)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,3))^($A82-$A$3),\"\")","v":""},"","","","",null,null,""]
[2102,169,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},53.483187468296286,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},41.523594716247729,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},36.01266089074317,null,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},33.830096434221055,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},33.830096434221055,null,"","","",null,"","","",null,"",null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:F,6)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,2))^($A83-$A$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:G,7)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,3))^($A83-$A$3),\"\")","v":""},"","","","",null,null,""]
[2103,170,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},56.210830029179391,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},43.309109289046376,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},37.561205309045121,null,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},35.352450773760999,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},35.352450773760999,null,"","","",null,"","","",null,"",null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:F,6)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,2))^($A84-$A$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:G,7)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,3))^($A84-$A$3),\"\")","v":""},"","","","",null,null,""]
[2104,171,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},59.077582360667535,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},45.171400988475369,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},39.176337137334059,null,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},36.943311058580242,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},36.943311058580242,null,"","","",null,"","","",null,"",null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:F,6)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,2))^($A85-$A$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:G,7)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,3))^($A85-$A$3),\"\")","v":""},"","","","",null,null,""]
[2105,172,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},62.090539061061577,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},47.113771230979808,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},40.860919634239423,null,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},38.605760056216347,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},38.605760056216347,null,"","","",null,"","","",null,"",null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:F,6)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,2))^($A86-$A$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:G,7)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,3))^($A86-$A$3),\"\")","v":""},"","","","",null,null,""]
[2106,173,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},65.257156553175719,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},49.139663393911938,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},42.617939178511712,null,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},40.343019258746082,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},40.343019258746082,null,"","","",null,"","","",null,"",null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:F,6)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,2))^($A87-$A$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:G,7)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,3))^($A87-$A$3),\"\")","v":""},"","","","",null,null,""]
[2107,174,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},68.585271537387669,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},51.252668919850151,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},44.450510563187713,null,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},42.158455125389651,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},42.158455125389651,null,"","","",null,"","","",null,"",null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:F,6)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,2))^($A88-$A$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:G,7)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,3))^($A88-$A$3),\"\")","v":""},"","","","",null,null,""]
[2108,175,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},72.08312038579443,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},53.456533683403705,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},46.36188251740478,null,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},44.055585606032182,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},44.055585606032182,null,"","","",null,"","","",null,"",null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:F,6)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,2))^($A89-$A$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:G,7)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,3))^($A89-$A$3),\"\")","v":""},"","","","",null,null,""]
[2109,176,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},75.759359525469947,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},55.755164631790059,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},48.355443465653181,null,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},46.03808695830363,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},46.03808695830363,null,"","","",null,"","","",null,"",null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:F,6)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,2))^($A90-$A$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:G,7)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,3))^($A90-$A$3),\"\")","v":""},"","","","",null,null,""]
