{"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 2021"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist local government employers in Washington State covering Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1 retiree healthcare costs with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board (GASB) Statement No. 75. 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","55-64","65-69","70-74","75+"]
[null,null,"Number of Members",0,0,0,0]
[null,null,"Average Age",64,68,73,81]
[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],[33,2,33,6],[0,1,0,7],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[1,2,1,4],[1,5,1,6],[2,5,2,6],[3,5,3,6],[11,2,11,3],[4,5,4,6],[5,5,6,6],[7,5,8,6],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[14,2,14,3],[19,5,19,6],[20,5,20,6],[21,5,21,6],[9,5,12,6],[22,5,22,6],[18,5,18,6],[13,5,15,6],[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]]}
["     ","LEOFF 1 - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \"&Lookups!L17","v":"Measurement Date of June 30, 2021"}]
[null,null,"Total OPEB Liability (TOL)",null,null,"What's New in this FY21 Tool?"]
[null,null,"Service Cost1",null,{"$f":"IF('Intro and Data Inputs'!E28>0, ROUND(Log!L5,0) * 'Intro and Data Inputs'!E28/Log!L6, ROUND(Log!L5,0))","v":0},"And how do these changes impact \nmy resulting OPEB liabilities? ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!L1+E10*((1+Lookups!L1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- New discount rate as of\n  June 30th, 2021. ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Estimated Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E28>0,-ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4) * 'Intro and Data Inputs'!E28/Log!L6,0), -ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4),0))","v":0},"- Updated demographic assumptions\n   (mortality rates) consistent with our\n   2013-18 Demographic Experience\n   Study. ↑"]
[null,null,"Other",null,0]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0}]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E28>0,'Intro and Data Inputs'!E28,ROUND((Log!L6-E6-E10)/(1+Lookups!L1),0))","v":0},"- Rolled-forward expected costs to\n   align with new measurement \n   date. ↑"]
[null,null,"Total OPEB Liability - Ending",null,{"$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,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" & Lookups!L17","v":"OPEB Expense for Fiscal Year Ending June 30, 2021"}]
[null,null,null,"Service Cost1",{"$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,{"$f":"\"6/30/\"&Lookups!L17","v":"6/30/2021"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"E36","v":"6/30/2021"}]
[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,{"$f":"Lookups!L1","v":2.2100000000000002E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!L2","v":2.1600000000000001E-2}]
[null,null,"Healthcare Trend Rates3"]
[null,null,null,"Medical Costs","Initial rate is about 5.3%, trends down to about 5.0% in the 2020's."]
[null,null,null,"Long-Term Care ",4.4999999999999998E-2]
[null,null,null,"Medicare Part B Premiums","Approximately 5.0%, varies by year."]
[null,null,"Mortality Rates (Assume 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,"We assume the inputs you provide are as of the measurement date of 6/30/2021. 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,{"$f":"\"If your reporting date is after the 6/30/\"&ToolYear&\" measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results.\"&\" You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2021 measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results. You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$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 12/31/2021 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, 2021, 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]]}
[null,"LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"LEOFF 1 - GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Inactive","index":4,"n_rows":101,"n_cols":43,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,19,0,21],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,16,0,18]]}
["Inactives",0,null,"Medical","Medicare",null,"LTC - Inst.","LTC - Non Inst.",null,"Medical - Age<65",null,"Medical - Age>=65",null,"Medicare ",null,null,"LTC - Inst.",null,null,"LTC - Non Inst.",null,null,null,"Medical","Medicare",null,null,"LTC - Inst.","LTC - Non Inst.",null,null,null,null,null,"Pct Male",1,null,null,null,null,null,"PV of "]
["Year",null,null,"Cost","Cost",null,"Cost","Cost",null,"Trend","Rel Trend","Trend","Rel Trend","Trend","Rel Trend",null,"Rate","Trend","Rel Trend","Rate","Trend","Rel Trend",null,"Net Cost","Net Cost","Total",null,"Net Cost","Net Cost","Total",null,"Grand Total",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,null,"Benefits"]
[{"$f":"ToolYear","v":2021},81,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":16340.2665693696},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":212294.22679394871},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":163734.8419885117},null,{"$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$94,6)+Sens","v":1.0489999999999999},1,null,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.6279999999999998E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":3.5880000000000002E-2},{"$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":16340.2665693696},{"$f":"IF(B3<=120,E3*O3,\"\")","v":1816.9197548040001},{"$f":"IF(B3<=120,X3+Y3,\"\")","v":18157.186324173599},null,{"$f":"IF(B3<=120,G3*Q3*S3,\"\")","v":5579.0922801449715},{"$f":"IF(B3<=120,H3*T3*V3,\"\")","v":5874.8061305478004},{"$f":"IF(B3<=120,AB3+AC3,\"\")","v":11453.898410692771},null,{"$f":"IF(B3<=120,Z3+AD3, \"\")","v":29611.08473486637},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:F,6)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,2))^($A3-$A$3),\"\")","v":5.5416961247343244E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:G,7)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,3))^($A3-$A$3),\"\")","v":4.6109920094323895E-2},{"$f":"IF(B3<121,(PCTMALE*AH3+(1-PCTMALE)*AI3),\"\")","v":5.5416961247343244E-2},1,1,{"$f":"IF(AJ3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ3),6))","v":0.96523999999999999},null,null,{"$f":"IF(B3<=120,AF3*AK3*AL3*AM3,\"\")","v":28581.803429482414}]
[{"$f":"1+A3","v":2022},{"$f":"1+B3","v":82},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":16372.515420518401},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":213105.58449716243},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":164136.95926064247},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$94,6)+Sens","v":1.0589999999999999},{"$f":"O3*N3","v":1.0489999999999999},null,{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":2.9399999999999999E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S3*R3","v":1.0449999999999999},{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":3.8600000000000002E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V3*U3","v":1.0449999999999999},null,{"$f":"IF(B4<=120,IF(B4<65,D4*K4,D4*M4),\"\")","v":17207.513706964837},{"$f":"IF(B4<=120,E4*O4,\"\")","v":1905.948822789396},{"$f":"IF(B4<=120,X4+Y4,\"\")","v":19113.462529754233},null,{"$f":"IF(B4<=120,G4*Q4*S4,\"\")","v":6547.2428725063201},{"$f":"IF(B4<=120,H4*T4*V4,\"\")","v":6620.7925256965354},{"$f":"IF(B4<=120,AB4+AC4,\"\")","v":13168.035398202856},null,{"$f":"IF(B4<=120,Z4+AD4, \"\")","v":32281.497927957091},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:F,6)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,2))^($A4-$A$3),\"\")","v":6.1284650030453171E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:G,7)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,3))^($A4-$A$3),\"\")","v":5.0094041025037027E-2},{"$f":"IF(B4<121,(PCTMALE*AH4+(1-PCTMALE)*AI4),\"\")","v":6.1284650030453171E-2},{"$f":"IF(B4<121,AK3*(1-AJ3),\"\")","v":0.94458303875265681},{"$f":"IF(B4<121,AL3/(1+IntRt),\"\")","v":0.97837784952548679},{"$f":"IF(AJ4=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ4),6))","v":0.96260800000000002},null,null,{"$f":"IF(B4<=120,AF4*AK4*AL4*AM4,\"\")","v":28717.716247383814}]
[2023,83,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":16232.204629555199},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":211267.61092457621},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":163052.46116307774},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$94,6)+Sens","v":1.0569999999999999},{"$f":"O4*N4","v":1.1108909999999999},null,{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":3.4979999999999997E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},{"$f":"S4*R4","v":1.0920249999999998},{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":4.3240000000000001E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},{"$f":"V4*U4","v":1.0920249999999998},null,17930.109466011301,2018.3998033339703,19948.509269345272,null,8070.2187584404619,7699.2004151056144,15769.419173546077,null,35717.928442891352,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:F,6)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,2))^($A5-$A$3),\"\")","v":6.8157057856329833E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:G,7)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,3))^($A5-$A$3),\"\")","v":5.4393140610591015E-2},6.8157057856329833E-2,{"$f":"IF(B5<121,AK4*(1-AJ4),\"\")","v":0.88669459779799831},0.95722321644211605,0.95952700000000002,null,null,29089.131077944268]
[2024,84,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":16093.025377228802},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":209429.63735198995},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":161967.96306551297},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$94,6)+Sens","v":1.05},1.1742117869999997,null,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":4.0559999999999999E-2},{"$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$103,9,FALSE),\"\")","v":4.7880000000000006E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1411661249999998,null,18682.966892872639,2133.4485921240062,20816.415484996643,null,9693.5969530066122,8849.7730513752249,18543.370004381839,null,39359.785489378482,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:F,6)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,2))^($A6-$A$3),\"\")","v":7.590232166162561E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:G,7)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,3))^($A6-$A$3),\"\")","v":5.9139871204248178E-2},7.590232166162561E-2,0.82626010279498496,0.93652599201850706,0.95605300000000004,null,null,29118.654893093841]
[2025,85,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":15955.119105868802},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":207591.66377940372},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":160883.46496794824},null,{"$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$94,6)+Sens","v":1.054},{"$f":"O6*N6","v":1.2329223763499997},null,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":4.614E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.1925186006249997,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":5.2520000000000004E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.1925186006249997,null,19467.532781838006,2240.1210217302064,21707.653803568213,null,11422.276306869806,10076.304667122284,21498.580973992088,null,43206.234777560298,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:F,6)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,2))^($A7-$A$3),\"\")","v":8.4087905333278756E-2},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:G,7)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,3))^($A7-$A$3),\"\")","v":6.4422671054405703E-2},8.4087905333278756E-2,0.76354504269647216,0.91627628609579004,0.95238299999999998,null,null,28788.508461511454]
