{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Cash-Basis ERs","Intro and Data Inputs","GASB Results","Additional Disclosures","Certification Letter","Active","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":21,"comments":6,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cash-Basis ERs","index":0,"n_rows":80,"n_cols":9,"rows_kept":80,"cut":false,"hidden":true,"merged":[[54,4,54,5],[70,2,70,7],[35,2,35,7],[36,2,36,7],[63,2,63,5],[64,2,64,6],[60,4,60,5],[61,4,61,5],[62,4,62,5],[55,4,55,5],[56,4,56,5],[57,4,57,5],[58,4,58,5],[59,4,59,5],[44,6,46,7],[47,6,49,7],[19,2,19,6],[19,7,27,7],[20,2,20,6],[31,2,31,7],[43,6,43,7],[41,2,41,5],[33,3,33,4],[39,1,39,8],[40,2,40,7],[38,1,38,8],[43,4,43,5],[34,2,34,7],[0,1,0,8],[1,2,1,7],[2,1,2,8],[6,2,6,7],[7,2,7,7],[3,2,3,7],[4,2,4,7],[5,2,5,7],[17,2,17,7],[8,2,8,7],[12,2,12,7],[13,2,13,7],[32,2,32,4],[28,2,28,7],[30,2,30,7],[29,2,29,7],[15,2,15,7],[11,2,11,7],[14,2,14,7],[9,2,9,7],[10,2,10,7],[16,2,16,7],[24,2,24,6],[18,2,18,7],[81,2,81,7],[65,2,65,7],[66,2,66,7],[73,2,73,7],[76,2,76,7],[75,2,75,7],[69,2,69,7],[67,2,67,7],[68,2,68,7],[80,1,80,8],[74,2,74,7],[72,2,72,7],[78,2,78,7],[77,2,77,7],[44,4,44,5],[50,6,51,7],[53,4,53,5],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[51,4,51,5],[50,4,50,5],[52,4,52,5]]}
[null,"OPEB Reporting for Washington State Cash-Basis Employers in PEBB"]
[]
[null,"Welcome to OSA's OPEB Liability Estimation Tool"]
[null,null,"Background"]
[null,null,"At the request of the Washington State Auditors Office (SAO), the Washington Office of the State Actuary (OSA) developed this Tool for purposes of estimating the retiree medical obligations of specific employers. As we understand, the SAO will distribute this Tool annually to approximately ten cash-basis employers who are not eligible to perform the Alternative Measurement Method (AMM) under the Governmental Accounting Standards Board (GASB) Statement No. 75. As such, the results produced by this Tool do NOT comply with GASB 75. Please review the following explanation and directions below before proceeding."]
[]
[null,null,"Intended Use"]
[null,null,"This Tool is intended to assist certain local government employers in Washington State covering employees under the Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations. Unless otherwise noted herein, this tool estimates your OPEB Liability using the same methods and assumptions as disclosed in our 2022 PEBB OPEB AMM Online Tool available on OSA's website."]
[]
[null,null,"Requirements to use this Tool"]
[null,null,"(1) Eligible employers must prepare their annual financial reporting on a cash-basis and have been provided\n      this Tool directly by qualified staff at SAO. Please do not distribute."]
[null,null,"(2) Current employees must be covered under PEBB health insurance.\n       Please see the Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1 \n       AMM Online Tool for reporting LEOFF 1 healthcare obligations."]
[null,null,"(3) Employers must have at least 100 total members. This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[null,null,"Steps to calculate your reporting results"]
[null,null,"(1) Enter all required information into the Data Inputs table below and press the Calculate button.  \n      If you need assistance with how to prepare your data, please download the PEBB OPEB AMM Online Tool \n      from our website (see link below) and review the \"Steps to Calculate your Reporting Results\" section on \n      the Intro and Data Inputs tab."]
[null,null,"http://leg.wa.gov/osa/additionalservices/Pages/OPEB.aspx"]
[null,null,"(2) In addition to printing these two pages, please print the Additional Disclosures tab within this Tool for further\n      description of the assumptions and methods used in estimating the OPEB Liability. (Note that you can\n      ignore the disclosures related to GASB 75 on the latter tab.)"]
[]
[null,null,"Data Inputs",null,null,null,null,"Note before distributing to SAO: Relink \"Intro and Data Inputs\" tab to this data inputs tab for cash-basis ER final version"]
[null,null,"Current Employees (Actives)"]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40,50,60]
[null,null,"Retirees "]
[null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[null,null,"Number Inactive",0,0,0,0]
[null,null,"Average Inactive Age",62,68,74,82]
[]
[]
[null,null,"Reporting Results"]
[]
[null,null,"Total OPEB Liability (TOL) Estimate"]
[null,null,{"$f":"\"As of June 30, \"&ToolYear","v":"As of June 30, 2022"},{"$f":"'GASB Results'!E15","v":0}]
[]
[null,null,"The OPEB Liability estimate is only intended to provide a high-level sense for today's value of all future retiree medical obligations that have been earned as of the measurement date (as required by the SAO for financial reporting purposes; other uses are not appropriate). Further, these results are calculated using assumptions and methods we selected for the entire PEBB population; and as such, your results from this Tool may vary significantly from a full actuarial valuation performed by a consulting actuary on your covered population. That said, we believe this estimate is reasonable given the intended use. If you feel any of the simplifying assumptions or methods we selected may not be appropriate based upon your circumstances, please contact OSA via email for guidance:"]
[null,null,"State.Actuary@leg.wa.gov"]
[null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[null,"OPEB Reporting for Washington State Cash-Basis Employers in PEBB (Cont'd)"]
[]
[null,null,"Assumptions and Methods"]
[]
[null,null,"Methodology",null,null,null,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY22 Tool?"}]
[null,null,"Actuarial Valuation Date",null,{"$f":"'GASB Results'!E36:F36","v":"6/30/2022"},null,"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Actuarial Measurement Date",null,{"$f":"'GASB Results'!E37:F37","v":"6/30/2022"}]
[null,null,"Actuarial Cost Method",null,{"$f":"'GASB Results'!E38:F38","v":"Entry Age"}]
[null,null,"Amortization Method",null,{"$f":"'GASB Results'!E39:F39","v":"Recognized Immediately"},null,"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[null,null,"Asset Valuation Method",null,{"$f":"'GASB Results'!E40:F40","v":"N/A (No Assets)"}]
[null,null,"Assumptions"]
[null,null,"Discount Rate1",null,null,null,"- New discount rate as of\n   June 30, 2022 ↓"]
[null,null,"Beginning of Measurement Year",null,{"$f":"'GASB Results'!E43:F43","v":2.1600000000000001E-2}]
[null,null,"End of Measurement Year",null,{"$f":"'GASB Results'!E44:F44","v":3.5400000000000001E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"'GASB Results'!E45:F45","v":"3.5% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,{"$f":"'GASB Results'!E46:F46","v":"Initial rate ranges from about 2-11%, reaching an ultimate rate of approximately 4.3% in 2075."}]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,{"$f":"'GASB Results'!E48:F48","v":"PubG.H-2010 (General)"}]
[null,null,"   Age Setback",null,{"$f":"'GASB Results'!E49:F49","v":"0 years"}]
[null,null,"   Mortality Improvements",null,{"$f":"'GASB Results'!E50:F50","v":"MP-2017 Long-Term Rates"}]
[null,null,"   Projection Period",null,{"$f":"'GASB Results'!E51:F51","v":"Generational"}]
[null,null,"Inflation Rate",null,{"$f":"'GASB Results'!E52:F52","v":2.75E-2}]
[null,null,"Post-Retirement Participation %",null,{"$f":"'GASB Results'!E53:F53","v":0.65}]
[null,null,"Percentage with Spouse Coverage",null,{"$f":"'GASB Results'!E54:F54","v":0.45}]
[null,null,"1Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"2Trend rate assumptions vary by medical plan. For additional detail on the \n  healthcare trend rates, please see OSA's 2020 PEBB OPEB Actuarial Valuation Report."]
[]
[null,null,"Actuarial Certification"]
[]
[null,null,"This OPEB Liability Estimation Tool relies on inputs from users with respect to eligible counts and average ages.  We have made efforts to screen for unreasonable user inputs by taking steps such as requiring users to include positive integers and appropriate figures for each of the four Current Employee and Retiree cohorts. However given the nature of this Tool, the ultimate responsibility of the accuracy of the inputs, and in effect the results, falls on the user of the Tool. In other words, OSA cannot take responsibility for the results if user inputs are not reasonable and accurate."]
[]
[null,null,"We relied on an Excel model to produce this Tool. The model mirrors the approach taken to produce our \n2020 PEBB OPEB Actuarial Valuation Report (AVR) but utilizes a more flexible, simplified structure. We believe these limitations are reasonable given the purpose of the measurement. To assess the general operation of this model, we reviewed the output for reasonableness; this includes comparing the results to the linked valuation report. We are not aware of any known weaknesses of the model that have a material impact on the results. Additionally, we considered how the use of different inputs to the model (e.g., assumptions/methods) produce different results and evaluated the relative impacts to our expectations; this allows us to gain a deeper knowledge of the model’s important dependencies and major sensitivities. The use of the model for this analysis is appropriate given it’s intended purpose."]
[]
[null,null,"I believe that the assumptions and methods used in this Tool are reasonable and appropriate for the primary purpose stated above. The use of another set of assumptions and methods, however, could also be reasonable and could produce materially different results."]
[]
[null,null,"In my opinion, all methods, assumptions, and calculations are appropriate and in conformity with the Actuarial Standards of Practice (ASOPs) as of the date of this publication. The undersigned, with actuarial credentials, meets the Qualification Standards of the American Academy of Actuaries to render the actuarial opinions contained herein.  While this communication and associated disclosures in the Tool are intended to be complete, I am available to offer extra advice and explanations as needed."]
[]
[null,null,"Kyle Stineman, ASA, MAAA\nActuary"]
[]
[null,null,"OSA distributed this tool to SAO in November, 2022."]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]

{"sheet":"Intro and Data Inputs","index":1,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[10,2,10,7],[19,2,19,7],[36,2,36,7],[35,2,35,7],[31,2,31,6],[25,4,25,6],[30,4,30,6],[0,1,0,8],[2,1,2,8],[20,2,20,6],[17,2,17,7],[26,2,26,6],[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,2,12,7],[4,2,4,7],[18,2,18,7],[5,2,5,7],[1,2,1,7],[11,2,11,7],[3,2,3,7],[6,2,6,7],[38,1,38,8],[25,2,25,3],[21,2,21,6],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[30,2,30,3],[32,2,32,7],[20,7,31,7],[33,2,33,7],[34,2,34,7]]}
[null,"GASB 75 Alternative Measurement Method for PEBB"]
[]
[null,"Welcome to the Office of the State Actuary's (OSA) PEBB OPEB AMM Online Tool for FY 2022"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist employers covering employees under Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board (GASB) Statement No. 75. Please review the following explanation and directions below, along with the Additional Disclosures and Certification Letter before proceeding."]