[2110,177,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},79.623086861268902,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},58.152636710957026,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},50.434727534676263,null,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},48.109800871427289,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},48.109800871427289,null,"","","",null,"","","",null,"",null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:F,6)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,2))^($A91-$A$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:G,7)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,3))^($A91-$A$3),\"\")","v":""},"","","","",null,null,""]
[2111,178,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":130584.23314719328},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0509999999999999},83.683864291193615,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},60.653200089528177,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},52.603420818667338,null,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},50.274741910641517,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},50.274741910641517,null,"","","",null,"","","",null,"",null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:F,6)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,2))^($A92-$A$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:G,7)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,3))^($A92-$A$3),\"\")","v":""},"","","","",null,null,""]
[2112,179,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":16201.410654208665},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":1905.948822789396},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":160056.86527938591},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":130584.23314719328},null,null,87.951741370044488,null,63.261287693377881,null,54.865367913870031,null,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},null,52.537105296620382,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},null,52.537105296620382,null,"","","",null,"","","",null,"",null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:F,6)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,2))^($A93-$A$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:G,7)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,3))^($A93-$A$3),\"\")","v":""},"","","","",null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP3:AP93)","v":277205.40731523931},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP95*AP96","v":0},"Aggregate"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AP97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"SUM(AO3:AP3)*AP96","v":0}]

{"sheet":"Log","index":5,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[[0,1,0,4],[0,6,0,9]]}
["EoP = End of Period","Actives Cohort",null,null,null,null,"Inactive Cohorts"]
["BoP = Beginning of Period","1","2","3","4",null,"1","2","3","4"]
[null,null,null,null,null,null,"< 75","75-79","80-85","85+",null,"Total"]
["Run 1 - EoP Data, BoP Discount Rate, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B5:E5)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B6:E6,G6:J6)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B7:E7,G7:J7)","v":0}]
[]
["Run 2 - EoP Data, EoP Discount Rate, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B10:E10)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B11:E11,G11:J11)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B12:E12,G12:J12)","v":0}]
[]
["Run 3 -  EoP Data, EoP Discount Rate, New HC Assumptions -1% Sensitvity"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:E15)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B16:E16,G16:J16)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B17:E17,G17:J17)","v":0}]
[]
["Run 4 -  EoP Data, EoP Discount Rate, New HC Assumptions +1% Sensitvity"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B20:E20)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B21:E21,G21:J21)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B22:E22,G22:J22)","v":0}]
[]
["Run 5 - EoP Data, EoP Discount Rate -1% Sensitivity, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B25:E25)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B26:E26,G26:J26)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B27:E27,G27:J27)","v":0}]
["PVFB"]
["Run 6 - EoP Data, EoP Discount Rate +1% Sensitivity, New HC Assumptions"]
["Service Cost (EANC)",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B30:E30)","v":0}]
["Total OPEB Liability (TOL)",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B31:E31,G31:J31)","v":0}]
["Expected Benefit Payments ",null,null,null,null,null,0,0,0,0,null,{"$f":"SUM(B32:E32,G32:J32)","v":0}]

{"sheet":"Lookups","index":6,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,7,1,7],[0,8,1,8],[0,14,0,15]]}
[null,"Medical","Medicare ","LTC Inst.","LTC Non-","Mortality","Mortality","Institutional\nLTC Rate","Non-Inst.\nLTC Rate",null,{"$f":"ToolYear - 1 & \" Discount\"","v":"2021 Discount"},2.1600000000000001E-2,null,null,"MP-2017 Ultimate",null,null,"Medical","Medicare ","LTC Inst.","LTC Non-",null,"Mortality","Mortality"]
["Age","Cost","Cost","Cost","Inst. Cost","Male","Female",null,null,null,{"$f":"ToolYear & \" Discount\"","v":"2022 Discount"},3.5400000000000001E-2,null,"Age","Male","Female",null,"Cost","Cost","Cost","Inst. Cost",null,"Male","Female"]