[2026,86,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":15818.344373145601},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":205753.69020681744},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":159798.96687038351},null,{"$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$94,6)+Sens","v":1.0589999999999999},1.2995001846728997,null,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":5.1720000000000002E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.2461819376531247,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":5.7160000000000002E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.2461819376531247,null,20284.981046561759,2361.087556903638,22646.068603465399,null,13261.345852687511,11382.761585448736,24644.107438136249,null,47290.176041601648,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:F,6)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,2))^($A8-$A$3),\"\")","v":9.280549462858384E-2},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:G,7)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,3))^($A8-$A$3),\"\")","v":7.0333294817306657E-2},9.280549462858384E-2,0.69934013942851692,0.89646442236159873,0.94847400000000004,null,null,28120.165694039864]
[2027,87,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":15682.842621388801},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":203915.71663423121},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":158714.46877281874},null,{"$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$94,6)+Sens","v":1.056},1.3761706955686008,null,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":5.7299999999999997E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3022601248475152,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":6.1800000000000001E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3022601248475152,null,21136.889669097513,2500.3917227609527,23637.281391858465,null,15216.089868321214,12773.288978206436,27989.378846527652,null,51626.660238386117,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:F,6)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,2))^($A9-$A$3),\"\")","v":0.10216697231098172},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:G,7)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,3))^($A9-$A$3),\"\")","v":7.6993803067663874E-2},0.10216697231098172,0.63443753187523055,0.87708093372624862,0.944276,null,null,27126.984550716483]
[2028,88,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":15548.472408268803},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":199229.71194015996},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":154303.36415126326},null,{"$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$94,6)+Sens","v":1.056},1.4532362545204425,null,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":6.7180000000000004E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.3608618304656532,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":6.6220000000000001E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.3608618304656532,null,22024.534568889441,2640.4136592355658,24664.948228125006,null,18214.117741645397,13905.243689558058,32119.361431203455,null,56784.309659328457,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:F,6)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,2))^($A10-$A$3),\"\")","v":0.11193060446333576},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:G,7)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,3))^($A10-$A$3),\"\")","v":8.4228504879473115E-2},0.11193060446333576,0.56961897012308627,0.85811655779889306,0.93989800000000001,null,null,26087.940906128442]
[2029,89,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":194543.70724608871},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":149892.25952970772},null,{"$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$94,6)+Sens","v":1.0529999999999999},1.5346174847735874,null,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":7.7060000000000003E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4221006128366076,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.0640000000000008E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4221006128366076,null,22949.4267763969,2788.2768241527579,25737.703600549659,null,21319.475491476853,15057.754789013747,36377.230280490599,null,62114.933881040255,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:F,6)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,2))^($A11-$A$3),\"\")","v":0.12258966393143184},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:G,7)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,3))^($A11-$A$3),\"\")","v":9.2407125070037274E-2},0.12258966393143184,0.50586117448342638,0.83956223246149408,0.935118,null,null,24668.72398529491]
[2030,90,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":189857.70255201746},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":145481.15490815224},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},1.5646760833168309,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.6159522114665874,null,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":8.6940000000000003E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.4860951404142548,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.5060000000000002E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.4860951404142548,null,24119.847541993142,2936.0554958328539,27055.903037825996,null,24529.826198002869,16227.884730054237,40757.710928057102,null,67813.613965883094,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:F,6)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,2))^($A12-$A$3),\"\")","v":0.13386884461397358},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:G,7)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,3))^($A12-$A$3),\"\")","v":0.10127577316620892},0.13386884461397358,0.44384782310754373,0.8214090915384934,0.93006,null,null,22994.366858499576]
[2031,91,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":185171.69785794622},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":141070.05028659673},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.6444745635659892,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.6983657742513834,null,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":9.6820000000000003E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},1.5529694217328962,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":7.9479999999999995E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.5529694217328962,null,25349.959766634791,3085.7943261203295,28435.75409275512,null,27842.138623526196,17412.277666695485,45254.416290221678,null,73690.170382976794,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:F,6)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,2))^($A13-$A$3),\"\")","v":0.14602934829497768},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:G,7)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,3))^($A13-$A$3),\"\")","v":0.11106021563463232},0.14602934829497768,0.38443042784370957,0.80364846056011485,0.92460699999999996,null,null,21049.927764209184]
[2032,92,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":180485.69316387497},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":136658.94566504122},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.7299872408714208,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.7849824287382039,null,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.1067},{"$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$103,9,FALSE),\"\")","v":8.3900000000000002E-2},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6228530457108765,null,26668.157674499802,3243.1698367524659,29911.327511252268,null,31252.617456773485,18607.12270185693,49859.740158630419,null,79771.067669882686,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:F,6)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,2))^($A14-$A$3),\"\")","v":0.15797231656414368},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:G,7)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,3))^($A14-$A$3),\"\")","v":0.12124857856296872},0.15797231656414368,0.32829230300093321,0.78627185261727306,0.91925100000000004,null,null,18928.358165530593]
[2033,93,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":175021.44740753749},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":134319.35426355325},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.8199465773967347,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.8760165326038523,null,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.11538000000000001},{"$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$103,9,FALSE),\"\")","v":8.3940000000000001E-2},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.6958814327678657,null,28054.901873573792,3408.571498426842,31463.473372000633,null,34246.586581116986,19120.667330444641,53367.253911561624,null,84830.727283562257,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:F,6)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,2))^($A15-$A$3),\"\")","v":0.17011919299741163},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:G,7)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,3))^($A15-$A$3),\"\")","v":0.1323244483162819},0.17011919299741163,0.27643120738569799,0.76927096430610808,0.91380399999999995,null,null,16484.381478819159]
[2034,94,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":169557.20165119995},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":131979.76286206522},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},1.914583799421365,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},1.9716933757666486,null,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.12406},{"$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$103,9,FALSE),\"\")","v":8.3979999999999999E-2},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.7721960972424196,null,29513.756770999629,3582.4086448466105,33096.165415846241,null,37278.617083836245,19642.419854953907,56921.036938790152,null,90017.202354636393,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:F,6)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,2))^($A16-$A$3),\"\")","v":0.18168774891093917},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:G,7)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,3))^($A16-$A$3),\"\")","v":0.1437293770559516},0.18168774891093917,0.22940495346594292,0.75263767176020746,0.90861700000000001,null,null,14121.964420340837]
[2035,95,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":164092.95589486248},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":129640.17146057724},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.0141421569912761,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.0722497379307474,null,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.13274000000000002},{"$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$103,9,FALSE),\"\")","v":8.4019999999999997E-2},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.8519449216183284,null,31048.472123091611,3765.111485733787,34813.5836088254,null,40338.506783347388,20172.064131771695,60510.570915119082,null,95324.154523944482,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:F,6)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,2))^($A17-$A$3),\"\")","v":0.19363595312346341},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:G,7)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,3))^($A17-$A$3),\"\")","v":0.15677888027716375},0.19363595312346341,0.187724883881697,0.73636402676862089,0.90325900000000003,null,null,11902.266436380698]