[]
[null,null,"Requirements to Use this Tool"]
[null,null,"(1) Employers must be non-state entities. State employers and employers outside the state of Washington\n      are not eligible to use this Tool."]
[null,null,"(2) Current employees must be covered under PEBB health insurance.\n       Please see the Law Enforcement Officers' and Fire Fighters' Retirement System Plan 1 OPEB AMM\n       Online Tool for reporting LEOFF 1 healthcare obligations associated with these members."]
[null,null,"(3) Employers must have less than 100 total members. This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros. For Excel versions 2010 or greater, there should be a tan strip across the top of the\n      screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and payroll of covered current employees. The WA Health Care\n      Authority can assist with providing member information on participating retirees. Please see the\n      Additional Disclosures for further guidance."]
[null,null,"(3) Group your member information by status and age divisions according to the Data Inputs table below. \n      Important note, do not include covered spouses in the retiree count and member statistics. "]
[null,null,"(4) Calculate average age for each age division of current employees and retirees. "]
[null,null,"(5) Copy your data into the Data Inputs table below. There has been an effort by OSA to screen unreasonable\n      inputs into the Tool. However, the ultimate responsibility of the accuracy of the inputs, and in effect the\n      results, falls on the user of the Tool. "]
[null,null,"(6) Enter your ending Total OPEB Liability from the prior year reporting (if available). This will serve as the\n      beginning Total OPEB Liability for this year. The Tool will estimate a beginning OPEB liability if you did not\n      report OPEB liabilities last year. "]
[null,null,"(7) Press the Calculate button. Please print the entire workbook for your records (5 pages). "]
[]
[null,null,"Data Inputs"]
[null,null,"Current Employees (Actives)"]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40,50,60]
[null,null,"Annual Covered Employee Payroll =  ",null,0]
[null,null,"Retirees "]
[null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[null,null,"Number Inactive",0,0,0,0]
[null,null,"Average Inactive Age",62,68,74,82]
[null,null,"Beginning Total OPEB Liability* =  ",null,0]
[null,null,"*Enter $0 if you did not report OPEB liabilities last year; the Tool will estimate a beginning Total OPEB Liability for you. "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Page 1 of 5"]

{"sheet":"GASB Results","index":2,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[[5,5,6,6],[26,5,26,6],[24,5,24,6],[25,5,25,6],[23,5,23,6],[22,5,22,6],[7,5,9,6],[10,5,11,6],[29,2,29,6],[10,2,10,3],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[6,2,6,3],[11,2,11,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[4,5,4,6],[8,2,8,3],[7,2,7,3],[2,5,2,6],[3,5,3,6],[57,1,57,7],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[46,4,46,5],[47,4,47,5],[53,4,53,5],[0,1,0,7],[45,4,45,5],[55,2,55,5],[54,2,54,5],[27,5,28,6],[48,4,48,5],[49,4,49,5],[50,4,50,5],[51,4,51,5],[52,4,52,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[17,2,17,3],[19,2,19,4],[9,2,9,3]]}
[null,"PEBB - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \" & ToolYear","v":"Measurement Date of June 30, 2022"}]
[null,null,"Total OPEB Liability (TOL)",null,null,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY22 Tool?"}]
[null,null,"Service Cost",null,{"$f":"IF('Intro and Data Inputs'!E31>0, ROUND(Log!L5*('Intro and Data Inputs'!E31/Log!L6), 0), ROUND(Log!L5,0))","v":0},"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!S1+E10*((1+Lookups!S1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E31>0, -ROUND(Log!L7/VLOOKUP(ToolYear, Trends!$A$3:$P$94,16,FALSE) * 'Intro and Data Inputs'!E31/Log!L6, 0), -ROUND(Log!L7/VLOOKUP(ToolYear, Trends!$A$3:$P$94,16,FALSE),0))","v":0}]
[null,null,"Other",null,0,"- New discount rate as of\n   June 30, 2022 ↓"]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0}]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E31>0, 'Intro and Data Inputs'!E31, ROUND((Log!L6-E6-E10)/(1+Lookups!S1),0))","v":0}]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E26","v":0}]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E15/E17, \"N/A\")","v":"N/A"}]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" &  ToolYear","v":"OPEB Expense for Fiscal Year Ending June 30, 2022"}]
[null,null,null,"Service Cost ",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A*","*See Additional Disclosures tab for \n  more details and guidance."]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"E37","v":"6/30/2022"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"\"6/30/\"&Lookups!S32","v":"6/30/2022"}]
[null,null,"Actuarial Cost Method",null,"Entry Age"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate1"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!S1","v":2.1600000000000001E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!S2","v":3.5400000000000001E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"GSG*100&\"% + Service-Based Increases\"","v":"3.5% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,"Initial rate ranges from about 2-11%, reaching an ultimate rate of approximately 4.3% in 2075."]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,"PubG.H-2010 (General)"]
[null,null,"   Age Setback",null,"0 years"]
[null,null,"   Mortality Improvements",null,"MP-2017 Long-Term Rates"]
[null,null,"   Projection Period",null,"Generational"]
[null,null,"Inflation Rate",null,2.75E-2]
[null,null,"Post-Retirement Participation Percentage",null,{"$f":"Lookups!S8","v":0.65}]
[null,null,"Percentage with Spouse Coverage",null,{"$f":"Lookups!S26","v":0.45}]
[null,null,"1Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"2Trend rate assumptions vary by medical plan. For additional detail on the healthcare trend rates, please\n  see our PEBB OPEB Healthcare Trend Assumptions webpage."]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":3,"n_rows":59,"n_cols":4,"rows_kept":59,"cut":false,"hidden":false,"merged":[[59,1,59,3],[0,1,0,3],[38,2,39,2]]}
[null,"PEBB - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying GASB 75 actuarial valuation we performed for the state."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,{"$f":"\"We assume the inputs you provide are as of the measurement date of 6/30/\" &ToolYear& \". If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance.\"","v":"We assume the inputs you provide are as of the measurement date of 6/30/2022. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance."}]
[]
[null,null,"The WA Health Care Authority can assist with providing member information on participating retirees. Information can be requested through the FUZE system. An eLearning video on this topic can be accessed at:"]
[null,null,"SAO - OPEB for BARS Cash Basis Governments"]
[]
[null,null,"Unless readily identifiable by the user of this tool, we inherently assume that there are no inactive members entitled to but not currently receiving a benefit. In other words, certain members who stopped working may be eligible to join PEBB as a retiree at a later date."]
[]
[null,null,"Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/\" &ToolYear& \" measurement date, you will include the dollar amount of benefits paid between the measurement and reporting date in your accounting results.\"&\" Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2022 measurement date, you will include the dollar amount of benefits paid between the measurement and reporting date in your accounting results. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"Based on your data inputs, we estimate your first-year projected monthly subsidy is $\"&ROUND(Log!L12/12,0)&\". If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool.\"","v":"Based on your data inputs, we estimate your first-year projected monthly subsidy is $0. If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/\" &ToolYear& \" reporting date, your estimated transactions subsequent to the measurement date would be $\"&ROUND(Log!L12/12,0)&\" x 6 = $\"&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 $\"&ROUND(Log!L12/12,0)&\" x 12 = $\"&ROUND(Log!L12,0)&\". Other methods of determining these liabilities may also be reasonable.\"","v":"In other words, if you have a 12/31/2022 reporting date, your estimated transactions subsequent to the measurement date would be $0 x 6 = $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 $0 x 12 = $0. Other methods of determining these liabilities may also be reasonable."}]
[]
[null,null,"PEBB OPEB valuation from OSA relied upon for purposes of this AMM Online Tool."]
[null,null,"OPEB Actuarial Valuation for the State’s June 30, 2022, Fiscal Year-End"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ We assumed 2/3 of members select a UMP plan and 1/3 select a Kaiser Permanente (KP) plan."]
[null,null,"▪ UMP pre- and post-Medicare costs and premiums are equal to the Uniform Medical Plan (UMP) Classic."]
[null,null,"▪ The KP pre-Medicare costs and premiums are a 50/50 blend of KP WA Classic and KP WA Value."]
[null,null,"▪ The KP post-Medicare costs and premiums are equal to KP WA Medicare."]
[]
[null,null,"◊ We estimated retirement service for each active cohort based on the average entry age of 35, with a\n   minimum service of 1 year. For example, an age 47 member is assumed to have 12 years of service.\n   Service is a component of benefit eligibility."]
[]
[null,null,"◊ Assumptions for retirement, disability, termination, and mortality are consistent with the most recent PEBB OPEB \n   valuation as of the publication date of this tool. For simplicity, we made the following changes:"]
[null,null,"▪ We assumed Plan 2 decrement rates."]
[null,null,"▪ We assumed all employees are retirement eligible at age 55 and all employees retire by age 70."]
[null,null,"▪ Based on an average expected retirement age of 65, we applied active mortality rates for ages less than 65 and\n   retiree mortality rates for ages 65+."]
[]
[]
[null,null,"◊ Each cohort is assumed to be a 50/50 male/female split."]
[]
[null,null,"◊ We assume a 45% likelihood that current (and future) retirees cover a spouse. "]
[null,null,"▪ We further assume that eligible spouses are the same age as the primary member."]
[]
[null,null,"◊ We selected the age-based cohorts for this AMM Online Tool based upon the overall distribution of state \n   employees and retirees that participate in PEBB."]
[]
[null,null,"◊ We did not include dental benefits when calculating the Total OPEB Liability. Dental benefits represent less\n   than 2 percent of the accrued benefit obligations when last reviewed. We will continue to monitor the impact and\n   may consider including dental benefits in future updates of the tool. "]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for the purposes of this AMM."]
[]
[null,null,"For prior versions of this Tool, please contact the State Auditor's Office."]