[20,{"$f":"R3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},{"$f":"W3*(1-O3)^(ToolYear-MortBaseYear)","v":8.2876985505458067E-4},{"$f":"X3*(1-P3)^(ToolYear-MortBaseYear)","v":3.0580278074206452E-4},4.0000000000000002E-4,1.9E-3,null,null,null,null,20,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.3499999999999996E-4,3.4499999999999998E-4,null,"Sources"]
[{"$f":"1+A3","v":21},{"$f":"R4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.5092947684748397E-4,3.2353047817638709E-4,4.0000000000000002E-4,1.9E-3,null,null,"Int Rt",null,21,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.6000000000000002E-4,3.6499999999999998E-4,null,"Mortality Assumption"]
[22,{"$f":"R5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.5092947684748397E-4,3.368262512521291E-4,4.0000000000000002E-4,1.9E-3,null,null,2.1600000000000001E-2,null,22,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.6000000000000002E-4,3.8000000000000002E-4,null,"Medical, Medicare, and LTC Costs"]
[23,{"$f":"R6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.4206562813032263E-4,3.4569009996929034E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,23,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.5E-4,3.8999999999999999E-4,null,"LTC Probabilities"]
[24,{"$f":"R7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.3763370377174201E-4,3.589858730450323E-4,4.0000000000000002E-4,1.9E-3,null,null,"Sens",null,24,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.4499999999999998E-4,4.0499999999999998E-4,null,"Discount Rate"]
[25,{"$f":"R8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.3763370377174201E-4,3.7671357047935487E-4,4.0000000000000002E-4,1.9E-3,null,null,0,null,25,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.4499999999999998E-4,4.2499999999999998E-4,null,"2018 Milliman Letter"]
[26,{"$f":"R9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.5536140120606459E-4,4.0773704098941941E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,26,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.6500000000000004E-4,4.6000000000000001E-4]
[27,{"$f":"R10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.7308909864038716E-4,4.298966627823226E-4,4.0000000000000002E-4,1.9E-3,null,null,"ExFlg",null,27,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.8499999999999998E-4,4.8499999999999997E-4]
[28,{"$f":"R11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},8.9081679607470985E-4,4.6092013329238719E-4,4.0000000000000002E-4,1.9E-3,null,null,0,null,28,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.005E-3,5.2000000000000006E-4]
[29,{"$f":"R12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},9.1297641786761304E-4,4.9194360380245172E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,29,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.0300000000000001E-3,5.5500000000000005E-4]
[30,{"$f":"R13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},9.3070411530193551E-4,5.1853514995393553E-4,4.0000000000000002E-4,1.9E-3,null,null,"Valuation Year",null,30,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.0499999999999999E-3,5.8500000000000002E-4]
[31,{"$f":"R14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},9.5286373709483881E-4,5.5399054482258069E-4,4.0000000000000002E-4,1.9E-3,null,null,2018,null,31,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.075E-3,6.2500000000000001E-4]
[32,{"$f":"R15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},9.7502335888774189E-4,5.8944593969122584E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,32,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.0999999999999998E-3,6.6500000000000001E-4]
[33,{"$f":"R16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},9.971829806806453E-4,6.2490133455987099E-4,4.0000000000000002E-4,1.9E-3,null,null,"Tool Year",null,33,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.1250000000000001E-3,7.0500000000000001E-4]
[34,{"$f":"R17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.0237745268321292E-3,6.6922057814567748E-4,4.0000000000000002E-4,1.9E-3,null,null,2022,null,34,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.155E-3,7.5500000000000003E-4]
[35,{"$f":"R18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.0547979973421938E-3,7.0910789737290325E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,35,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.1900000000000001E-3,7.9999999999999993E-4]
[36,{"$f":"R19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.0902533922108387E-3,7.5785906531729036E-4,4.0000000000000002E-4,1.9E-3,null,null,"Mortality Base",null,36,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.23E-3,8.5499999999999997E-4]
[37,{"$f":"R20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.1301407114380647E-3,8.0661023326167747E-4,4.0000000000000002E-4,1.9E-3,null,null,2010,null,37,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.2750000000000001E-3,9.1E-4]
[38,{"$f":"R21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.1788918793824517E-3,8.5536140120606459E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,38,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.33E-3,9.6499999999999993E-4]
[39,{"$f":"R22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.2365068960440001E-3,9.1297641786761304E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,39,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.395E-3,1.0300000000000001E-3]
[40,{"$f":"R23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.2985538370641292E-3,9.7502335888774211E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,40,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.4649999999999999E-3,1.1000000000000001E-3]
[41,{"$f":"R24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.3738965511600001E-3,1.0415022242664517E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,41,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.5499999999999999E-3,1.175E-3]