[2036,96,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":158628.71013852497},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":127300.58005908923},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.1188775491548224,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.1779344745652156,null,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.14142000000000002},{"$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$103,9,FALSE),\"\")","v":8.4059999999999996E-2},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},1.935282443091153,null,32662.992673492376,3957.1321715062104,36620.124844998587,null,43414.717806115441,20709.238271683727,64123.956077799172,null,100744.08092279776,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:F,6)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,2))^($A18-$A$3),\"\")","v":0.20685523823799915},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:G,7)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,3))^($A18-$A$3),\"\")","v":0.17215205767941635},0.20685523823799915,0.15137459706627313,0.72044225297781128,0.89733099999999999,null,null,9858.8074945062053]
[2037,97,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.2290591817108734,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.2890091327680415,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.0223701530302547,null,34361.468292513979,4158.945912253027,38520.414204767003,null,46494.261714837361,21253.531132735363,67747.792847572724,null,106268.20705233973,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:F,6)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,2))^($A19-$A$3),\"\")","v":0.2207281963358125},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:G,7)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,3))^($A19-$A$3),\"\")","v":0.1884778796238436},0.2207281963358125,0.12006196872694808,0.7048647421757277,0.89110999999999996,null,null,8013.936897860769]
[2038,98,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.3449702591598389,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,6)+Sens","v":1.0509999999999999},2.4057485985392115,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.1133768099166161,null,36148.264643724709,4371.0521537779314,40519.316797502644,null,48586.503492005038,22209.940033708455,70796.44352571349,null,111315.76032321613,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:F,6)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,2))^($A20-$A$3),\"\")","v":0.23616479801009657},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:G,7)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,3))^($A20-$A$3),\"\")","v":0.20622812754898104},0.23616479801009657,9.3560906921322101E-2,0.68962405065622512,0.88418799999999997,null,null,6350.5025615900549]
[2039,99,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},2.4669087126361506,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,6)+Sens","v":1.048},2.5284417770647112,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.2084787663628638,null,38027.974405198394,4593.9758136206055,42621.950218819002,null,50772.896149145265,23209.387335225332,73982.283484370593,null,116604.23370318959,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:F,6)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,2))^($A21-$A$3),\"\")","v":0.25206179938751677},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:G,7)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,3))^($A21-$A$3),\"\")","v":0.22419441330221171},0.25206179938751677,7.1465114236606619E-2,0.67471289566209292,0.87705900000000003,null,null,4931.2410435193169]
[2040,100,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.5951879656932304,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.6498069823638173,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.3078603108491924,null,40005.429074268715,4814.4866526743945,44819.915726943109,null,53057.676475856795,24253.809765310471,77311.486241167266,null,122131.40196811038,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:F,6)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,2))^($A22-$A$3),\"\")","v":0.2690531608357109},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:G,7)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,3))^($A22-$A$3),\"\")","v":0.24278747543293289},0.2690531608357109,5.3451488948693116E-2,0.66012415190499263,0.86943999999999999,null,null,3746.7299264169069]
[2041,101,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.7327329278749715,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.769048296570189,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.4117140248374058,null,42125.716815204956,5031.138552044742,47156.8553672497,null,55445.271917270351,25345.231204749438,80790.503122019785,null,127947.35848926948,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:F,6)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,2))^($A23-$A$3),\"\")","v":0.28698099620879436},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:G,7)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,3))^($A23-$A$3),\"\")","v":0.26190418119193754},0.28698099620879436,3.9070196895672163E-2,0.64585084816064242,0.86140099999999997,null,null,2781.0867112293263]
[2042,102,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},2.8775677730523448,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},2.8936554699158474,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.5202411559550888,null,44358.379806410812,5257.5397868867558,49615.919593297571,null,57940.309153547511,26485.76660896316,84426.075762510678,null,134041.99535580823,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:F,6)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,2))^($A24-$A$3),\"\")","v":0.30639953808406728},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:G,7)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,3))^($A24-$A$3),\"\")","v":0.2823931837296117},0.30639953808406728,2.785779286847842E-2,0.63188616393762098,0.85269300000000003,null,null,2011.9590298400012]
[2043,103,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},3.0300788650241191,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.0238699660620605,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.6336520079730676,null,46709.373936150587,5494.1290772966595,52203.503013447247,null,60547.623065457141,27677.626106366501,88225.249171823642,null,140428.75218527089,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:F,6)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,2))^($A25-$A$3),\"\")","v":0.32510103476105362},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:G,7)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,3))^($A25-$A$3),\"\")","v":0.30241563821298206},0.32510103476105362,1.9322178001535007E-2,0.61822342621819881,0.84430700000000003,null,null,1416.3088310347073]
[2044,104,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0529999999999999},3.190673044870397,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.159944114534853,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.7521663483318557,null,49184.97075476656,5741.3648857750086,54926.335640541569,null,63272.266103402711,28923.119281152995,92195.385384555702,null,147121.72102509727,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:F,6)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,2))^($A26-$A$3),\"\")","v":0.34390706294585976},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:G,7)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,3))^($A26-$A$3),\"\")","v":0.32267539192242162},0.34390706294585976,1.3040517939398708E-2,0.60485610626963981,0.83587400000000001,null,null,969.98389497812741]
[2045,105,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},3.359778716248528,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.3021415996889214,null,{"$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$94,8)+Sens","v":1.0449999999999999},2.8760138340067889,null,51791.774204769186,5999.7263056348838,57791.500510404068,null,66119.518078055829,30224.659648804874,96344.177726860711,null,154135.67823726477,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:F,6)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,2))^($A27-$A$3),\"\")","v":0.36274311386147912},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:G,7)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,3))^($A27-$A$3),\"\")","v":0.34307064564924011},0.36274311386147912,8.5557917155673017E-3,0.5917778165244495,0.82742700000000002,null,null,645.73117002101856]
[2046,106,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.052},3.5344872094934514,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.4507379716749225,null,{"$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$94,8)+Sens","v":1.0449999999999999},3.0054344565370941,null,54484.946463417182,6269.7139893884532,60754.660452805634,null,69094.896391568327,31584.769333001092,100679.66572456942,null,161434.32617737504,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:F,6)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,2))^($A28-$A$3),\"\")","v":0.38293304484465374},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:G,7)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,3))^($A28-$A$3),\"\")","v":0.36481896078748494},0.38293304484465374,5.4522371871121716E-3,0.578982307528079,0.81837400000000005,null,null,417.04963163274266]
[2047,107,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},3.718280544387111,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.6060211804002935,null,{"$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$94,8)+Sens","v":1.0449999999999999},3.1406790070812631,null,57318.163679514881,6551.8511189109322,63870.014798425815,null,72204.166729188903,33006.083952986141,105210.25068217504,null,169080.26548060085,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:F,6)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,2))^($A29-$A$3),\"\")","v":0.40177697826945968},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:G,7)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,3))^($A29-$A$3),\"\")","v":0.38531305719870113},0.40177697826945968,3.3643953998360576E-3,0.56646346495262601,0.80992399999999998,null,null,260.98534689740262]
[2048,108,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},3.9079128521508535,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.7682921335183064,null,{"$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$94,8)+Sens","v":1.0449999999999999},3.2820095623999199,null,60241.390027170135,6846.6844192619237,67088.07444643206,null,75453.354232002399,34491.357730870513,109944.71196287291,null,177032.78640930497,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:F,6)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,2))^($A30-$A$3),\"\")","v":0.42051603539798754},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:G,7)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,3))^($A30-$A$3),\"\")","v":0.40570263042788179},0.42051603539798754,2.0126587823862557E-3,0.5542153066751061,0.80152100000000004,null,null,158.27680660685684]