[]
[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":4,"n_rows":117,"n_cols":4,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,1,0,3],[58,1,58,3],[59,1,59,3],[117,1,117,3]]}
[null,"PEBB - GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"PEBB - GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Active","index":5,"n_rows":138,"n_cols":102,"rows_kept":138,"cut":false,"hidden":true,"merged":[[0,51,1,51],[5,88,5,92]]}
["Actives",0,null,"Insured",null,null,"UMP",null,null,"Pre-Med (Implicit)","Insured","Pst-Med (Explicit)","Insured","Insured Med ","Insured","Pre-Med (Implicit)","UMP","Pst-Med (Explicit)","UMP","UMP Med ","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survive pst Decrement",null,null,null,null,null,"Retires at age XX, implicit subsidy",null,null,null,null,null,null,null,null,null,null,"Retires at age XX, explicit subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(B2-35,1)","v":25}]
["Year",60,null,"Costs","Prem",null,"Costs","Prem",null,"Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum","Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum",null,"Costs","Prem","Net",null,"Costs","Prem","Net",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Mort - M","Mort - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality",null,"Interest","Pay Timing",null,"Age","Net","Imp 55","Imp 56","Imp 57","Imp 58","Imp 59","Imp 60","Imp 61","Imp 62","Imp 63","Imp 64",null,"Exp 55","Exp 56","Exp 57","Exp 58","Exp 59","Exp 60","Exp 61","Exp 62","Exp 63","Exp 64","Exp 65","Exp 66","Exp 67","Exp 68","Exp 69","Exp 70",null,"Estimated MS"]
[{"$f":"ToolYear - MS","v":1997},{"$f":"B2-MS","v":35},null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":8537.5691318354311},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":7419.2496297722337},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B3>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,K4/J3,K2*J2))","v":0.35182995505846021},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B3>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,M4/L3,M2*L2))","v":0.34841733659575286},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B3>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,O4/N3,O2*N2))","v":0.34095156365822848},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B3>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,Q4/P3,Q2*P2))","v":0.33575945683802155},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B3>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,S4/R3,S2*R2))","v":0.32117522173009433},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B3>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,U4/T3,U2*T2))","v":0.29363782735658578},null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":3003.7725639621567},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":3282.9827645701102},{"$f":"W3-X3","v":-279.21020060795354},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":2491.0832258380178},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":3101.4814741664059},{"$f":"AA3-AB3","v":-610.39824832838804},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":-500.00333638173561},null,{"$f":"IF(B3<71,IF(B3-35<30,VLOOKUP(B3,Lookups!A:G,6),VLOOKUP(B3,Lookups!A:G,7)),\"\")","v":0},{"$f":"AG3","v":0},{"$f":"IF(B3<71,PCTMALE*AG3+(1-PCTMALE)*AH3,\"\")","v":0},{"$f":"IF(OR(B3<55,B3-35<20),VLOOKUP(B3-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B3,Lookups!$O$57:$P$122,2))","v":0.26},{"$f":"AJ3","v":0.26},{"$f":"PCTMALE*AJ3+(1-PCTMALE)*AK3","v":0.26},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B3<55,PCTMALE*AM3+(1-PCTMALE)*AN3,\"\")","v":2.0000000000000001E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,8)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,2))^(B3-$B$2),\"\")","v":6.7287095381939228E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,9)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,3))^(B3-$B$2),\"\")","v":3.1879466538634131E-4},{"$f":"IF(AP3<>\"\",PCTMALE*AP3+(1-PCTMALE)*AQ3,\"\")","v":4.9583280960286682E-4},{"$f":"IF(B3<71,SUM(AI3,AL3,AO3,AR3),\"\")","v":0.26069583280960285},{"$f":"IF(B3<71,IF(B3=$B$2,1, IF(B3<$B$2, AT4/(1-AS3), AT2*(1-AS2))),\"\")","v":4.4323023148586467},{"$f":"IF(B3<71,IF(B3=$B$2,1,IF(B3<$B$2,AU4*(1+IntRt),AU2/(1+IntRt))),\"\")","v":1.7061692339294512},null,{"$f":"IF(BD3>=$B$3,VLOOKUP(BD3,Lookups!A:G,8)*(1-VLOOKUP(BD3,Lookups!U:W,2))^(BD3-$B$3),\"\")","v":""},{"$f":"IF(BD3>=$B$3,VLOOKUP(BD3,Lookups!A:G,9)*(1-VLOOKUP(BD3,Lookups!U:W,3))^(BD3-$B$3),\"\")","v":""},{"$f":"IFERROR(PCTMALE*AW3+(1-PCTMALE)*AX3,\"\")","v":""}]
[{"$f":"1+A3","v":1998},36,null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":8741.9021722958496},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":7596.8175165147022},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},0.36695864312597398,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,M5/L4,M3*L3))","v":0.36339928206937022},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,O5/N4,O3*N3))","v":0.35561248089553227},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},0.35019711348205645,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},0.33498575626448834,{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,U5/T4,U3*T3))","v":0.30626425393291895},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":3207.9165594856895},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":3424.151023446625},-216.2344639609355,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":2660.3835659333736},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":3234.8451775555609},{"$f":"AA4-AB4","v":-574.46161162218732},null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":-455.05375649226227},null,{"$f":"IF(B4<71,IF(B4-35<30,VLOOKUP(B4,Lookups!A:G,6),VLOOKUP(B4,Lookups!A:G,7)),\"\")","v":0},{"$f":"AG4","v":0},0,{"$f":"IF(OR(B4<55,B4-35<20),VLOOKUP(B4-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B4,Lookups!$O$57:$P$122,2))","v":0.15},{"$f":"AJ4","v":0.15},0.15,{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,8)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,2))^(B4-$B$2),\"\")","v":7.110507101877959E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,9)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,3))^(B4-$B$2),\"\")","v":3.4928806816242607E-4},5.3016938917511101E-4,{"$f":"IF(B4<71,SUM(AI4,AL4,AO4,AR4),\"\")","v":0.15073016938917511},{"$f":"IF(B4<71,IF(B4=$B$2,1, IF(B4<$B$2, AT5/(1-AS4), AT3*(1-AS3))),\"\")","v":3.2768195716226414},1.6700951780828612,null,{"$f":"IF(BD4>=$B$3,VLOOKUP(BD4,Lookups!A:G,8)*(1-VLOOKUP(BD4,Lookups!U:W,2))^(BD4-$B$3),\"\")","v":""},{"$f":"IF(BD4>=$B$3,VLOOKUP(BD4,Lookups!A:G,9)*(1-VLOOKUP(BD4,Lookups!U:W,3))^(BD4-$B$3),\"\")","v":""},""]
[1999,37,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":9195.4469184909467},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":7990.9532958426271},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.38273786478039085,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.37902545119835312,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.37090381757404012,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.36525558936178487,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.3493901437838613,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.31943361685203442,null,{"$f":"IF(B5<65,D5*K5,D5*M5)","v":3519.4457192846498},3571.3895174548293,-51.943798170179434,null,2918.7403556354961,3373.9435201904503,{"$f":"AA5-AB5","v":-455.20316455495413},null,{"$f":"(1-PctUMP)*Y5+PctUMP*AC5","v":-320.78471995791722},null,{"$f":"IF(B5<71,IF(B5-35<30,VLOOKUP(B5,Lookups!A:G,6),VLOOKUP(B5,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B5<55,B5-35<20),VLOOKUP(B5-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B5,Lookups!$O$57:$P$122,2))","v":0.105},0.105,0.105,{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,8)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,2))^(B5-$B$2),\"\")","v":7.4839958433344954E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,9)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,3))^(B5-$B$2),\"\")","v":3.6802487810456757E-4},5.5821223121900855E-4,0.10575821223121901,2.7829040025341962,1.6347838469879221,null,{"$f":"IF(BD5>=$B$3,VLOOKUP(BD5,Lookups!A:G,8)*(1-VLOOKUP(BD5,Lookups!U:W,2))^(BD5-$B$3),\"\")","v":""},{"$f":"IF(BD5>=$B$3,VLOOKUP(BD5,Lookups!A:G,9)*(1-VLOOKUP(BD5,Lookups!U:W,3))^(BD5-$B$3),\"\")","v":""},""]
[2000,38,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":9674.8488360620213},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":8407.5592634399982},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.39919559296594764,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.39532354559988225,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.38685268172972381,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.38096157970434158,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.3644139199665673,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.33316926237667188,null,{"$f":"IF(B6<65,D6*K6,D6*M6)","v":3862.1570179676869},3724.9592667053871,137.19775126229979,null,3202.9570584579724,3519.023091558639,-316.06603310066657,null,-164.97961585895899,null,{"$f":"IF(B6<71,IF(B6-35<30,VLOOKUP(B6,Lookups!A:G,6),VLOOKUP(B6,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B6<55,B6-35<20),VLOOKUP(B6-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B6,Lookups!$O$57:$P$122,2))","v":0.08},0.08,0.08,{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,8)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,2))^(B6-$B$2),\"\")","v":7.8493037592517162E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,9)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,3))^(B6-$B$2),\"\")","v":3.9857835288412136E-4},5.9175436440464654E-4,8.0791754364404653E-2,2.4885890504150758,1.6002191141228681,null,{"$f":"IF(BD6>=$B$3,VLOOKUP(BD6,Lookups!A:G,8)*(1-VLOOKUP(BD6,Lookups!U:W,2))^(BD6-$B$3),\"\")","v":""},{"$f":"IF(BD6>=$B$3,VLOOKUP(BD6,Lookups!A:G,9)*(1-VLOOKUP(BD6,Lookups!U:W,3))^(BD6-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Employees - Default Ages"]
[2001,39,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":10181.683019507953},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":8848.0041950389405},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.41636100346348337,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.41232245806067713,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.40348734704410189,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.39734292763162826,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.38008371852512968,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.34749554065886873,null,4239.2557589494409,3885.1325151737187,{"$f":"W7-X7","v":354.12324377572213},null,3515.6918905537009,3670.3410844956607,-154.64919394195977,null,14.939922722475146,null,{"$f":"IF(B7<71,IF(B7-35<30,VLOOKUP(B7,Lookups!A:G,6),VLOOKUP(B7,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B7<55,B7-35<20),VLOOKUP(B7-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B7,Lookups!$O$57:$P$122,2))","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,8)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,2))^(B7-$B$2),\"\")","v":8.31549371616802E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,9)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,3))^(B7-$B$2),\"\")","v":4.2727354902580945E-4},6.2941146032130567E-4,6.5829411460321313E-2,2.2875315751399938,1.5663851939338957,null,{"$f":"IF(BD7>=$B$3,VLOOKUP(BD7,Lookups!A:G,8)*(1-VLOOKUP(BD7,Lookups!U:W,2))^(BD7-$B$3),\"\")","v":""},{"$f":"IF(BD7>=$B$3,VLOOKUP(BD7,Lookups!A:G,9)*(1-VLOOKUP(BD7,Lookups!U:W,3))^(BD7-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[2002,40,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":10717.624496253975},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":9313.7437092636719},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,K9/J8,K7*J7))","v":0.4342645266124131},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,M9/L8,M7*L7))","v":0.43005232375728625},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},0.42083730296699823,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,Q9/P8,Q7*P7))","v":0.41442867351978824},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,S9/R8,S7*R7))","v":0.39642731842171025},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},0.36243784890720004,null,{"$f":"IF(B8<65,D8*K8,D8*M8)","v":4654.2841282753352},4052.193213326188,602.09091494914719,null,3859.8824509334158,3828.1657511289736,31.716699804442214,null,221.83953693862674,null,{"$f":"IF(B8<71,IF(B8-35<30,VLOOKUP(B8,Lookups!A:G,6),VLOOKUP(B8,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B8<55,B8-35<20),VLOOKUP(B8-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B8,Lookups!$O$57:$P$122,2))","v":0.06},0.06,0.06,{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,8)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,2))^(B8-$B$2),\"\")","v":8.7835579694492676E-4},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,9)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,3))^(B8-$B$2),\"\")","v":4.6613970670065011E-4},6.7224775182278844E-4,6.0872247751822782E-2,2.1369447178516263,1.5332666346259747,null,{"$f":"IF(BD8>=$B$3,VLOOKUP(BD8,Lookups!A:G,8)*(1-VLOOKUP(BD8,Lookups!U:W,2))^(BD8-$B$3),\"\")","v":""},{"$f":"IF(BD8>=$B$3,VLOOKUP(BD8,Lookups!A:G,9)*(1-VLOOKUP(BD8,Lookups!U:W,3))^(BD8-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Age",30,{"$f":"ROUND((46+36)/2, 0)","v":41},{"$f":"ROUND((56+47)/2,0)","v":52},60]