[42,{"$f":"R25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.4581031139730323E-3,1.112413014003742E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,42,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.645E-3,1.255E-3]
[43,{"$f":"R26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.5511735255032259E-3,1.1833238037410325E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,43,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.7499999999999998E-3,1.335E-3]
[44,{"$f":"R27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.6531077857505807E-3,1.263098442195484E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,44,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.8649999999999999E-3,1.4250000000000001E-3]
[45,{"$f":"R28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":231000.98934916776},{"$f":"U28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163755.55712071236},1.7727697434322582E-3,1.5068542819174197E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,45,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,2E-3,1.7000000000000001E-3]
[46,{"$f":"R29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230810.65145532202},{"$f":"U29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163634.58684134638},2.2913048933861937E-3,1.6265162395990968E-3,4.4000000000000002E-4,2.1099999999999999E-3,null,null,null,null,46,0.01,0.01,null,38510.04,0,193548.89,137217.639,null,2.5850000000000001E-3,1.8349999999999998E-3]
[47,{"$f":"R30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230620.31356147624},{"$f":"U30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163513.61656198039},2.4818776408051615E-3,1.763905894715097E-3,4.8000000000000001E-4,2.32E-3,null,null,null,null,47,0.01,0.01,null,38510.04,0,193389.28,137116.198,null,2.8E-3,1.99E-3]
[48,{"$f":"R31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230429.97566763047},{"$f":"U31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163392.64628261435},2.6901780856584522E-3,1.9012955498310972E-3,5.2000000000000006E-4,2.5300000000000001E-3,null,null,null,null,48,0.01,0.01,null,38510.04,0,193229.66999999998,137014.75699999998,null,3.0350000000000004E-3,2.1450000000000002E-3]
[49,{"$f":"R32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230239.63777378472},{"$f":"U32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163271.67600324837},2.9117743035874839E-3,2.0608448267399999E-3,5.6000000000000006E-4,2.7400000000000002E-3,null,null,null,null,49,0.01,0.01,null,38510.04,0,193070.06,136913.31599999999,null,3.2849999999999997E-3,2.3249999999999998E-3]
[50,{"$f":"R33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":230049.29987993898},{"$f":"U33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163150.70572388239},3.1466662945922584E-3,2.2292579523660646E-3,6.0000000000000006E-4,2.9500000000000004E-3,null,null,null,null,50,0.01,0.01,null,38510.04,0,192910.45,136811.875,null,3.5500000000000002E-3,2.5149999999999999E-3]
[51,{"$f":"R34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229858.9619860932},{"$f":"U34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163029.73544451638},3.3771263612384522E-3,2.4818776408051619E-3,6.4000000000000005E-4,3.1600000000000005E-3,null,null,null,null,51,0.01,0.01,null,38510.04,0,192750.84,136710.43400000001,null,3.81E-3,2.8000000000000004E-3]
[52,{"$f":"R35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229668.62409224745},{"$f":"U35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162908.7651651504},{"$f":"W35*(1-O35)^(ToolYear-MortBaseYear)","v":3.6164502766018072E-3},{"$f":"X35*(1-P35)^(ToolYear-MortBaseYear)","v":2.7610888753957425E-3},6.8000000000000005E-4,3.3700000000000002E-3,null,null,null,null,52,0.01,0.01,null,38510.04,0,192591.22999999998,136608.99300000002,null,4.0800000000000003E-3,3.1150000000000001E-3]
[{"$f":"1+A35","v":53},{"$f":"R36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229478.28619840171},{"$f":"U36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162787.79488578439},3.8602061163237424E-3,3.0757555048549681E-3,7.2000000000000005E-4,3.5800000000000003E-3,null,null,null,null,53,0.01,0.01,null,38510.04,0,192431.62,136507.552,null,4.3550000000000004E-3,3.47E-3]
[54,{"$f":"R37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48158.650483349025},0,{"$f":"T37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229287.94830455596},{"$f":"U37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162666.82460641838},4.1261215778385816E-3,3.4170136804656777E-3,7.6000000000000004E-4,3.7900000000000004E-3,null,null,null,null,54,0.01,0.01,null,38510.04,0,192272.01,136406.111,null,4.6550000000000003E-3,3.8549999999999999E-3]
[55,{"$f":"R38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":48895.02312151339},0,{"$f":"T38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":229097.61041071019},{"$f":"U38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162545.8543270524},4.4097647367877428E-3,3.7937272509450328E-3,8.0000000000000004E-4,4.0000000000000001E-3,null,null,null,null,55,0.01,0.01,null,39098.879999999997,0,192112.4,136304.67000000001,null,4.9750000000000003E-3,4.28E-3]
[56,{"$f":"R39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":49642.650690972303},0,{"$f":"T39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":228998.73358273838},{"$f":"U39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162072.88782126052},4.73329521496413E-3,4.2058962162930327E-3,9.0000000000000008E-4,4.4000000000000003E-3,null,null,null,null,56,0.01,0.01,null,39696.720000000001,0,192029.48571428572,135908.05857142858,null,5.3400000000000001E-3,4.7450000000000001E-3]