[2049,109,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.1072164076105464,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,6)+Sens","v":1.0449999999999999},3.9378652795266298,null,{"$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$94,8)+Sens","v":1.0449999999999999},3.4296999927079161,null,63313.700918555805,7154.7852181287099,70468.486136684514,null,78848.755172442514,36043.468828759687,114892.22400120221,null,185360.71013788672,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:F,6)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,2))^($A31-$A$3),\"\")","v":0.439136505354359},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:G,7)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,3))^($A31-$A$3),\"\")","v":0.42593255109771855},0.439136505354359,1.1663034906082466E-3,0.54223197991889849,0.79317099999999996,null,null,92.978217305124318]
[2050,110,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.3166844443986836,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.1150692171053276,null,{"$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$94,8)+Sens","v":1.0449999999999999},3.5840364923797723,null,66542.699665402135,7476.7505529445007,74019.450218346639,null,82396.949155202412,37665.424926053871,120062.37408125628,null,194081.82429960291,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:F,6)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,2))^($A32-$A$3),\"\")","v":0.45653544563897297},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:G,7)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,3))^($A32-$A$3),\"\")","v":0.44776944289187504},0.45653544563897297,6.541370515599507E-4,0.53050775845699882,0.78536899999999998,null,null,52.895546605946819]
[2051,111,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0509999999999999},4.5368353510630159,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.2961322626579621,null,{"$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$94,8)+Sens","v":1.0449999999999999},3.7453181345368618,null,69936.377348337643,7805.7275772740586,77742.104925611697,null,86104.811867186523,39360.369047726294,125465.18091491281,null,203207.28584052451,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:F,6)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,2))^($A33-$A$3),\"\")","v":0.46630913135220053},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:G,7)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,3))^($A33-$A$3),\"\")","v":0.46630913135220053},0.46630913135220053,3.5550030121706477E-4,0.5190370398757449,0.78098599999999996,null,null,29.283356073342624]
[2052,112,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},4.768213953967229,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.485162082214913,null,{"$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$94,8)+Sens","v":1.0449999999999999},3.9138574505910202,null,73503.132593102855,8149.1795906741181,81652.312183776972,null,89979.5284012099,41131.585654873976,131111.11405608387,null,212763.42623986083,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:F,6)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,2))^($A34-$A$3),\"\")","v":0.47341509249497798},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:G,7)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,3))^($A34-$A$3),\"\")","v":0.47341509249497798},0.47341509249497798,1.8972726456108966E-4,0.50781434289770555,0.77780000000000005,null,null,15.944085789585779]
[2053,113,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.0066246516655903,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.6825092138323692,null,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.0899810358676154,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.0899810358676154,null,77178.289222757987,8507.7434926637798,85686.032715421767,null,94028.607179264334,42982.507009343295,137011.11418860764,null,222697.14690402942,null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:F,6)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,2))^($A35-$A$3),\"\")","v":0.48101125690755997},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:G,7)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,3))^($A35-$A$3),\"\")","v":0.48101125690755997},{"$f":"IF(B35<121,(PCTMALE*AH35+(1-PCTMALE)*AI35),\"\")","v":0.48101125690755997},9.9907514060082226E-5,0.49683430476245527,{"$f":"IF(AJ35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ35),6))","v":0.774393},null,null,8.5602372068036416]
[{"$f":"1+A35","v":2054},{"$f":"1+B35","v":114},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.2569558842488702,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,6)+Sens","v":1.044},4.8885396192409933,null,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.274030182481658,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.274030182481658,null,81037.203683895888,8882.0842063409855,89919.287890236868,null,98259.894502331226,44916.719824763743,143176.61432709498,null,233095.90221733187,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:F,6)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,2))^($A36-$A$3),\"\")","v":0.49127525792406845},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:G,7)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,3))^($A36-$A$3),\"\")","v":0.49127525792406845},0.49127525792406845,5.1850875147532357E-5,{"$f":"IF(B36<121,AL35/(1+IntRt),\"\")","v":0.48609167866398129},0.769791,null,null,4.5225330093909939]
[2055,115,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":124960.98865760125},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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.5198036784613143,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.103635362487597,null,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.4663615406933319,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.4663615406933319,null,85089.0638680907,9272.8959114199897,94361.959779510682,null,102681.58975493613,46937.972216878101,149619.56197181423,null,243981.52175132491,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:F,6)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,2))^($A37-$A$3),\"\")","v":0.5},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:G,7)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,3))^($A37-$A$3),\"\")","v":0.5},0.5,2.6377823085839728E-5,0.47558133124349994,0.76587799999999995,null,null,2.3441223713516646]
[2056,116,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},5.7957938623843805,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.3281953184370519,null,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.6673478100245314,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.6673478100245314,null,89343.517061495237,9680.9033315224697,99024.420393017703,null,107302.26129390823,49050.180966637614,156352.44226054585,null,255376.86265356356,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:F,6)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,2))^($A38-$A$3),\"\")","v":0.5},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:G,7)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,3))^($A38-$A$3),\"\")","v":0.5},0.5,1.3188911542919864E-5,0.46529824013648363,0.76587799999999995,null,null,1.2002770638169942]
[2057,117,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.0855835555036002,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.5626359124482825,null,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},4.8773784614756348,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},4.8773784614756348,null,93810.692914570012,10106.86307810946,103917.55599267947,null,112130.8630521341,51257.4391101363,163388.30216227041,null,267305.85815494985,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:F,6)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,2))^($A39-$A$3),\"\")","v":0.5},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:G,7)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,3))^($A39-$A$3),\"\")","v":0.5},0.5,6.594455771459932E-6,0.45523749157272636,0.76587799999999995,null,null,0.61458938168271771]
[2058,118,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.3898627332787807,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,6)+Sens","v":1.044},5.8073918925960069,null,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.0968604922420377,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.0968604922420377,null,98501.227560298517,10551.565053546276,109052.79261384479,null,117176.75188948012,53564.023870092424,170740.77575957254,null,279793.56837341737,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:F,6)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,2))^($A40-$A$3),\"\")","v":0.5},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:G,7)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,3))^($A40-$A$3),\"\")","v":0.5},0.5,3.297227885729966E-6,0.44539427802830089,0.76587799999999995,null,null,0.31469577999209924]
[2059,119,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},6.70935586994272,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.0629171358702312,null,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.3262192143929292,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.3262192143929292,null,103426.28893831345,11015.833915902311,114442.12285421576,null,122449.70572450671,55974.404944246584,178424.1106687533,null,292866.23352296907,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:F,6)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,2))^($A41-$A$3),\"\")","v":0.5},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:G,7)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,3))^($A41-$A$3),\"\")","v":0.5},0.5,1.648613942864983E-6,0.43576389592828579,0.76587799999999995,null,null,0.16113842333934852]
[2060,120,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.044823663439856,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.3296854898485213,null,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15010000000000001},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,7)+Sens","v":1.0449999999999999},5.5658990790406104,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.4099999999999994E-2},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,8)+Sens","v":1.0449999999999999},5.5658990790406104,null,108597.60338522913,11500.530608202012,120098.13399343114,null,127959.9424821095,58493.253166737675,186453.19564884718,null,306551.32964227832,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:F,6)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,2))^($A42-$A$3),\"\")","v":1},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:G,7)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,3))^($A42-$A$3),\"\")","v":1},1,8.243069714324915E-7,0.42634174339916425,0.54166700000000001,null,null,5.8355582923188112E-2]