[2003,41,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":11284.454714253741},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":9806.3259054331975},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,K10/J9,K8*J8))","v":0.45293790125674682},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,M10/L9,M8*L8))","v":0.44854457367884953},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},0.43893330699457911,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,Q10/P9,Q8*P8))","v":0.43224910648113912},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,S10/R9,S8*R8))","v":0.41347369311384374},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},0.37802267641020965,null,{"$f":"IF(B9<65,D9*K9,D9*M9)","v":5111.1572351008926},4226.4375214992133,884.71971360167936,null,4238.7756104863474,3992.7768784275195,245.99873205882795,null,458.90359683650661,null,{"$f":"IF(B9<71,IF(B9-35<30,VLOOKUP(B9,Lookups!A:G,6),VLOOKUP(B9,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B9<55,B9-35<20),VLOOKUP(B9-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B9,Lookups!$O$57:$P$122,2))","v":5.5E-2},5.5E-2,5.5E-2,{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,8)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,2))^(B9-$B$2),\"\")","v":9.3363349532564911E-4},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,9)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,3))^(B9-$B$2),\"\")","v":4.9350893780872936E-4},7.1357121656718918E-4,5.591357121656719E-2,{"$f":"IF(B9<71,IF(B9=$B$2,1, IF(B9<$B$2, AT10/(1-AS9), AT8*(1-AS8))),\"\")","v":2.0068640895546133},1.5008483111060831,null,{"$f":"IF(BD9>=$B$3,VLOOKUP(BD9,Lookups!A:G,8)*(1-VLOOKUP(BD9,Lookups!U:W,2))^(BD9-$B$3),\"\")","v":""},{"$f":"IF(BD9>=$B$3,VLOOKUP(BD9,Lookups!A:G,9)*(1-VLOOKUP(BD9,Lookups!U:W,3))^(BD9-$B$3),\"\")","v":""},""]
[2004,42,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":11469.884380727666},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":9967.4665075001103},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B10=$B$2,1,IF(B10<$B$2,K11/J10,K9*J9))","v":0.47241423101078689},{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.46783199034704004,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.457807439195346,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.45083581805982809,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.43125306191773899,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.39427765149584865,null,5418.5366095040963,4408.1743349236795,1010.3622745804169,null,4493.6909168927496,4164.4662841999025,329.22463269284708,null,556.26824286323074,null,{"$f":"IF(B10<71,IF(B10-35<30,VLOOKUP(B10,Lookups!A:G,6),VLOOKUP(B10,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B10<55,B10-35<20),VLOOKUP(B10-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B10,Lookups!$O$57:$P$122,2))","v":0.05},0.05,0.05,{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,8)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,2))^(B10-$B$2),\"\")","v":9.8771780415906241E-4},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,9)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,3))^(B10-$B$2),\"\")","v":5.3085427762175532E-4},7.5928604089040886E-4,5.0959286040890409E-2,1.8946531513613301,1.4691154180756489,null,{"$f":"IF(BD10>=$B$3,VLOOKUP(BD10,Lookups!A:G,8)*(1-VLOOKUP(BD10,Lookups!U:W,2))^(BD10-$B$3),\"\")","v":""},{"$f":"IF(BD10>=$B$3,VLOOKUP(BD10,Lookups!A:G,9)*(1-VLOOKUP(BD10,Lookups!U:W,3))^(BD10-$B$3),\"\")","v":""},""]
[2005,43,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":11658.491092854016},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":10131.36800043507},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.49272804294425071,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.48794876593196274,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.47749315908074585,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.47022175823640067,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.44979694358020172,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.41123159051017011,null,5744.4654998649376,4597.7258313253978,1146.7396685395397,null,4763.9896745045853,4343.5383344204984,{"$f":"AA11-AB11","v":420.45134008408695},null,662.54502860814296,null,{"$f":"IF(B11<71,IF(B11-35<30,VLOOKUP(B11,Lookups!A:G,6),VLOOKUP(B11,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B11<55,B11-35<20),VLOOKUP(B11-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B11,Lookups!$O$57:$P$122,2))","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,8)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,2))^(B11-$B$2),\"\")","v":1.0615558759158761E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,9)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,3))^(B11-$B$2),\"\")","v":5.7786776596954054E-4},8.1971182094270833E-4,4.6019711820942708E-2,1.7981029794728336,1.4380534632690376,"Age",{"$f":"IF(BD11>=$B$3,VLOOKUP(BD11,Lookups!A:G,8)*(1-VLOOKUP(BD11,Lookups!U:W,2))^(BD11-$B$3),\"\")","v":""},{"$f":"IF(BD11>=$B$3,VLOOKUP(BD11,Lookups!A:G,9)*(1-VLOOKUP(BD11,Lookups!U:W,3))^(BD11-$B$3),\"\")","v":""},""]
[2006,44,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":11850.331490098522},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":10298.079604616822},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.51391534879085343,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.50893056286703708,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.49802536492121791,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.49044129384056584,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.46913821215415036,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.4289145489021074,null,6090.0672410212164,4795.428042072389,1294.6391989488275,null,5050.6034853614165,4530.3104828005789,520.29300256083752,null,778.40582020284614,null,{"$f":"IF(B12<71,IF(B12-35<30,VLOOKUP(B12,Lookups!A:G,6),VLOOKUP(B12,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B12<55,B12-35<20),VLOOKUP(B12-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B12,Lookups!$O$57:$P$122,2))","v":0.04},0.04,0.04,{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,8)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,2))^(B12-$B$2),\"\")","v":1.1349694991418654E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,9)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,3))^(B12-$B$2),\"\")","v":6.2503898380733558E-4},8.800042414746005E-4,4.1080004241474601E-2,1.7153547985331155,1.4076482608350014,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,8)*(1-VLOOKUP(BD12,Lookups!U:W,2))^(BD12-$B$2),\"\")","v":2.4322399590229406E-3},{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,9)*(1-VLOOKUP(BD12,Lookups!U:W,3))^(BD12-$B$2),\"\")","v":1.3233034353328202E-3},1.8777716971778804E-3,{"$f":"IF(AY11=\"\",1,AZ11*(1-AY11))","v":1},{"$f":"IF(AY11=\"\",1,BA11/(1+IntRt))","v":1},{"$f":"IF(AY12=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY12),6))","v":0.98946699999999999},null,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,$B$3:$AE$93,30),\"\")","v":1977.5458812791103},{"$f":"IF(BE12<>\"\",BE12*BA12*BB12*AZ12,\"\")","v":1956.7163905115974},null,null,null,null,null,null,null,null,null,null,0]
[2007,45,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":12045.463257572386},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":10467.651449102648},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.53601370878886012,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.53081457707031965,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.51944045561283025,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.51153026947571012,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.48931115527677876,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.447357874504898,null,6456.5334347713197,5001.631447881502,1454.9019868898176,null,5354.520566537285,4725.113833561003,629.406732976282,null,904.56906596328076,null,{"$f":"IF(B13<71,IF(B13-35<30,VLOOKUP(B13,Lookups!A:G,6),VLOOKUP(B13,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B13<55,B13-35<20),VLOOKUP(B13-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B13,Lookups!$O$57:$P$122,2))","v":0.04},0.04,0.04,{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,8)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,2))^(B13-$B$2),\"\")","v":1.2159252850187899E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,9)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,3))^(B13-$B$2),\"\")","v":6.7006941667389734E-4},9.4299735084634362E-4,4.1442997350846347E-2,1.6448880161337411,1.377885924858067,56,{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,8)*(1-VLOOKUP(BD13,Lookups!U:W,2))^(BD13-$B$2),\"\")","v":2.592592592592593E-3},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,9)*(1-VLOOKUP(BD13,Lookups!U:W,3))^(BD13-$B$2),\"\")","v":1.4212835424956638E-3},2.0069380675441285E-3,0.99812222830282216,0.97885669537979636,0.98940899999999998,null,{"$f":"1+BD12","v":56},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,$B$3:$AE$93,30),\"\")","v":2179.2748786571092},{"$f":"IF(BE13<>\"\",BE13*BA13*BB13*AZ13,\"\")","v":2106.6418735467892},{"$f":"IF(BE13<>\"\",BE13*AZ13/$AZ$13*BA13/$BA$13*BB13,\"\")","v":2156.1941784172518},null,null,null,null,null,null,null,null,null,0,0]
[2008,46,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":12243.945145897665},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":10640.134588891673},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B14=$B$2,1,IF(B14<$B$2,K15/J14,K13*J13))","v":0.55906229826678111},{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.55363960388434341,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.54177639520418186,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.53352607106316563,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.51035153495368024,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.46659426310860858,null,6845.1281131179476,5216.7016001404063,1628.4265129775413,null,5676.7892027946655,4928.2937284041263,748.49547439053913,null,1041.8028874827446,null,{"$f":"IF(B14<71,IF(B14-35<30,VLOOKUP(B14,Lookups!A:G,6),VLOOKUP(B14,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B14<55,B14-35<20),VLOOKUP(B14-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B14,Lookups!$O$57:$P$122,2))","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,8)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,2))^(B14-$B$2),\"\")","v":1.3064302392232813E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,9)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,3))^(B14-$B$2),\"\")","v":7.1413673698474697E-4},1.0102834881040141E-3,3.651028348810402E-2,1.5767189264386716,1.3487528630169019,57,{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,8)*(1-VLOOKUP(BD14,Lookups!U:W,2))^(BD14-$B$2),\"\")","v":2.7676767676767674E-3},{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,9)*(1-VLOOKUP(BD14,Lookups!U:W,3))^(BD14-$B$2),\"\")","v":1.5161616161616161E-3},2.1419191919191919E-3,{"$f":"IF(AY13=\"\",1,AZ13*(1-AY13))","v":0.9961190588067792},0.95816043008985541,0.98934800000000001,null,{"$f":"1+BD13","v":57},2576.0698635114654,{"$f":"IF(BE14<>\"\",BE14*BA14*BB14*AZ14,\"\")","v":2432.5187594888998},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$13*BA14/$BA$13*BB14,\"\")","v":2489.7363210910407},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$14*BA14/$BA$14*BB14,\"\")","v":2548.6295673253412},null,null,null,null,null,null,null,null,0,0,0]