[57,{"$f":"R40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":50401.683257476347},0,{"$f":"T40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":228899.85675476654},{"$f":"U40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161599.92131546864},5.1055768610849036E-3,4.6579525008682583E-3,1E-3,4.7999999999999996E-3,null,null,null,null,57,0.01,0.01,null,40303.68,0,191946.57142857142,135511.44714285716,null,5.7599999999999995E-3,5.2550000000000001E-3]
[58,{"$f":"R41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":52208.324828876554},0,{"$f":"T41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":228800.97992679474},{"$f":"U41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161126.95480967674},5.5399054482258075E-3,5.1366003315949683E-3,1.1000000000000001E-3,5.1999999999999998E-3,null,null,null,null,58,0.01,0.01,null,41748.36,0,191863.65714285715,135114.83571428573,null,6.2500000000000003E-3,5.7949999999999998E-3]
[59,{"$f":"R42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":54079.794804533325},0,{"$f":"T42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":228702.1030988229},{"$f":"U42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":160653.98830388486},6.0451448251040004E-3,5.6462716328317423E-3,1.2000000000000001E-3,5.5999999999999999E-3,null,null,null,null,59,0.01,0.01,null,43244.88,0,191780.74285714285,134718.2242857143,null,6.8199999999999997E-3,6.3699999999999998E-3]
[60,{"$f":"R43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":56018.194104954993},0,{"$f":"T43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":228603.2262708511},{"$f":"U43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":160181.02179809299},6.6212949917194841E-3,6.1692387071442586E-3,1.2999999999999999E-3,6.0000000000000001E-3,null,null,null,null,60,0.01,0.01,null,44794.92,0,191697.82857142857,134321.61285714287,null,7.4699999999999992E-3,6.96E-3]
[61,{"$f":"R44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":58026.223913652233},0,{"$f":"T44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":228504.34944287926},{"$f":"U44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":159708.05529230111},7.2683559480722576E-3,6.7276611763254198E-3,1.4000000000000002E-3,6.3999999999999994E-3,null,null,null,null,61,0.01,0.01,null,46400.639999999999,0,191614.91428571427,133925.00142857144,null,8.199999999999999E-3,7.5899999999999995E-3]
[62,{"$f":"R45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":60106.285282634562},0,{"$f":"T45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":228405.47261490746},{"$f":"U45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":159235.08878650921},7.9818957698037443E-3,7.3082432672994836E-3,1.5E-3,6.7999999999999996E-3,null,null,null,null,62,0.01,0.01,null,48063.96,0,191532,133528.39000000001,null,9.0050000000000009E-3,8.2449999999999989E-3]
[63,{"$f":"R46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":63708.613625641607},0,{"$f":"T46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":227799.85204358003},{"$f":"U46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":160317.4544439945},8.7486186838381941E-3,7.9287126775007752E-3,1.7600000000000001E-3,7.4399999999999996E-3,null,null,null,null,63,0.01,0.01,null,50944.56,0,191024.15,134436.02000000002,null,9.8700000000000003E-3,8.9449999999999998E-3]
[64,{"$f":"R47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":67526.886583753309},0,{"$f":"T47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":227194.23147225261},{"$f":"U47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161399.82010147977},9.5640927658170345E-3,8.6067971043636143E-3,2.0200000000000001E-3,8.0800000000000004E-3,null,null,null,null,64,0.01,0.01,null,53997.84,0,190516.3,135343.65000000002,null,1.0790000000000001E-2,9.7099999999999999E-3]
[65,{"$f":"R48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14499.598043695565},{"$f":"S48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":226588.61090092524},{"$f":"U48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162482.185758965},1.0446045713174581E-2,9.3646561696809037E-3,2.2799999999999999E-3,8.7200000000000003E-3,null,null,null,null,65,0.01,0.01,null,11704.56,1617,190008.45,136251.28,null,1.1785E-2,1.0565E-2]
[66,{"$f":"R49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14722.581876309965},{"$f":"S49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":225982.99032959781},{"$f":"U49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163564.5514164503},1.1412205223345163E-2,1.0215585646528389E-2,2.5399999999999997E-3,9.3600000000000003E-3,null,null,null,null,66,0.01,0.01,null,11884.56,1617,189500.6,137158.91,null,1.2875000000000001E-2,1.1525000000000001E-2]
[67,{"$f":"R50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14948.836138469376},{"$f":"S50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":225377.36975827042},{"$f":"U50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":164646.91707393556},1.2475867069404518E-2,1.1164017459264645E-2,2.8E-3,0.01,null,null,null,null,67,0.01,0.01,null,12067.2,1617,188992.75,138066.54,null,1.4075000000000001E-2,1.2594999999999999E-2]
[68,{"$f":"R51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15178.658141950616},{"$f":"S51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":224702.53540736271},{"$f":"U51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":165258.1353275743},1.3685782419297033E-2,1.2232111229682582E-2,3.3999999999999998E-3,1.1039999999999999E-2,null,null,null,null,68,0.01,0.01,null,12252.72,1617,188426.86,138579.084,null,1.5440000000000001E-2,1.38E-2]