[2061,121,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.3970648466118494,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.6081916514018566,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2062,122,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},7.7669180889424423,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,6)+Sens","v":1.044},6.8989520840635388,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2063,123,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.05},8.1552639933895641,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.2025059757623344,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2064,124,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0489999999999999},8.5630271930590425,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.5194162386958778,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2065,125,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.048},8.9826155255189342,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,6)+Sens","v":1.044},7.8502705531984969,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2066,126,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.048},9.413781070743843,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.1956824575392311,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2067,127,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0469999999999999},9.8656425621395485,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.5562924856709568,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2068,128,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.046},10.329327762560107,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,6)+Sens","v":1.044},8.9327693550404792,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2069,129,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.046},10.804476839637871,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,6)+Sens","v":1.044},9.3258112066622605,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2070,130,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0449999999999999},11.301482774261213,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,6)+Sens","v":1.044},9.7361468997554006,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2071,131,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.044},11.810049499102966,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,6)+Sens","v":1.044},10.164537363344639,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2072,132,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.044},12.329691677063497,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,6)+Sens","v":1.044},10.611777007331803,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2073,133,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},12.872198110854292,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,6)+Sens","v":1.044},11.078695195654403,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2074,134,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},13.425702629621025,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,6)+Sens","v":1.044},11.566157784263197,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2075,135,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},14.003007842694728,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,6)+Sens","v":1.044},12.075068726770779,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2076,136,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},14.605137179930601,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,6)+Sens","v":1.044},12.606371750748693,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2077,137,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},15.233158078667616,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,6)+Sens","v":1.044},13.161052107781636,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2078,138,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},15.888183876050322,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,6)+Sens","v":1.044},13.740138400524028,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2079,139,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},16.571375782720484,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},14.344704490147086,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2080,140,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},17.283944941377463,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},14.961526783223409,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2081,141,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},18.027154573856691,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},15.604872434902015,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2082,142,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},18.802322220532528,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},16.275881949602802,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2083,143,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},19.610822076015424,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},16.975744873435723,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2084,144,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},20.454087425284087,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},17.705701902993457,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2085,145,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},21.333613184571302,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},18.467047084822173,null,{"$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":2086},{"$f":"1+B67","v":146},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},22.250958551507868,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},19.261130109469526,null,{"$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,{"$f":"IF(B68<=120,AF68*AK68*AL68*AM68,\"\")","v":""}]
[2087,147,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},23.207749769222705,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},{"$f":"O68*N68","v":20.089358704176714},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,""]
[2088,148,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":124960.98865760125},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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},24.205683009299278,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},20.95320112845631,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2089,149,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},25.246527378699145,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},21.854188776979932,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2090,150,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},26.332128055983208,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},22.793918894390067,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2091,151,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},27.464409562390486,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},23.77405740684884,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2092,152,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},28.645379173573275,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},24.796341875343337,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2093,153,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},29.877130478036925,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},25.862584575983099,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2094,154,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},31.161847088592509,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},26.974675712750372,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2095,155,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},32.501806513401988,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},28.134586768398638,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2096,156,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},33.899384193478269,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},29.344373999439778,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2097,157,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},35.357057713797829,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},30.606182081415685,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2098,158,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},36.877411195491135,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},31.922247910916557,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2099,159,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},38.463139876897252,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},33.294904571085965,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2100,160,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},40.117054891603829,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},34.726585467642657,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2101,161,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},41.842088251942791,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},36.219828642751288,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2102,162,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},43.641298046776328,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},37.777281274389594,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2103,163,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},45.51787386278771,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},39.401704369188344,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2104,164,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},47.47514243888758,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},41.095977657063443,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2105,165,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},49.516573563759742,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},42.863104696317166,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2106,166,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},51.645786227001409,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},44.706218198258803,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2107,167,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},53.866555034762463,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},46.628585580783927,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2108,168,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},56.182816901257247,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},48.633614760757631,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2109,169,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},58.598678028011307,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},50.724860195470207,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2110,170,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":124960.98865760125},null,{"$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$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},61.118421183215787,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,6)+Sens","v":1.0429999999999999},52.906029183875425,null,{"$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$3),\"\")","v":""},"","","","",null,null,""]
[2111,171,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":15415.233733785601},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":1816.9197548040001},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":153164.46438218746},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":124960.98865760125},null,null,87.951741370044488,null,63.746513294094065,null,55.180988438782066,null,{"$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":397552.37087010231},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP95*AP96","v":0},"Aggregate"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AP97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"SUM(AO3:AP3)*AP96","v":0}]

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

{"sheet":"Lookups","index":6,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,7,1,7],[0,8,1,8],[0,14,0,15]]}
[null,"Medical","Medicare ","LTC Inst.","LTC Non-","Mortality","Mortality","Institutional\nLTC Rate","Non-Inst.\nLTC Rate",null,{"$f":"ToolYear - 1 & \" Discount\"","v":"2020 Discount"},2.2100000000000002E-2,null,null,"MP-2017 Ultimate",null,null,"Medical","Medicare ","LTC Inst.","LTC Non-",null,"Mortality","Mortality"]