[2009,47,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":12240.980413860467},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":10637.558249401472},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B15=$B$2,1,IF(B15<$B$2,K16/J15,K14*J14))","v":0.58310197709225264},{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.5774461068513701,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.56507278019796159,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.5564676921188817,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.53229665095668843,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.48665781642227873,null,7137.7398808695789,5441.019768946443,1696.7201119231358,null,5919.4574888246088,5140.2103587255033,779.24713009910556,null,1085.0683991305095,null,{"$f":"IF(B15<71,IF(B15-35<30,VLOOKUP(B15,Lookups!A:G,6),VLOOKUP(B15,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B15<55,B15-35<20),VLOOKUP(B15-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B15,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,8)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,2))^(B15-$B$2),\"\")","v":1.4039386723632367E-3},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,9)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,3))^(B15-$B$2),\"\")","v":7.6730777081427488E-4},1.0856232215887558E-3,3.1585623221588754E-2,1.5191524714533367,1.3202357703767638,58,{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,8)*(1-VLOOKUP(BD15,Lookups!U:W,2))^(BD15-$B$2),\"\")","v":2.9480000000000001E-3},{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,9)*(1-VLOOKUP(BD15,Lookups!U:W,3))^(BD15-$B$2),\"\")","v":1.6189999999999998E-3},2.2834999999999999E-3,0.99398545227728452,0.93790175224144023,0.98928499999999997,null,58,3012.9679067078041,{"$f":"IF(BE15<>\"\",BE15*BA15*BB15*AZ15,\"\")","v":2778.7745031451527},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$13*BA15/$BA$13*BB15,\"\")","v":2844.1366717582214},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$14*BA15/$BA$14*BB15,\"\")","v":2911.4130495476816},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$15*BA15/$BA$15*BB15,\"\")","v":2980.6839555874299},null,null,null,null,null,null,null,0,0,0,0]
[2010,48,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":12242.904480414514},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":10639.230334578224},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.60817536210721945,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.602276289445979,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.58937090974647388,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B16=$B$2,1,IF(B16<$B$2,Q17/P16,Q15*P15))","v":0.58039580287999359},{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.55518540694782603,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.50758410252843666,null,7445.8328656201966,5674.98361901114,1770.8492466090565,null,6174.9646320627107,5361.2394041506996,813.72522791201118,null,1132.7633770642974,null,{"$f":"IF(B16<71,IF(B16-35<30,VLOOKUP(B16,Lookups!A:G,6),VLOOKUP(B16,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B16<55,B16-35<20),VLOOKUP(B16-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B16,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,8)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,2))^(B16-$B$2),\"\")","v":1.5004720211717918E-3},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,9)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,3))^(B16-$B$2),\"\")","v":8.3040124384673245E-4},1.1654366325092621E-3,3.1665436632509258E-2,1.4711690938738662,1.2923216233131987,59,{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,8)*(1-VLOOKUP(BD16,Lookups!U:W,2))^(BD16-$B$2),\"\")","v":3.13335E-3},{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,9)*(1-VLOOKUP(BD16,Lookups!U:W,3))^(BD16-$B$2),\"\")","v":1.73745E-3},2.4353999999999999E-3,0.99171568649700936,0.9180714097899767,0.98921700000000001,null,59,3520.287135360084,3170.5405025000678,3245.1177676521756,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$14*BA16/$BA$14*BB16,\"\")","v":3321.8791170893301},3400.9161936838191,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$16*BA16/$BA$16*BB16,\"\")","v":3482.3278791794964},null,null,null,null,null,null,0,0,0,0,0]
[2011,49,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":12249.745979085201},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":10645.175727318583},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.63432690267782987,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.62817416989215602,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.61471385886557217,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.60535282240383326,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.57905837944658256,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.52941021893715945,null,7770.3434255033162,5919.0079146286189,1851.3355108746973,null,6444.0871715170824,5591.7726985291793,852.31447298790317,null,1185.3181555467083,null,{"$f":"IF(B17<71,IF(B17-35<30,VLOOKUP(B17,Lookups!A:G,6),VLOOKUP(B17,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B17<55,B17-35<20),VLOOKUP(B17-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B17,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,8)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,2))^(B17-$B$2),\"\")","v":1.6135437005270078E-3},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,9)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,3))^(B17-$B$2),\"\")","v":8.9106144655969088E-4},1.2523025735433494E-3,3.1752302573543348E-2,1.4245838821560972,1.2649976735642117,60,{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,8)*(1-VLOOKUP(BD17,Lookups!U:W,2))^(BD17-$B$2),\"\")","v":3.3323399999999996E-3},{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,9)*(1-VLOOKUP(BD17,Lookups!U:W,3))^(BD17-$B$2),\"\")","v":1.8612099E-3},2.5967749499999997E-3,0.9893004621141146,0.89866034630968739,0.98914400000000002,null,60,4095.8192304179056,{"$f":"IF(BE17<>\"\",BE17*BA17*BB17*AZ17,\"\")","v":3601.8373094331564},3686.559512429315,3773.762906332393,3863.5516004311066,3956.0379276081112,{"$f":"IF(BE17<>\"\",BE17*AZ17/$AZ$17*BA17/$BA$17*BB17,\"\")","v":4051.3550168524889},null,null,null,null,null,0,0,0,0,0,0]
[2012,50,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":12261.535677297348},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":10655.421164903542},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.66160295949297654,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.6551856591975187,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.64114655479679172,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.63138299376719809,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.60395788976278553,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.5521748583514573,null,8112.2682920286443,6173.5252549576489,1938.7430370709953,null,6727.6517149471638,5832.2189245659338,895.43279038123001,null,1243.1993949103294,null,{"$f":"IF(B18<71,IF(B18-35<30,VLOOKUP(B18,Lookups!A:G,6),VLOOKUP(B18,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B18<55,B18-35<20),VLOOKUP(B18-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B18,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,8)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,2))^(B18-$B$2),\"\")","v":1.7350411329025114E-3},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,9)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,3))^(B18-$B$2),\"\")","v":9.5042540509400518E-4},1.3427332689982582E-3,3.284273326899826E-2,1.3793500636884839,1.2382514424081945,61,{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,8)*(1-VLOOKUP(BD18,Lookups!U:W,2))^(BD18-$B$2),\"\")","v":3.545472546E-3},{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,9)*(1-VLOOKUP(BD18,Lookups!U:W,3))^(BD18-$B$2),\"\")","v":2.0094892290000001E-3},2.7774808875000003E-3,0.98673147145607321,0.87965969685756396,0.98906300000000003,null,61,4728.3172183391816,4059.2353821336374,4154.7164753950183,4252.9938465151536,4354.1848256430894,4458.4160108377291,{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$17*BA18/$BA$17*BB18,\"\")","v":4565.8374371662976},{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$18*BA18/$BA$18*BB18,\"\")","v":4676.6036129222057},null,null,null,null,0,0,0,0,0,0,0]
[2013,51,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":12278.306500867167},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":10669.995260282254},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.69005188675117446,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.68335864254301193,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.66871585665305378,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.65853246249918751,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.6299280790225853,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.57591837726056994,null,8472.6685670326005,6438.9868409208275,2033.6817261117731,null,7026.5382536083316,6083.0043383222683,943.53391528606335,null,1306.9128850685972,null,{"$f":"IF(B19<71,IF(B19-35<30,VLOOKUP(B19,Lookups!A:G,6),VLOOKUP(B19,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B19<55,B19-35<20),VLOOKUP(B19-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B19,Lookups!$O$57:$P$122,2))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,8)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,2))^(B19-$B$2),\"\")","v":1.8625303514375839E-3},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,9)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,3))^(B19-$B$2),\"\")","v":1.0192418397843921E-3},1.440886095610988E-3,2.7940886095610989E-2,1.3340484374621873,1.2120707149649514,62,{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,8)*(1-VLOOKUP(BD19,Lookups!U:W,2))^(BD19-$B$2),\"\")","v":3.7703393392499993E-3},{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,9)*(1-VLOOKUP(BD19,Lookups!U:W,3))^(BD19-$B$2),\"\")","v":2.1632622145199999E-3},2.9668007768849994E-3,0.98399084365300926,0.86106078392478846,0.98897800000000002,null,62,5645.254816428891,4730.3693073848826,4841.6367729246085,4956.1628390905007,5074.084234818828,5195.5484892661534,{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$17*BA19/$BA$17*BB19,\"\")","v":5320.7304435565402},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$18*BA19/$BA$18*BB19,\"\")","v":5449.8101516213483},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$19*BA19/$BA$19*BB19,\"\")","v":5583.0328178422114},null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"1+A19","v":2014},52,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":12423.804531856138},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":10796.434805571684},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.71972411788147495,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.71274306417236144,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.69747063848913504,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.68684935838665251,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.65701498642055645,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.60068286748277444,null,{"$f":"IF(B20<65,D20*K20,D20*M20)","v":8941.7117574220301},6715.8632750804227,2225.8484823416075,null,7415.524319070234,6344.5735248701249,1070.9507942001092,null,1455.9128405883148,null,{"$f":"IF(B20<71,IF(B20-35<30,VLOOKUP(B20,Lookups!A:G,6),VLOOKUP(B20,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B20<55,B20-35<20),VLOOKUP(B20-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B20,Lookups!