[69,{"$f":"R52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15411.89923086528},{"$f":"S52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":224027.70105645506},{"$f":"U52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":165869.35358121301},1.5077406667891353E-2,1.3442026579575096E-2,4.0000000000000001E-3,1.208E-2,null,null,null,null,69,0.01,0.01,null,12441,1617,187860.97,139091.628,null,1.7009999999999997E-2,1.5164999999999998E-2]
[70,{"$f":"R53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15648.856716990183},{"$f":"S53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":223352.86670554735},{"$f":"U53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":166480.57183485178},1.6681763285697551E-2,1.4815923130735098E-2,4.5999999999999999E-3,1.312E-2,null,null,null,null,70,0.01,0.01,null,12632.28,1617,187295.08,139604.17200000002,null,1.882E-2,1.6715000000000001E-2]
[71,{"$f":"R54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15889.381944436913},{"$f":"S54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":222678.0323546397},{"$f":"U54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":167091.79008849052},1.8512148045791356E-2,1.6380392429314067E-2,5.1999999999999998E-3,1.4159999999999999E-2,null,null,null,null,71,0.01,0.01,null,12826.439999999999,1617,186729.19,140116.71600000001,null,2.0885000000000001E-2,1.848E-2]
[72,{"$f":"R55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16133.623569093887},{"$f":"S55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":222003.19800373199},{"$f":"U55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":167703.00834212927},2.0604016343041424E-2,1.8162026021463488E-2,5.7999999999999996E-3,1.52E-2,null,null,null,null,72,0.01,0.01,null,13023.599999999999,1617,186163.3,140629.26,null,2.3245000000000002E-2,2.0490000000000001E-2]
[73,{"$f":"R56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16310.821388078131},{"$f":"S56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221293.75676303418},{"$f":"U56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":168046.81860980106},2.2961800101806325E-2,2.0187415453334842E-2,7.3999999999999995E-3,1.7160000000000002E-2,null,null,null,null,73,0.01,0.01,null,13166.64,1617,185568.38999999998,140917.56600000002,null,2.5905000000000001E-2,2.2775E-2]
[74,{"$f":"R57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16489.951733611699},{"$f":"S57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220584.31552233634},{"$f":"U57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":168390.62887747283},2.5603227019520391E-2,2.2478720346721034E-2,8.9999999999999993E-3,1.9120000000000002E-2,null,null,null,null,74,0.01,0.01,null,13311.24,1617,184973.47999999998,141205.872,null,2.8885000000000001E-2,2.5360000000000001E-2]
[75,{"$f":"R58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16670.865949806182},{"$f":"S58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219874.87428163856},{"$f":"U58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":168734.43914514463},2.8537160944900778E-2,2.5058100323414972E-2,1.06E-2,2.1080000000000002E-2,null,null,null,null,75,0.01,0.01,null,13457.28,1617,184378.57,141494.17800000001,null,3.2195000000000001E-2,2.827E-2]
[76,{"$f":"R59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16854.010004326807},{"$f":"S59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219165.43304094073},{"$f":"U59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":169078.2494128164},3.1799057272816129E-2,2.7890099988548002E-2,1.2199999999999999E-2,2.3040000000000001E-2,null,null,null,null,76,0.01,0.01,null,13605.119999999999,1617,183783.66,141782.484,null,3.5874999999999997E-2,3.1465E-2]
[77,{"$f":"R60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17038.937929508353},{"$f":"S60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218455.99180024292},{"$f":"U60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":169422.05968048822},3.5433235246852261E-2,3.0943695871610066E-2,1.38E-2,2.5000000000000001E-2,null,null,null,null,77,0.01,0.01,null,13754.400000000001,1617,183188.75,142070.79,null,3.9974999999999997E-2,3.4909999999999997E-2]
[78,{"$f":"R61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17072.534160288924},{"$f":"S61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219303.86060010127},{"$f":"U61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":169842.27222986484},3.9488446034953557E-2,3.4232183745676908E-2,1.6920000000000001E-2,2.7720000000000002E-2,null,null,null,null,78,0.01,0.01,null,13781.52,1617,183899.74,142423.16400000002,null,4.4550000000000006E-2,3.8620000000000002E-2]
[79,{"$f":"R62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17106.130391069491},{"$f":"S62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220151.72939995961},{"$f":"U62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":170262.48477924147},4.4022304653781555E-2,3.7759995535107102E-2,2.0039999999999999E-2,3.0440000000000002E-2,null,null,null,null,79,0.01,0.01,null,13808.64,1617,184610.72999999998,142775.538,null,4.9665000000000001E-2,4.2599999999999999E-2]
[80,{"$f":"R63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17139.875277738473},{"$f":"S63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220999.59819981802},{"$f":"U63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":170682.69732861812},4.9123449590507871E-2,4.1558154710410709E-2,2.316E-2,3.3160000000000002E-2,null,null,null,null,80,0.01,0.01,null,13835.880000000001,1617,185321.72,143127.91200000001,null,5.5419999999999997E-2,4.6884999999999996E-2]
[81,{"$f":"R64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17173.62016440745},{"$f":"S64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221847.46699967637},{"$f":"U64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":171102.90987799474},5.4862791634869811E-2,4.5648820893380654E-2,2.6279999999999998E-2,3.5880000000000002E-2,null,null,null,null,81,0.01,0.01,null,13863.119999999999,1617,186032.71,143480.28599999999,null,6.1894999999999999E-2,5.1500000000000004E-2]