["Age","Cost","Cost","Cost","Inst. Cost","Male","Female",null,null,null,{"$f":"ToolYear & \" Discount\"","v":"2021 Discount"},2.1600000000000001E-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$94),1))","v":45821.741658752646},0,{"$f":"T3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},{"$f":"W3*(1-O3)^(ToolYear-MortBaseYear)","v":8.3714126773189971E-4},{"$f":"X3*(1-P3)^(ToolYear-MortBaseYear)","v":3.0889169771925709E-4},4.0000000000000002E-4,1.9E-3,null,null,null,null,20,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.3499999999999996E-4,3.4499999999999998E-4,null,"Sources"]
[{"$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$94),1))","v":45821.741658752646},0,{"$f":"T4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.5952472408836768E-4,3.2679846280443144E-4,4.0000000000000002E-4,1.9E-3,null,null,"Int Rt",null,21,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.6000000000000002E-4,3.6499999999999998E-4,null,"Mortality Assumption"]
[22,{"$f":"R5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.5952472408836768E-4,3.4022853661831221E-4,4.0000000000000002E-4,1.9E-3,null,null,2.2100000000000002E-2,null,22,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.6000000000000002E-4,3.8000000000000002E-4,null,"Medical, Medicare, and LTC Costs"]
[23,{"$f":"R6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.5057134154578043E-4,3.4918191916089936E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,23,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.5E-4,3.8999999999999999E-4,null,"LTC Probabilities"]
[24,{"$f":"R7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.4609465027448685E-4,3.6261199297478008E-4,4.0000000000000002E-4,1.9E-3,null,null,"Sens",null,24,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.4499999999999998E-4,4.0499999999999998E-4,null,"Discount Rate"]
[25,{"$f":"R8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.4609465027448685E-4,3.8051875805995437E-4,4.0000000000000002E-4,1.9E-3,null,null,0,null,25,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.4499999999999998E-4,4.2499999999999998E-4,null,"2018 Milliman Letter"]
[26,{"$f":"R9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.6400141535966125E-4,4.1185559695900949E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,26,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.6500000000000004E-4,4.6000000000000001E-4]
[27,{"$f":"R10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.8190818044483555E-4,4.3423905331547736E-4,4.0000000000000002E-4,1.9E-3,null,null,"ExFlg",null,27,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,9.8499999999999998E-4,4.8499999999999997E-4]
[28,{"$f":"R11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},8.9981494553000984E-4,4.6557589221453253E-4,4.0000000000000002E-4,1.9E-3,null,null,0,null,28,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.005E-3,5.2000000000000006E-4]
[29,{"$f":"R12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},9.2219840188647781E-4,4.969127311135876E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,29,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.0300000000000001E-3,5.5500000000000005E-4]
[30,{"$f":"R13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},9.40105166971652E-4,5.2377287874134904E-4,4.0000000000000002E-4,1.9E-3,null,null,"Valuation Year",null,30,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.0499999999999999E-3,5.8500000000000002E-4]
[31,{"$f":"R14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},9.6248862332811997E-4,5.5958640891169773E-4,4.0000000000000002E-4,1.9E-3,null,null,2018,null,31,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.075E-3,6.2500000000000001E-4]
[32,{"$f":"R15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},9.8487207968458784E-4,5.9539993908204632E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,32,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.0999999999999998E-3,6.6500000000000001E-4]
[33,{"$f":"R16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.007255536041056E-3,6.3121346925239501E-4,4.0000000000000002E-4,1.9E-3,null,null,"Tool Year",null,33,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.1250000000000001E-3,7.0500000000000001E-4]
[34,{"$f":"R17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.0341156836688173E-3,6.7598038196533085E-4,4.0000000000000002E-4,1.9E-3,null,null,2021,null,34,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.155E-3,7.5500000000000003E-4]
[35,{"$f":"R18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.0654525225678724E-3,7.162706034069729E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,35,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.1900000000000001E-3,7.9999999999999993E-4]
[36,{"$f":"R19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.101266052738221E-3,7.6551420739120243E-4,4.0000000000000002E-4,1.9E-3,null,null,"Mortality Base",null,36,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.23E-3,8.5499999999999997E-4]
[37,{"$f":"R20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.1415562741798632E-3,8.1475781137543184E-4,4.0000000000000002E-4,1.9E-3,null,null,2010,null,37,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.2750000000000001E-3,9.1E-4]
[38,{"$f":"R21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.1907998781640926E-3,8.6400141535966115E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,38,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.33E-3,9.6499999999999993E-4]
[39,{"$f":"R22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.2489968646909092E-3,9.2219840188647781E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,39,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.395E-3,1.0300000000000001E-3]
[40,{"$f":"R23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.3116705424890192E-3,9.8487207968458806E-4,4.0000000000000002E-4,1.9E-3,null,null,null,null,40,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.4649999999999999E-3,1.1000000000000001E-3]
[41,{"$f":"R24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.3877742941010101E-3,1.0520224487539918E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,41,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.5499999999999999E-3,1.175E-3]
[42,{"$f":"R25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.4728314282555883E-3,1.1236495090946889E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,42,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.645E-3,1.255E-3]
[43,{"$f":"R26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.5668419449527532E-3,1.1952765694353863E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,43,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.7499999999999998E-3,1.335E-3]
[44,{"$f":"R27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.6698058441925057E-3,1.2758570123186706E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,44,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,1.8649999999999999E-3,1.4250000000000001E-3]
[45,{"$f":"R28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221053.57832456246},{"$f":"U28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156703.88241216497},1.7906765085174325E-3,1.5220750322398177E-3,4.0000000000000002E-4,1.9E-3,null,null,null,null,45,0.01,0.01,null,38510.04,0,193708.5,137319.07999999999,null,2E-3,1.7000000000000001E-3]
[46,{"$f":"R29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220871.43679935124},{"$f":"U29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156588.12137927883},2.3144493872587816E-3,1.6429456965647443E-3,4.4000000000000002E-4,2.1099999999999999E-3,null,null,null,null,46,0.01,0.01,null,38510.04,0,193548.89,137217.639,null,2.5850000000000001E-3,1.8349999999999998E-3]
[47,{"$f":"R30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220689.29527413996},{"$f":"U30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156472.36034639273},2.5069471119244053E-3,1.7817231259748454E-3,4.8000000000000001E-4,2.32E-3,null,null,null,null,47,0.01,0.01,null,38510.04,0,193389.28,137116.198,null,2.8E-3,1.99E-3]
[48,{"$f":"R31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220507.15374892869},{"$f":"U31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156356.59931350657},2.7173516016752042E-3,1.9205005553849465E-3,5.2000000000000006E-4,2.5300000000000001E-3,null,null,null,null,48,0.01,0.01,null,38510.04,0,193229.66999999998,137014.75699999998,null,3.0350000000000004E-3,2.1450000000000002E-3]
[49,{"$f":"R32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220325.01222371747},{"$f":"U32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156240.83828062046},2.9411861652398827E-3,2.0816614411515153E-3,5.6000000000000006E-4,2.7400000000000002E-3,null,null,null,null,49,0.01,0.01,null,38510.04,0,193070.06,136913.31599999999,null,3.2849999999999997E-3,2.3249999999999998E-3]
[50,{"$f":"R33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220142.87069850622},{"$f":"U33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156125.07724773436},3.1784508026184428E-3,2.2517757094606713E-3,6.0000000000000006E-4,2.9500000000000004E-3,null,null,null,null,50,0.01,0.01,null,38510.04,0,192910.45,136811.875,null,3.5500000000000002E-3,2.5149999999999999E-3]
[51,{"$f":"R34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219960.72917329497},{"$f":"U34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156009.31621484822},3.4112387487257091E-3,2.5069471119244058E-3,6.4000000000000005E-4,3.1600000000000005E-3,null,null,null,null,51,0.01,0.01,null,38510.04,0,192750.84,136710.43400000001,null,3.81E-3,2.8000000000000004E-3]
[52,{"$f":"R35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219778.58764808369},{"$f":"U35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":155893.55518196212},{"$f":"W35*(1-O35)^(ToolYear-MortBaseYear)","v":3.6529800773755627E-3},{"$f":"X35*(1-P35)^(ToolYear-MortBaseYear)","v":2.7889786620159014E-3},6.8000000000000005E-4,3.3700000000000002E-3,null,null,null,null,52,0.01,0.01,null,38510.04,0,192591.22999999998,136608.99300000002,null,4.0800000000000003E-3,3.1150000000000001E-3]
[{"$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$94),1))","v":45821.741658752646},0,{"$f":"T36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219596.44612287247},{"$f":"U36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":155777.79414907595},3.8991980972967097E-3,3.1068237422777457E-3,7.2000000000000005E-4,3.5800000000000003E-3,null,null,null,null,53,0.01,0.01,null,38510.04,0,192431.62,136507.552,null,4.3550000000000004E-3,3.47E-3]
[54,{"$f":"R37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":45821.741658752646},0,{"$f":"T37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219414.30459766122},{"$f":"U37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":155662.03311618985},4.1677995735743241E-3,3.4515289701673511E-3,7.6000000000000004E-4,3.7900000000000004E-3,null,null,null,null,54,0.01,0.01,null,38510.04,0,192272.01,136406.111,null,4.6550000000000003E-3,3.8549999999999999E-3]
[55,{"$f":"R38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":46522.381657006081},0,{"$f":"T38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219232.16307244997},{"$f":"U38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":155546.27208330375},4.4543078149371137E-3,3.8320477282273056E-3,8.0000000000000004E-4,4.0000000000000001E-3,null,null,null,null,55,0.01,0.01,null,39098.879999999997,0,192112.4,136304.67000000001,null,4.9750000000000003E-3,4.28E-3]