$O$57:$P$122,2))","v":0.02},0.02,0.02,{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,8)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,2))^(B20-$B$2),\"\")","v":1.988358438774335E-3},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,9)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,3))^(B20-$B$2),\"\")","v":1.0855247459547917E-3},1.5369415923645632E-3,2.3036941592364565E-2,1.2967739420250286,1.1864435346172195,63,{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,8)*(1-VLOOKUP(BD20,Lookups!U:W,2))^(BD20-$B$2),\"\")","v":4.0160309807276999E-3},{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,9)*(1-VLOOKUP(BD20,Lookups!U:W,3))^(BD20-$B$2),\"\")","v":2.3394355227539998E-3},3.1777332517408498E-3,{"$f":"IF(AY19=\"\",1,AZ19*(1-AY19))","v":0.98107153885361176},0.8428551134737553,0.98888399999999999,null,63,6678.6047215822709,5461.1573913926031,5589.6144107853943,5721.8334474201338,5857.9723532936614,5998.2014491339014,{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$17*BA20/$BA$17*BB20,\"\")","v":6142.7225870236307},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$18*BA20/$BA$18*BB20,\"\")","v":6291.7436371721724},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$19*BA20/$BA$19*BB20,\"\")","v":6445.5476852403172},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$20*BA20/$BA$20*BB20,\"\")","v":6604.365351497162},null,null,0,0,0,0,0,0,0,0,0]
[2015,53,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":12571.519843248934},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":10924.801194440841},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.75067225495037826,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.74339101593177292,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.72746187594416778,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.71638388079727855,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.6852666308366403,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.62651223078453366,null,9437.0911488851034,7004.6453959088794,2432.445752976224,null,7826.3514766122735,6617.3901864395402,1208.9612901727332,null,1616.7853661590209,null,{"$f":"IF(B21<71,IF(B21-35<30,VLOOKUP(B21,Lookups!A:G,6),VLOOKUP(B21,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B21<55,B21-35<20),VLOOKUP(B21-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B21,Lookups!$O$57:$P$122,2))","v":0.02},0.02,0.02,{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,8)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,2))^(B21-$B$2),\"\")","v":2.1304113541598477E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,9)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,3))^(B21-$B$2),\"\")","v":1.1598438912331253E-3},1.6451276226964865E-3,2.314512762269649E-2,{"$f":"IF(B21<71,IF(B21=$B$2,1, IF(B21<$B$2, AT22/(1-AS21), AT20*(1-AS20))),\"\")","v":1.2669002364640976},1.1613581975501366,64,{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,8)*(1-VLOOKUP(BD21,Lookups!U:W,2))^(BD21-$B$2),\"\")","v":4.2827931996251489E-3},{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,9)*(1-VLOOKUP(BD21,Lookups!U:W,3))^(BD21-$B$2),\"\")","v":2.5372890026356949E-3},3.4100411011304217E-3,{"$f":"IF(AY20=\"\",1,AZ20*(1-AY20))","v":0.97795395520226003},0.82503437105888333,0.98877899999999996,null,64,7841.6318045035277,6255.9912113964647,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$13*BA21/$BA$13*BB21,\"\")","v":6403.1442646357082},6554.6068707986324,6710.5598561522984,6871.1983304327305,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$17*BA21/$BA$17*BB21,\"\")","v":7036.753523902189},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$18*BA21/$BA$18*BB21,\"\")","v":7207.4635608463213},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$19*BA21/$BA$19*BB21,\"\")","v":7383.6527280928158},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$20*BA21/$BA$20*BB21,\"\")","v":7565.5852111015074},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$21*BA21/$BA$21*BB21,\"\")","v":7753.6408540251932},null,0,0,0,0,0,0,0,0,0,0]
[2016,54,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":12721.490791461523},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":11055.127759081728},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.78295116191324443,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.77535682961683916,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.75874273660976699,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.74718838767156148,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.71473309596261581,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.65345225670826856,null,9960.3059964434397,7305.8451479329606,2654.4608485104791,null,8260.2630858113989,6901.9379644564406,1358.3251213549584,null,1790.3660432877082,null,{"$f":"IF(B22<71,IF(B22-35<30,VLOOKUP(B22,Lookups!A:G,6),VLOOKUP(B22,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B22<55,B22-35<20),VLOOKUP(B22-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B22,Lookups!$O$57:$P$122,2))","v":0.02},0.02,0.02,{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,8)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,2))^(B22-$B$2),\"\")","v":2.2787935585949397E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,9)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,3))^(B22-$B$2),\"\")","v":1.2429783046881489E-3},1.7608859316415443E-3,2.3260885931641547E-2,1.2375776688059117,1.1368032474061633,65,{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,8)*(1-VLOOKUP(BD22,Lookups!U:W,2))^(BD22-$B$2),\"\")","v":9.4828328496057157E-3},{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,9)*(1-VLOOKUP(BD22,Lookups!U:W,3))^(BD22-$B$2),\"\")","v":5.7489790658903136E-3},7.6159059577480146E-3,0.97461909202000729,0.8075904180294472,0.98689199999999999,null,65,1688.382514616419,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$12*$BA22/$BA$12*$BB22,\"\")","v":1311.4947196537553},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$13*$BA22/$BA$13*$BB22,\"\")","v":1342.3436204566569},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$14*$BA22/$BA$14*$BB22,\"\")","v":1374.0959681654913},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$15*$BA22/$BA$15*$BB22,\"\")","v":1406.7896708729022},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$16*$BA22/$BA$16*$BB22,\"\")","v":1440.4656310322191},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$17*$BA22/$BA$17*$BB22,\"\")","v":1475.1723233387743},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$18*$BA22/$BA$18*$BB22,\"\")","v":1510.9596677385357},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$19*$BA22/$BA$19*$BB22,\"\")","v":1547.8956471374568},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$20*$BA22/$BA$20*$BB22,\"\")","v":1586.0356448990799},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$21*$BA22/$BA$21*$BB22,\"\")","v":1625.4592908668387},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$22*$BA22/$BA$22*$BB22,\"\")","v":1666.251196614827}]
[2017,55,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":12873.756429317729},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":11187.448436873241},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,K24/J23,K22*J22))","v":0.81661806187551389},{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,M24/L23,M22*L22))","v":0.80869717329036317},{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.79136867428398694,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.77931748834143855,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.74546661908900824,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.68155070374672411,null,10512.942024366881,7619.9964892940779,2892.9455350728031,null,8718.5742167734061,7198.7212969280663,1519.8529198453398,null,1977.5458812791103,null,{"$f":"IF(B23<71,IF(B23-35<30,VLOOKUP(B23,Lookups!A:G,6),VLOOKUP(B23,Lookups!A:G,7)),\"\")","v":0.01},0.01,0.01,{"$f":"IF(OR(B23<55,B23-35<20),VLOOKUP(B23-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B23,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,8)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,2))^(B23-$B$2),\"\")","v":2.4322399590229406E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,9)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,3))^(B23-$B$2),\"\")","v":1.3233034353328202E-3},1.8777716971778804E-3,2.6877771697177883E-2,1.2087905158202705,1.1127674700530181,66,{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,8)*(1-VLOOKUP(BD23,Lookups!U:W,2))^(BD23-$B$2),\"\")","v":1.0231393171816778E-2},{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,9)*(1-VLOOKUP(BD23,Lookups!U:W,3))^(BD23-$B$2),\"\")","v":6.2838913690541343E-3},8.2576422704354561E-3,0.96719648467055719,0.79051528781269298,0.98660499999999995,null,66,1904.8182302764235,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$12*$BA23/$BA$12*$BB23,\"\")","v":1436.8844125665375},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$13*$BA23/$BA$13*$BB23,\"\")","v":1470.6827222693807},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$14*$BA23/$BA$14*$BB23,\"\")","v":1505.4708558405641},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$15*$BA23/$BA$15*$BB23,\"\")","v":1541.2903456984918},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$16*$BA23/$BA$16*$BB23,\"\")","v":1578.1860049077861},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$17*$BA23/$BA$17*$BB23,\"\")","v":1616.2109427437524},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$18*$BA23/$BA$18*$BB23,\"\")","v":1655.419851910191},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$19*$BA23/$BA$19*$BB23,\"\")","v":1695.8872150385764},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$20*$BA23/$BA$20*$BB23,\"\")","v":1737.6737105979842},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$21*$BA23/$BA$21*$BB23,\"\")","v":1780.8665817004849},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$22*$BA23/$BA$22*$BB23,\"\")","v":1825.5585294832727},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$23*$BA23/$BA$23*$BB23,\"\")","v":1879.3031900818708}]
[2018,56,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":13028.356518901955},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":11321.797781550362},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B24=$B$2,1,IF(B24<$B$2,K25/J24,K23*J23))","v":0.85173263853616088},{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.84347115174184872,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.82539752727819837,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.8128281403401203,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.77752168370983554,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.71085738400783316,null,{"$f":"IF(B24<65,D24*K24,D24*M24)","v":11096.676473634154},7947.6563383337216,3149.0201353004322,null,9202.6758360844797,7508.2663126959724,1694.4095233885073,null,2179.2748786571092,null,{"$f":"IF(B24<71,IF(B24-35<30,VLOOKUP(B24,Lookups!A:G,6),VLOOKUP(B24,Lookups!A:G,7)),\"\")","v":0.01},0.01,0.01,{"$f":"IF(OR(B24<55,B24-35<20),VLOOKUP(B24-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B24,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,8)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,2))^(B24-$B$2),\"\")","v":2.592592592592593E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,9)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,3))^(B24-$B$2),\"\")","v":1.4212835424956638E-3},2.0069380675441285E-3,2.7006938067544131E-2,1.1763009203063395,1.0892398884622339,67,{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,8)*(1-VLOOKUP(BD24,Lookups!U:W,2))^(BD24-$B$2),\"\")","v":1.1112023798391006E-2},{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,9)*(1-VLOOKUP(BD24,Lookups!U:W,3))^(BD24-$B$2),\"\")","v":6.9071039082238082E-3},9.0095638533074073E-3,0.95920972209492505,0.77380118227554129,0.986267,null,67,2141.5328332216845,null,null,null,null,null,null,null,null,null,null,null,1567.69726319959,1604.5725449957627,1642.5277634631639,1681.6082320995915,1721.8628437165694,1763.3495426169366,1806.128000686138,1850.2794813970725,1895.8701873399225,1942.9953041725105,{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$22*$BA24/$BA$22*$BB24,\"\")","v":1991.7559724721891},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$23*$BA24/$BA$23*$BB24,\"\")","v":2050.3935055925585},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$24*$BA24/$BA$24*$BB24,\"\")","v":2112.1231628230512}]