[82,{"$f":"R65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17207.513706964837},{"$f":"S65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":222695.33579953475},{"$f":"U65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":171523.12242737136},6.1284650030453171E-2,5.0094041025037034E-2,2.9399999999999999E-2,3.8600000000000002E-2,null,null,null,null,82,0.01,0.01,null,13890.48,1617,186743.69999999998,143832.66,null,6.9140000000000007E-2,5.6514999999999996E-2]
[83,{"$f":"R66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17060.047065662515},{"$f":"S66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220774.65341618212},{"$f":"U66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":170389.82191541619},6.8845512986191751E-2,5.4942566273324264E-2,3.4979999999999997E-2,4.3240000000000001E-2,null,null,null,null,83,0.01,0.01,null,13771.439999999999,1617,185133.09,142882.318,null,7.7670000000000003E-2,6.1984999999999998E-2]
[84,{"$f":"R67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16913.769671467471},{"$f":"S67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218853.97103282946},{"$f":"U67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":169256.52140346103},{"$f":"W67*(1-O67)^(ToolYear-MortBaseYear)","v":7.7443446241838201E-2},{"$f":"X67*(1-P67)^(ToolYear-MortBaseYear)","v":6.0340650142075486E-2},4.0559999999999999E-2,4.7880000000000006E-2,null,null,null,null,84,0.01,0.01,null,13653.36,1617,183522.47999999998,141931.976,null,8.7370000000000003E-2,6.8074999999999997E-2]
[{"$f":"1+A67","v":85},{"$f":"R68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16768.830180268109},{"$f":"S68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":216933.28864947686},{"$f":"U68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":168123.22089150592},8.666184890768594E-2,6.6394658815896651E-2,4.614E-2,5.2520000000000004E-2,null,null,null,null,85,0.01,0.01,null,13536.36,1617,181911.87,140981.63400000002,null,9.7769999999999996E-2,7.4904999999999999E-2]
[86,{"$f":"R69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16625.079936176026},{"$f":"S69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":215012.6062661242},{"$f":"U69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":166989.92037955075},9.6573383566424115E-2,7.3188815867698931E-2,5.1720000000000002E-2,5.7160000000000002E-2,null,null,null,null,86,9.9000000000000008E-3,9.9000000000000008E-3,null,13420.32,1617,180301.25999999998,140031.29200000002,null,0.10882,8.2470000000000002E-2]
[87,{"$f":"R70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16482.667595079631},{"$f":"S70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":213091.9238827716},{"$f":"U70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":165856.61986759555},0.10726959183771437,8.0839175736383356E-2,5.7299999999999997E-2,6.1800000000000001E-2,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,13305.36,1617,178690.65,139080.95000000001,null,0.12058000000000001,9.0870000000000006E-2]
[88,{"$f":"R71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16341.444501090509},{"$f":"S71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":208195.04897746714},{"$f":"U71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161247.01553807009},0.11860010104761094,8.9247344260227665E-2,6.7180000000000004E-2,6.6220000000000001E-2,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,13191.36,1617,174584.32000000001,135215.51400000002,null,0.13315500000000002,0.10020000000000001]
[89,{"$f":"R72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":203298.17407216268},{"$f":"U72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156637.41120854457},0.13096811864976832,9.8722738378872299E-2,7.7060000000000003E-2,7.0640000000000008E-2,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,13078.32,1617,170477.99,131350.07800000001,null,0.14668500000000001,0.11057]
[90,{"$f":"R73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":198401.29916685825},{"$f":"U73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":152027.80687901907},0.14425876543591346,0.1091360581145995,8.6940000000000003E-2,7.5060000000000002E-2,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,13078.32,1617,166371.66,127484.64200000001,null,0.16137499999999999,0.122085]
[91,{"$f":"R74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":193504.42426155377},{"$f":"U74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":147418.20254949358},0.15855198783270619,0.12058410287793883,9.6820000000000003E-2,7.9479999999999995E-2,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,13078.32,1617,162265.32999999999,123619.20600000001,null,0.17693500000000001,0.13456499999999999]
[92,{"$f":"R75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":188607.54935624934},{"$f":"U75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":142808.59821996809},0.17291968749551187,0.13272114235199145,0.1067,8.3900000000000002E-2,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,13078.32,1617,158159,119753.77,null,0.19273499999999999,0.14793000000000001]
[93,{"$f":"R76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":182897.41254087666},{"$f":"U76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":140363.72520541312},0.18749042210290556,0.1458363764383204,0.11538000000000001,8.3940000000000001E-2,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,13078.32,1617,153370.70000000001,117703.59400000001,null,0.20846999999999999,0.16215499999999999]