[56,{"$f":"R39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":47233.730438603525},0,{"$f":"T39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219137.54409831425},{"$f":"U39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":155093.67255623016},4.7811062777415453E-3,4.2483800164576091E-3,9.0000000000000008E-4,4.4000000000000003E-3,null,null,null,null,56,0.01,0.01,null,39696.720000000001,0,192029.48571428572,135908.05857142858,null,5.3400000000000001E-3,4.7450000000000001E-3]
[57,{"$f":"R40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":47955.930787322883},0,{"$f":"T40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219042.92512417852},{"$f":"U40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":154641.0730291566},5.157148344530205E-3,4.7050025261295538E-3,1E-3,4.7999999999999996E-3,null,null,null,null,57,0.01,0.01,null,40303.68,0,191946.57142857142,135511.44714285716,null,5.7599999999999995E-3,5.2550000000000001E-3]
[58,{"$f":"R41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":49674.904689701762},0,{"$f":"T41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218948.30615004283},{"$f":"U41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":154188.47350208301},5.5958640891169767E-3,5.188485183429261E-3,1.1000000000000001E-3,5.1999999999999998E-3,null,null,null,null,58,0.01,0.01,null,41748.36,0,191863.65714285715,135114.83571428573,null,6.2500000000000003E-3,5.7949999999999998E-3]
[59,{"$f":"R42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":51455.561184142076},0,{"$f":"T42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218853.68717590711},{"$f":"U42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":153735.87397500945},6.1062068940444447E-3,5.7033046796280224E-3,1.2000000000000001E-3,5.5999999999999999E-3,null,null,null,null,59,0.01,0.01,null,43244.88,0,191780.74285714285,134718.2242857143,null,6.8199999999999997E-3,6.3699999999999998E-3]
[60,{"$f":"R43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":53299.899243534717},0,{"$f":"T43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218759.06820177138},{"$f":"U43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":153283.2744479359},6.6881767593126099E-3,6.2315542496406652E-3,1.2999999999999999E-3,6.0000000000000001E-3,null,null,null,null,60,0.01,0.01,null,44794.92,0,191697.82857142857,134321.61285714287,null,7.4699999999999992E-3,6.96E-3]
[61,{"$f":"R44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":55210.488975882239},0,{"$f":"T44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218664.44922763566},{"$f":"U44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":152830.67492086231},7.3417736849214722E-3,6.7956173498236565E-3,1.4000000000000002E-3,6.3999999999999994E-3,null,null,null,null,61,0.01,0.01,null,46400.639999999999,0,191614.91428571427,133925.00142857144,null,8.199999999999999E-3,7.5899999999999995E-3]
[62,{"$f":"R45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":57189.614921631364},0,{"$f":"T45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218569.83025349997},{"$f":"U45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":152378.07539378875},8.06252097959974E-3,7.3820639063631142E-3,1.5E-3,6.7999999999999996E-3,null,null,null,null,62,0.01,0.01,null,48063.96,0,191532,133528.39000000001,null,9.0050000000000009E-3,8.2449999999999989E-3]
[63,{"$f":"R46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":60617.139510600959},0,{"$f":"T46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":217990.28903691869},{"$f":"U46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":153413.83200382249},8.8369885695335302E-3,8.0088006843442167E-3,1.7600000000000001E-3,7.4399999999999996E-3,null,null,null,null,63,0.01,0.01,null,50944.56,0,191024.15,134436.02000000002,null,9.8700000000000003E-3,8.9449999999999998E-3]
[64,{"$f":"R47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":64250.129955997436},0,{"$f":"T47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":217410.74782033745},{"$f":"U47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":154449.58861385626},9.6606997634515503E-3,8.6937344488521341E-3,2.0200000000000001E-3,8.0800000000000004E-3,null,null,null,null,64,0.01,0.01,null,53997.84,0,190516.3,135343.65000000002,null,1.0790000000000001E-2,9.7099999999999999E-3]
[65,{"$f":"R48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":13796.0019445248},{"$f":"S48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":216831.20660375623},{"$f":"U48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":155485.34522388998},1.0551561326438972E-2,9.4592486562433374E-3,2.2799999999999999E-3,8.7200000000000003E-3,null,null,null,null,65,0.01,0.01,null,11704.56,1617,190008.45,136251.28,null,1.1785E-2,1.0565E-2]
[66,{"$f":"R49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14008.1654389248},{"$f":"S49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":216251.66538717496},{"$f":"U49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156521.10183392372},1.1527480023580974E-2,1.0318773380331705E-2,2.5399999999999997E-3,9.3600000000000003E-3,null,null,null,null,66,0.01,0.01,null,11884.56,1617,189500.6,137158.91,null,1.2875000000000001E-2,1.1525000000000001E-2]
[67,{"$f":"R50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14223.440664576001},{"$f":"S50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":215672.12417059371},{"$f":"U50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":157556.85844395749},1.2601885928691433E-2,1.1276785312388531E-2,2.8E-3,0.01,null,null,null,null,67,0.01,0.01,null,12067.2,1617,188992.75,138066.54,null,1.4075000000000001E-2,1.2594999999999999E-2]
[68,{"$f":"R51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14442.1105061376},{"$f":"S51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":215026.34967211745},{"$f":"U51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":158141.75629432948},1.382402264575458E-2,1.2355667908770284E-2,3.3999999999999998E-3,1.1039999999999999E-2,null,null,null,null,68,0.01,0.01,null,12252.72,1617,188426.86,138579.084,null,1.5440000000000001E-2,1.38E-2]
[69,{"$f":"R52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14664.033521280002},{"$f":"S52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":214380.57517364121},{"$f":"U52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":158726.65414470146},1.5229703704940761E-2,1.3577804625833431E-2,4.0000000000000001E-3,1.208E-2,null,null,null,null,69,0.01,0.01,null,12441,1617,187860.97,139091.628,null,1.7009999999999997E-2,1.5164999999999998E-2]
[70,{"$f":"R53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14889.492594662403},{"$f":"S53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":213734.80067516494},{"$f":"U53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":159311.5519950735},1.6850265945149039E-2,1.4965578919934443E-2,4.5999999999999999E-3,1.312E-2,null,null,null,null,70,0.01,0.01,null,12632.28,1617,187295.08,139604.17200000002,null,1.882E-2,1.6715000000000001E-2]
[71,{"$f":"R54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15118.346283955199},{"$f":"S54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":213089.02617668873},{"$f":"U54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":159896.44984544549},1.8699139440193292E-2,1.6545850938701076E-2,5.1999999999999998E-3,1.4159999999999999E-2,null,null,null,null,71,0.01,0.01,null,12826.439999999999,1617,186729.19,140116.71600000001,null,2.0885000000000001E-2,1.848E-2]
[72,{"$f":"R55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15350.736031487999},{"$f":"S55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":212443.25167821246},{"$f":"U55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":160481.34769581747},2.0812137720243862E-2,1.8345480829761097E-2,5.7999999999999996E-3,1.52E-2,null,null,null,null,72,0.01,0.01,null,13023.599999999999,1617,186163.3,140629.26,null,2.3245000000000002E-2,2.0490000000000001E-2]
[73,{"$f":"R56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15519.3352883712},{"$f":"S56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":211764.36053878869},{"$f":"U56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":160810.35273665175},2.3193737476572045E-2,2.0391328740742263E-2,7.3999999999999995E-3,1.7160000000000002E-2,null,null,null,null,73,0.01,0.01,null,13166.64,1617,185568.38999999998,140917.56600000002,null,2.5905000000000001E-2,2.2775E-2]
[74,{"$f":"R57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15689.7732955392},{"$f":"S57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":211085.46939936496},{"$f":"U57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161139.35777748597},2.5861845474263019E-2,2.2705778128001047E-2,8.9999999999999993E-3,1.9120000000000002E-2,null,null,null,null,74,0.01,0.01,null,13311.24,1617,184973.47999999998,141205.872,null,2.8885000000000001E-2,2.5360000000000001E-2]
[75,{"$f":"R58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15861.908610662402},{"$f":"S58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":210406.57825994122},{"$f":"U58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161468.36281832025},2.8825415095859373E-2,2.5311212447893909E-2,1.06E-2,2.1080000000000002E-2,null,null,null,null,75,0.01,0.01,null,13457.28,1617,184378.57,141494.17800000001,null,3.2195000000000001E-2,2.827E-2]
[76,{"$f":"R59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16036.1655607296},{"$f":"S59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":209727.68712051748},{"$f":"U59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161797.36785915447},3.2120259871531442E-2,2.8171818170250506E-2,1.2199999999999999E-2,2.3040000000000001E-2,null,null,null,null,76,0.01,0.01,null,13605.119999999999,1617,183783.66,141782.484,null,3.5874999999999997E-2,3.1465E-2]
[77,{"$f":"R60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16212.119818752002},{"$f":"S60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":209048.79598109372},{"$f":"U60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162126.37289998872},3.5791146713992181E-2,3.1256258456171783E-2,1.38E-2,2.5000000000000001E-2,null,null,null,null,77,0.01,0.01,null,13754.400000000001,1617,183188.75,142070.79,null,3.9974999999999997E-2,3.4909999999999997E-2]
[78,{"$f":"R61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16244.085785241601},{"$f":"S61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":209860.15368430744},{"$f":"U61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162528.49017211949},3.9887319227225812E-2,3.4577963379471624E-2,1.6920000000000001E-2,2.7720000000000002E-2,null,null,null,null,78,0.01,0.01,null,13781.52,1617,183899.74,142423.16400000002,null,4.4550000000000006E-2,3.8620000000000002E-2]
[79,{"$f":"R62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16276.0517517312},{"$f":"S62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":210671.5113875212},{"$f":"U62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162930.60744425023},4.4466974397759144E-2,3.8141409631421312E-2,2.0039999999999999E-2,3.0440000000000002E-2,null,null,null,null,79,0.01,0.01,null,13808.64,1617,184610.72999999998,142775.538,null,4.9665000000000001E-2,4.2599999999999999E-2]
[80,{"$f":"R63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16308.159160550402},{"$f":"S63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":211482.86909073495},{"$f":"U63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163332.724716381},4.9619646051018054E-2,4.1977934050919909E-2,2.316E-2,3.3160000000000002E-2,null,null,null,null,80,0.01,0.01,null,13835.880000000001,1617,185321.72,143127.91200000001,null,5.5419999999999997E-2,4.6884999999999996E-2]