[2019,57,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":13413.339102424494},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":11656.352275854648},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.88835714199321569,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.87974041126674818,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.86088962095116084,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.8477797503747454,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.81095511610935844,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.74142425152016989,null,11915.835589615668,8289.4055608820709,3626.4300287335973,null,9882.0194227041484,7831.121764141898,2050.8976585622504,null,2576.0698635114654,null,{"$f":"IF(B25<71,IF(B25-35<30,VLOOKUP(B25,Lookups!A:G,6),VLOOKUP(B25,Lookups!A:G,7)),\"\")","v":0.02},0.02,0.02,{"$f":"IF(OR(B25<55,B25-35<20),VLOOKUP(B25-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B25,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,8)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,2))^(B25-$B$2),\"\")","v":2.7676767676767674E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,9)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,3))^(B25-$B$2),\"\")","v":1.5161616161616161E-3},2.1419191919191919E-3,3.7141919191919198E-2,{"$f":"IF(B25<71,IF(B25=$B$2,1, IF(B25<$B$2, AT26/(1-AS25), AT24*(1-AS24))),\"\")","v":1.144532634202831},1.0662097576960001,68,{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,8)*(1-VLOOKUP(BD25,Lookups!U:W,2))^(BD25-$B$2),\"\")","v":1.2137711828693163E-2},{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,9)*(1-VLOOKUP(BD25,Lookups!U:W,3))^(BD25-$B$2),\"\")","v":7.6148970715741327E-3},9.876304450133648E-3,0.95056766085499755,0.75744046816321575,0.98587800000000003,null,68,2401.6708256592137,null,null,null,null,null,null,null,null,null,null,null,1704.7794346674134,1744.8791551487634,1786.1532438395056,1828.6509765283874,1872.4255212992873,1917.5398892055227,1964.0589699458408,2012.0711328123477,2061.6483692646925,2112.8941881599362,2165.9185739831755,{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$23*$BA25/$BA$23*$BB25,\"\")","v":2229.683474841147},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$24*$BA25/$BA$24*$BB25,\"\")","v":2296.8108805118259},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$25*$BA25/$BA$25*$BB25,\"\")","v":2367.7544302592546},null,null,null,null,null,null,null,null,null,"Age","Service","Salary"]
[2020,58,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":13810.510045932271},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":12001.498602117086},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B26>=$B$2,Sens,0)","v":1.0229999999999999},0.9265564990989239,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B26>=$B$2,Sens,0)","v":1.034},0.91756924895121827,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B26>=$B$2,Sens,0)","v":1.036},0.89790787465206068,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B26>=$B$2,Sens,0)","v":1.0740000000000001},0.88423427964085943,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B26>=$B$2,Sens,0)","v":1.0680000000000001},0.84582618610206084,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B26>=$B$2,Sens,0)","v":1.1100000000000001},0.77330549433553719,null,12796.217838929524,8645.85,4150.3678389295237,null,10612.136471053784,8167.86,2444.276471053784,null,3012.9679067078041,null,{"$f":"IF(B26<71,IF(B26-35<30,VLOOKUP(B26,Lookups!A:G,6),VLOOKUP(B26,Lookups!A:G,7)),\"\")","v":0.02},0.02,0.02,{"$f":"IF(OR(B26<55,B26-35<20),VLOOKUP(B26-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B26,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,8)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,2))^(B26-$B$2),\"\")","v":2.9480000000000001E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,9)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,3))^(B26-$B$2),\"\")","v":1.6189999999999998E-3},2.2834999999999999E-3,3.7283500000000004E-2,1.1020224955907549,1.0436665600000001,69,{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,8)*(1-VLOOKUP(BD26,Lookups!U:W,2))^(BD26-$B$2),\"\")","v":1.3295773075741937E-2},{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,9)*(1-VLOOKUP(BD26,Lookups!U:W,3))^(BD26-$B$2),\"\")","v":8.413493575269158E-3},1.0854633325505549E-2,0.94117956523594215,0.74142567361317124,0.98543899999999995,null,69,2685.9839934986794,null,null,null,null,null,null,null,null,null,null,null,1847.02713585834,1890.4727983078271,1935.1908188736361,1981.2345849424887,2028.661700971415,2077.540435689476,2127.9410932263345,2179.959416454752,2233.6734038399945,2289.1952010731143,2346.6439698030422,2415.7294478449371,{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$24*$BA26/$BA$24*$BB26,\"\")","v":2488.4579998864533},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$25*$BA26/$BA$25*$BB26,\"\")","v":2565.3211170926852},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$26*$BA26/$BA$26*$BB26,\"\")","v":2646.873380569345},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CN27<=($CN$76-MS), CN27 = 20), CN27, CN27-1)","v":35},{"$f":"IF(CO27=0,0,CO27-1)","v":0},{"$f":"IF(CN26<CN27,CP27*1/(1-VLOOKUP(CN26,$B$3:$AU$93,44,FALSE)) * (1+IntRt) * 1/(1+GSG) * 1/VLOOKUP(MIN(CO26,30),$CR$63:$CT$93,3,FALSE), \"\")","v":""}]
[2021,59,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":14220.27792250998},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":12357.591815295253},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B27>=$B$2,Sens,0)","v":1.0549999999999999},0.94786729857819907,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B27>=$B$2,Sens,0)","v":1.054},0.94876660341555974,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B27>=$B$2,Sens,0)","v":1.075},0.93023255813953487,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B27>=$B$2,Sens,0)","v":1.0529999999999999},0.94966761633428309,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B27>=$B$2,Sens,0)","v":1.107},0.90334236675700097,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B27>=$B$2,Sens,0)","v":1.165},0.85836909871244638,null,13478.936419440739,8844.7045499999986,4634.2318694407404,null,11735.60476286349,8772.2816400000011,2963.3231228634886,null,3520.287135360084,null,{"$f":"IF(B27<71,IF(B27-35<30,VLOOKUP(B27,Lookups!A:G,6),VLOOKUP(B27,Lookups!A:G,7)),\"\")","v":0.04},0.04,0.04,{"$f":"IF(OR(B27<55,B27-35<20),VLOOKUP(B27-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B27,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,8)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,2))^(B27-$B$2),\"\")","v":3.13335E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,9)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,3))^(B27-$B$2),\"\")","v":1.73745E-3},2.4353999999999999E-3,5.7435399999999998E-2,{"$f":"IF(B27<71,IF(B27=$B$2,1, IF(B27<$B$2, AT28/(1-AS27), AT26*(1-AS26))),\"\")","v":1.0609352398763969},1.0216000000000001,70,{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,8)*(1-VLOOKUP(BD27,Lookups!U:W,2))^(BD27-$B$2),\"\")","v":1.4605849916138376E-2},{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,9)*(1-VLOOKUP(BD27,Lookups!U:W,3))^(BD27-$B$2),\"\")","v":9.3070411530193544E-3},1.1956445534578865E-2,0.93096340616184725,0.72574948474272827,0.98494499999999996,null,70,3003.5034333137382,null,null,null,null,null,null,null,null,null,null,null,1998.7545208661102,2045.7691058427304,2094.1605690945999,2143.9866836118908,2195.3097858739507,2248.2037526680756,2302.7446633838276,2359.036125865432,2417.1625459031684,2477.2452815987313,2539.4132833502449,2614.1739129488265,2692.8768834503799,{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$25*$BA27/$BA$25*$BB27,\"\")","v":2776.0540604507728},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$26*$BA27/$BA$26*$BB27,\"\")","v":2864.3055821237813},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$27*$BA27/$BA$27*$BB27,\"\")","v":2958.2856891252},null,null,null,null,null,null,null,35,0,""]
[2022,60,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":14643.065593122501},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":12724.999386687972},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B28>=$B$2,Sens,0)","v":1.0509999999999999},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B28>=$B$2,Sens,0)","v":1.05},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B28>=$B$2,Sens,0)","v":1.077},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B28>=$B$2,Sens,0)","v":1.0529999999999999},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B28>=$B$2,Sens,0)","v":1.1080000000000001},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B28>=$B$2,Sens,0)","v":1.147},1,null,{"$f":"IF(B28<65,D28*K28,D28*M28)","v":14643.065593122501},9331.1633002499984,5311.9022928725026,null,12724.999386687972,9237.2125669199995,3487.7868197679727,null,4095.8192304179056,null,{"$f":"IF(B28<71,IF(B28-35<30,VLOOKUP(B28,Lookups!A:G,6),VLOOKUP(B28,Lookups!A:G,7)),\"\")","v":0.05},0.05,0.05,{"$f":"IF(OR(B28<55,B28-35<20),VLOOKUP(B28-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B28,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,8)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,2))^(B28-$B$2),\"\")","v":3.3323399999999996E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,9)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,3))^(B28-$B$2),\"\")","v":1.8612099E-3},2.5967749499999997E-3,6.7596774950000008E-2,1,{"$f":"IF(B28<71,IF(B28=$B$2,1,IF(B28<$B$2,AU29*(1+IntRt),AU27/(1+IntRt))),\"\")","v":1},71,{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,8)*(1-VLOOKUP(BD28,Lookups!U:W,2))^(BD28-$B$2),\"\")","v":1.6055124636789115E-2},{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,9)*(1-VLOOKUP(BD28,Lookups!U:W,3))^(BD28-$B$2),\"\")","v":1.0277526221363912E-2},1.3166325429076513E-2,0.91983239290138707,0.71040474230885686,0.984402,null,71,3350.1303483224515,null,null,null,null,null,null,null,null,null,null,null,2155.0072920028051,2205.6972453699641,2257.8717145655492,2311.5929889871818,2366.928278272741,2423.9572345324127,2482.7618846672322,2543.4539360717204,2606.1243929645757,2670.9041006253788,2737.932090158431,2818.5371370802777,2903.3927176743532,2993.0722761657994,{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$26*$BA28/$BA$26*$BB28,\"\")","v":3088.2228665711018},{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$27*$BA28/$BA$27*$BB28,\"\")","v":3189.5498748539899},null,null,null,null,null,null,null,35,0,""]