[94,{"$f":"R77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":177187.27572550395},{"$f":"U77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":137918.85219085816},0.20177361268501698,0.15961888366926782,0.12406,8.3979999999999999E-2,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,13078.32,1617,148582.39999999999,115653.41800000001,null,0.22408,0.17726500000000001]
[95,{"$f":"R78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":171477.13891013127},{"$f":"U78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":135473.9791763032},0.21636183521001448,0.17517907037289762,0.13274000000000002,8.4019999999999997E-2,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,13078.32,1617,143794.1,113603.24200000001,null,0.23970000000000002,0.194075]
[96,{"$f":"R79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":165767.00209475856},{"$f":"U79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":133029.10616174823},0.23180140256854914,0.19291311530258334,0.14142000000000002,8.4059999999999996E-2,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,13078.32,1617,139005.79999999999,111553.06600000001,null,0.25556499999999999,0.21268999999999999]
[97,{"$f":"R80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.24786370901782895,0.21164865697678012,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.271955,0.23222000000000001]
[98,{"$f":"R81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.26511046268434851,0.23150458821005068,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.28912499999999997,0.252475]
[99,{"$f":"R82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.28306289705559229,0.25176809928044069,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.30721500000000002,0.27324999999999999]
[100,{"$f":"R83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.30201576090914811,0.27253217878701075,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.32620499999999997,0.29436000000000001]
[101,{"$f":"R84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.32174502127142218,0.29363047540390436,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.34583999999999998,0.31562000000000001]
[102,{"$f":"R85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.34213094505792213,0.3153250407342944,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.36553999999999998,0.33689999999999998]
[103,{"$f":"R86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.36195143571000304,0.33669463560089152,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.38485499999999995,0.35799999999999998]
[104,{"$f":"R87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.38146351445726023,0.35791323381741158,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.40364999999999995,0.37873000000000001]
[105,{"$f":"R88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.40053780435818342,0.37881563535501017,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,105,4.3E-3,4.3E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.42179500000000003,0.39892]
[106,{"$f":"R89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.41957146815710245,0.39972425741228235,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,106,3.8E-3,3.8E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.43918500000000005,0.41841]
[107,{"$f":"R90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.43748480887264335,0.41955766084649526,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.455735,0.43706]
[108,{"$f":"R91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.45468271559187839,0.43866573019298549,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.47137499999999999,0.45477000000000001]
[109,{"$f":"R92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.47111476623248427,0.45694928978697236,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.48606499999999997,0.47144999999999998]
[110,{"$f":"R93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.48421458704239512,0.47491711312061086,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.496585,0.48704999999999998]
[111,{"$f":"R94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.48989483163153297,0.48989483163153297,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[112,{"$f":"R95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.49225552903541692,0.49225552903541692,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[113,{"$f":"R96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.494626649972151,0.494626649972151,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[114,{"$f":"R97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.49760527296633239,0.49760527296633239,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[115,{"$f":"R98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,115,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[116,{"$f":"R99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,116,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[117,{"$f":"R100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,117,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[118,{"$f":"R101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,118,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[119,{"$f":"R102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,119,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[120,{"$f":"R103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16201.410654208665},{"$f":"S103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1905.948822789396},{"$f":"T103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":160056.86527938591},{"$f":"U103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":130584.23314719328},1,1,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,120,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,1,1]

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