[81,{"$f":"R64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16340.2665693696},{"$f":"S64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":212294.22679394871},{"$f":"U64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163734.8419885117},5.5416961247343244E-2,4.6109920094323895E-2,2.6279999999999998E-2,3.5880000000000002E-2,null,null,null,null,81,0.01,0.01,null,13863.119999999999,1617,186032.71,143480.28599999999,null,6.1894999999999999E-2,5.1500000000000004E-2]
[82,{"$f":"R65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16372.515420518401},{"$f":"S65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":213105.58449716243},{"$f":"U65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":164136.95926064247},6.1903686899447648E-2,5.0600041439431344E-2,2.9399999999999999E-2,3.8600000000000002E-2,null,null,null,null,82,0.01,0.01,null,13890.48,1617,186743.69999999998,143832.66,null,6.9140000000000007E-2,5.6514999999999996E-2]
[83,{"$f":"R66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16232.204629555199},{"$f":"S66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":211267.61092457621},{"$f":"U66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":163052.46116307774},6.95409222082745E-2,5.5497541690226526E-2,3.4979999999999997E-2,4.3240000000000001E-2,null,null,null,null,83,0.01,0.01,null,13771.439999999999,1617,185133.09,142882.318,null,7.7670000000000003E-2,6.1984999999999998E-2]
[84,{"$f":"R67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16093.025377228802},{"$f":"S67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":209429.63735198995},{"$f":"U67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":161967.96306551297},{"$f":"W67*(1-O67)^(ToolYear-MortBaseYear)","v":7.8225703274584044E-2},{"$f":"X67*(1-P67)^(ToolYear-MortBaseYear)","v":6.0950151658662105E-2},4.0559999999999999E-2,4.7880000000000006E-2,null,null,null,null,84,0.01,0.01,null,13653.36,1617,183522.47999999998,141931.976,null,8.7370000000000003E-2,6.8074999999999997E-2]
[{"$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$94),1))","v":15955.119105868802},{"$f":"S68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":207591.66377940372},{"$f":"U68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":160883.46496794824},8.7537221118874686E-2,6.7065311935249144E-2,4.614E-2,5.2520000000000004E-2,null,null,null,null,85,0.01,0.01,null,13536.36,1617,181911.87,140981.63400000002,null,9.7769999999999996E-2,7.4904999999999999E-2]
[86,{"$f":"R69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15818.344373145601},{"$f":"S69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":205753.69020681744},{"$f":"U69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":159798.96687038351},9.7539019863068482E-2,7.3920630105745802E-2,5.1720000000000002E-2,5.7160000000000002E-2,null,null,null,null,86,9.9000000000000008E-3,9.9000000000000008E-3,null,13420.32,1617,180301.25999999998,140031.29200000002,null,0.10882,8.2470000000000002E-2]
[87,{"$f":"R70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15682.842621388801},{"$f":"S70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":203915.71663423121},{"$f":"U70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":158714.46877281874},0.10832029873544823,8.1630996401477696E-2,5.7299999999999997E-2,6.1800000000000001E-2,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,13305.36,1617,178690.65,139080.95000000001,null,0.12058000000000001,9.0870000000000006E-2]
[88,{"$f":"R71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15548.472408268803},{"$f":"S71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":199229.71194015996},{"$f":"U71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":154303.36415126326},0.11974969814984951,9.0112423526078025E-2,6.7180000000000004E-2,6.6220000000000001E-2,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,13191.36,1617,174584.32000000001,135215.51400000002,null,0.13315500000000002,0.10020000000000001]
[89,{"$f":"R72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":194543.70724608871},{"$f":"U72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":149892.25952970772},0.13221090112029912,9.9659538036414586E-2,7.7060000000000003E-2,7.0640000000000008E-2,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,13078.32,1617,170477.99,131350.07800000001,null,0.14668500000000001,0.11057]
[90,{"$f":"R73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":189857.70255201746},{"$f":"U73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":145481.15490815224},0.14561296601989851,0.11016055124114212,8.6940000000000003E-2,7.5060000000000002E-2,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,13078.32,1617,166371.66,127484.64200000001,null,0.16137499999999999,0.122085]
[91,{"$f":"R74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":185171.69785794622},{"$f":"U74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":141070.05028659673},0.16000806118953093,0.12169149548686935,9.6820000000000003E-2,7.9479999999999995E-2,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,13078.32,1617,162265.32999999999,123619.20600000001,null,0.17693500000000001,0.13456499999999999]
[92,{"$f":"R75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":180485.69316387497},{"$f":"U75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":136658.94566504122},0.17449009838094032,0.13392648067809429,0.1067,8.3900000000000002E-2,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,13078.32,1617,158159,119753.77,null,0.19273499999999999,0.14793000000000001]
[93,{"$f":"R76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":175021.44740753749},{"$f":"U76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":134319.35426355325},0.1891549859795254,0.14713113038571471,0.11538000000000001,8.3940000000000001E-2,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,13078.32,1617,153370.70000000001,117703.59400000001,null,0.20846999999999999,0.16215499999999999]
[94,{"$f":"R77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":169557.20165119995},{"$f":"U77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":131979.76286206522},0.20354444939475133,0.16101975554248749,0.12406,8.3979999999999999E-2,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,13078.32,1617,148582.39999999999,115653.41800000001,null,0.22408,0.17726500000000001]
[95,{"$f":"R78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":164092.95589486248},{"$f":"U78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":129640.17146057724},0.21821667696421027,0.17668085766303337,0.13274000000000002,8.4019999999999997E-2,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,13078.32,1617,143794.1,113603.24200000001,null,0.23970000000000002,0.194075]
[96,{"$f":"R79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":158628.71013852497},{"$f":"U79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":127300.58005908923},0.23369432661412351,0.19448847192517729,0.14142000000000002,8.4059999999999996E-2,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,13078.32,1617,139005.79999999999,111553.06600000001,null,0.25556499999999999,0.21268999999999999]
[97,{"$f":"R80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.24978706945261409,0.21329099765875253,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.271955,0.23222000000000001]
[98,{"$f":"R81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.26703310101163225,0.23318350947829439,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.28912499999999997,0.252475]
[99,{"$f":"R82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.28500090319733412,0.25349184381840584,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.30721500000000002,0.27324999999999999]
[100,{"$f":"R83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.3039611120261152,0.27428761955214448,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.32620499999999997,0.29436000000000001]
[101,{"$f":"R84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.32368714413623961,0.29540289276046716,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.34583999999999998,0.31562000000000001]
[102,{"$f":"R85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.34402307195366733,0.31706891979315671,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.36553999999999998,0.33689999999999998]
[103,{"$f":"R86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.36380685064830937,0.33842058056175645,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.38485499999999995,0.35799999999999998]
[104,{"$f":"R87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.38326485929595122,0.35960336965478912,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.40364999999999995,0.37873000000000001]
[105,{"$f":"R88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.40226755484401266,0.38045157713669797,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,105,4.3E-3,4.3E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.42179500000000003,0.39892]
[106,{"$f":"R89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.42117192145864535,0.40124900362606142,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,106,3.8E-3,3.8E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.43918500000000005,0.41841]
[107,{"$f":"R90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.43897733180076592,0.42098902352648526,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.455735,0.43706]
[108,{"$f":"R91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.45605086819646784,0.43998568725474979,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.47137499999999999,0.45477000000000001]
[109,{"$f":"R92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.47234285766240658,0.45814045496989414,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.48606499999999997,0.47144999999999998]
[110,{"$f":"R93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.4852335775552612,0.47591653785009608,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.496585,0.48704999999999998]
[111,{"$f":"R94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.49072907105232189,0.49072907105232189,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[112,{"$f":"R95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.49289629421790015,0.49289629421790015,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[113,{"$f":"R96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.49507221496562004,0.49507221496562004,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[114,{"$f":"R97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.497804394724222,0.497804394724222,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[115,{"$f":"R98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,115,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[116,{"$f":"R99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,116,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[117,{"$f":"R100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,117,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[118,{"$f":"R101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,118,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[119,{"$f":"R102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},0.5,0.5,0.15010000000000001,8.4099999999999994E-2,null,null,null,null,119,0,0,null,13078.32,1617,134217.5,109502.89000000001,null,0.5,0.5]
[120,{"$f":"R103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15415.233733785601},{"$f":"S103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":1816.9197548040001},{"$f":"T103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":153164.46438218746},{"$f":"U103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":124960.98865760125},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]