[2023,61,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":15079.310720842364},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":13104.101650805236},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B29>=$B$2,Sens,0)","v":1.0509999999999999},{"$f":"IF(B29=$B$2,1,IF(B29<$B$2,K30/J29,K28*J28))","v":1.0509999999999999},{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B29>=$B$2,Sens,0)","v":1.05},1.05,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B29>=$B$2,Sens,0)","v":1.052},1.077,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B29>=$B$2,Sens,0)","v":1.0509999999999999},1.0529999999999999,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B29>=$B$2,Sens,0)","v":1.0509999999999999},1.1080000000000001,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B29>=$B$2,Sens,0)","v":1.0529999999999999},1.147,null,15848.355567605324,9807.0526285627475,6041.3029390425763,null,13798.619038297913,9726.7848329667595,4071.8342053311535,null,4728.3172183391816,null,{"$f":"IF(B29<71,IF(B29-35<30,VLOOKUP(B29,Lookups!A:G,6),VLOOKUP(B29,Lookups!A:G,7)),\"\")","v":0.08},0.08,0.08,{"$f":"IF(OR(B29<55,B29-35<20),VLOOKUP(B29-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B29,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,8)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,2))^(B29-$B$2),\"\")","v":3.545472546E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,9)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,3))^(B29-$B$2),\"\")","v":2.0094892290000001E-3},2.7774808875000003E-3,9.7777480887500004E-2,{"$f":"IF(B29<71,IF(B29=$B$2,1, IF(B29<$B$2, AT30/(1-AS29), AT28*(1-AS28))),\"\")","v":0.93240322504999995},0.97885669537979636,72,{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,8)*(1-VLOOKUP(BD29,Lookups!U:W,2))^(BD29-$B$2),\"\")","v":1.7662471119406092E-2},{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,9)*(1-VLOOKUP(BD29,Lookups!U:W,3))^(BD29-$B$2),\"\")","v":1.1352770281265006E-2},1.4507620700335549E-2,0.90772158027624128,0.69538443843858344,0.98380100000000004,null,72,3642.6330885159068,null,null,null,null,null,null,null,null,null,null,null,2262.040186341801,2315.2477610845021,2370.0135832046581,2426.4030358316572,2484.4866667090514,2544.3480840338229,2606.0733887427027,2669.7798364090036,2735.5629511641705,2803.5600769892185,2873.9171502558015,2958.5256135476948,3047.5957220579899,3141.7294013053156,3241.6058425821848,{"$f":"IF(BE29<>\"\",$BE29*$AZ29/$AZ$27*$BA29/$BA$27*$BB29,\"\")","v":3347.9654663051583},null,null,null,null,null,null,null,35,0,""]
[2024,62,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":15748.838244818555},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":13685.929134717866},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B30>=$B$2,Sens,0)","v":1.0509999999999999},{"$f":"IF(B30=$B$2,1,IF(B30<$B$2,K31/J30,K29*J29))","v":1.1046009999999999},{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B30>=$B$2,Sens,0)","v":1.05},1.1025,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B30>=$B$2,Sens,0)","v":1.052},1.1330039999999999,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B30>=$B$2,Sens,0)","v":1.0509999999999999},1.1067029999999998,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B30>=$B$2,Sens,0)","v":1.0509999999999999},1.1645080000000001,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B30>=$B$2,Sens,0)","v":1.0529999999999999},1.2077909999999998,null,{"$f":"IF(B30<65,D30*K30,D30*M30)","v":17396.182474064819},10307.212312619447,7088.9701614453716,null,15146.258831179663,10222.850859448063,4923.4079717315999,null,5645.254816428891,null,{"$f":"IF(B30<71,IF(B30-35<30,VLOOKUP(B30,Lookups!A:G,6),VLOOKUP(B30,Lookups!A:G,7)),\"\")","v":0.15},0.15,0.15,{"$f":"IF(OR(B30<55,B30-35<20),VLOOKUP(B30-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B30,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,8)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,2))^(B30-$B$2),\"\")","v":3.7703393392499993E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,9)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,3))^(B30-$B$2),\"\")","v":2.1632622145199999E-3},2.9668007768849994E-3,0.16796680077688497,0.84123518653323015,0.95816043008985541,73,{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,8)*(1-VLOOKUP(BD30,Lookups!U:W,2))^(BD30-$B$2),\"\")","v":1.9453659923631298E-2},{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,9)*(1-VLOOKUP(BD30,Lookups!U:W,3))^(BD30-$B$2),\"\")","v":1.2538790752315341E-2},1.5996225337973319E-2,0.89455269988808439,0.68068171342852724,0.98313300000000003,null,73,3957.9107139514426,null,null,null,null,null,null,null,null,null,null,null,2369.3448802861349,2425.0764696585316,2482.4402251914962,2541.5046316024132,2602.3435832173018,2665.0446543660391,2729.698030366666,2796.4265290603489,2865.3302059691546,2936.5529202783537,3010.2475311622056,3098.8695771099055,3192.1649159193762,3290.7640267282095,3395.3783197144217,3506.7833387139863,null,null,null,null,null,null,null,35,0,""]
[2025,63,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":16451.531144559951},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":14296.577731473866},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B31>=$B$2,Sens,0)","v":1.0509999999999999},1.160935651,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B31>=$B$2,Sens,0)","v":1.05},1.1576250000000001,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B31>=$B$2,Sens,0)","v":1.052},1.191920208,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B31>=$B$2,Sens,0)","v":1.0509999999999999},1.1631448529999997,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B31>=$B$2,Sens,0)","v":1.0509999999999999},1.2238979080000001,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B31>=$B$2,Sens,0)","v":1.0529999999999999},1.2718039229999998,null,19099.169019256482,10832.88014056304,8266.2888786934418,null,16628.990803878238,10744.216253279912,5884.7745505983257,null,6678.6047215822709,null,{"$f":"IF(B31<71,IF(B31-35<30,VLOOKUP(B31,Lookups!A:G,6),VLOOKUP(B31,Lookups!A:G,7)),\"\")","v":0.2},0.2,0.2,{"$f":"IF(OR(B31<55,B31-35<20),VLOOKUP(B31-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B31,Lookups!$O$57:$P$122,2))","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,8)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,2))^(B31-$B$2),\"\")","v":4.0160309807276999E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,9)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,3))^(B31-$B$2),\"\")","v":2.3394355227539998E-3},3.1777332517408498E-3,0.20817773325174085,0.69993560355029738,0.93790175224144023,74,{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,8)*(1-VLOOKUP(BD31,Lookups!U:W,2))^(BD31-$B$2),\"\")","v":2.1438003760626774E-2},{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,9)*(1-VLOOKUP(BD31,Lookups!U:W,3))^(BD31-$B$2),\"\")","v":1.3853217935713624E-2},1.76456108481702E-2,0.88024323332398224,0.66628985261210572,0.98239299999999996,null,74,4298.9927389944132,null,null,null,null,null,null,null,null,null,null,null,2476.9535660979977,2535.2163205787206,2595.1853694134311,2656.9323076942414,2720.5343858104347,2786.0831554607494,2853.6728979155032,2923.4320090414963,2995.4650885887499,3069.9225294042235,3146.9641330769305,3239.6111320729337,3337.1436711672559,3440.2208640082313,3549.5864309347844,3666.0511387061838,null,null,null,null,null,null,null,35,0,""]
[2026,64,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":17189.16659025956},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":9331.1633002499984},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":14937.591823536861},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":9237.2125669199995},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.220143369201,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B32>=$B$2,Sens,0)","v":1.05},1.2155062500000002,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B32>=$B$2,Sens,0)","v":1.052},1.2539000588160001,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.2224652405029997,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.2863167013079999,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.3392095309189997,null,20973.247637196564,11385.357027731756,9587.8906094648082,null,18260.686781095628,11292.171282197189,6968.5154988984395,null,7841.6318045035277,null,{"$f":"IF(B32<71,IF(B32-35<30,VLOOKUP(B32,Lookups!A:G,6),VLOOKUP(B32,Lookups!A:G,7)),\"\")","v":0.4},0.4,0.4,{"$f":"IF(OR(B32<55,B32-35<20),VLOOKUP(B32-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B32,Lookups!$O$57:$P$122,2))","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,8)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,2))^(B32-$B$2),\"\")","v":4.2827931996251489E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,9)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,3))^(B32-$B$2),\"\")","v":2.5372890026356949E-3},3.4100411011304217E-3,0.40841004110113044,0.55422459618100739,0.9180714097899767,75,{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,8)*(1-VLOOKUP(BD32,Lookups!U:W,2))^(BD32-$B$2),\"\")","v":2.3647928347192676E-2},{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,9)*(1-VLOOKUP(BD32,Lookups!U:W,3))^(BD32-$B$2),\"\")","v":1.5315434880592565E-2},1.9481681613892621E-2,0.86471080377701215,0.65220228329297736,0.98156900000000002,null,75,4666.509223280701,null,null,null,null,null,null,null,null,null,null,null,2583.2483613217546,2644.0113756545252,2706.5539074373596,2770.9506241597551,2837.2820912970828,2905.6437893536918,2976.134045541035,3048.88676564445,3124.0110381573732,3201.6637098131382,3282.0114398493679,3378.6342476458121,3480.3522512609798,3587.8528492296223,3701.9116775479515,3823.3742958303887,null,null,null,null,null,null,null,35,0,""]
[2027,65,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":3938.7599400600002},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6355.9748897999998},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B33>=$B$2,Sens,0)","v":1.0509999999999999},1.2823706810302509,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B33>=$B$2,Sens,0)","v":1.05},1.2762815625000004,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B33>=$B$2,Sens,0)","v":1.052},{"$f":"IF(B33=$B$2,1,IF(B33<$B$2,O34/N33,O32*N32))","v":1.319102861874432},{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B33>=$B$2,Sens,0)","v":1.0509999999999999},1.2848109677686526,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B33>=$B$2,Sens,0)","v":1.05},1.3519188530747077,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B33>=$B$2,Sens,0)","v":1.052},1.4101876360577066,null,5026.9666906121847,3006.1001983392534,2020.8664922729313,null,{"$f":"IF(B33<65,G33*Q33,G33*S33)","v":8592.7622831900571},7070.6192637845297,1522.1430194055274,null,1688.382514616419,null,{"$f":"IF(B33<71,IF(B33-35<30,VLOOKUP(B33,Lookups!A:G,6),VLOOKUP(B33,Lookups!A:G,7)),\"\")","v":0.45},0.45,0.45,{"$f":"IF(OR(B33<55,B33-35<20),VLOOKUP(B33-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B33,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,8)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,2))^(B33-$B$2),\"\")","v":9.4828328496057157E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,9)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,3))^(B33-$B$2),\"\")","v":5.7489790658903136E-3},7.6159059577480146E-3,0.45761590595774804,0.32787370607546473,0.89866034630968739,76,{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,8)*(1-VLOOKUP(BD33,Lookups!U:W,2))^(BD33-$B$2),\"\")","v":2.6113604623296132E-2},{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,9)*(1-VLOOKUP(BD33,Lookups!U:W,3))^(BD33-$B$2),\"\")","v":1.6950643522574176E-2},2.1532124072935154E-2,0.84786478320973524,0.63841257174332156,0.98064899999999999,null,76,5062.3959002843649,null,null,null,null,null,null,null,null,null,null,null,2687.1859681905248,2750.3937967310358,2815.4527420257691,2882.4404758282672,2951.4408051847972,3022.5530522803124,3095.8795005448005,3171.5594434944442,3249.7063588239316,3330.4834040318924,3414.0639439296697,3514.5743931785073,3620.3850446511256,3732.2109545243916,3850.8589666916937,3977.2086620578971,null,null,null,null,null,null,null,35,0,""]
[2028,66,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":4011.4355354727941},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6473.2514374286993},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B34>=$B$2,Sens,0)","v":1.0509999999999999},1.3477715857627937,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B34>=$B$2,Sens,0)","v":1.05},1.3400956406250004,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B34>=$B$2,Sens,0)","v":1.052},1.3876962106919026,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B34>=$B$2,Sens,0)","v":1.0509999999999999},1.3503363271248539,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B34>=$B$2,Sens,0)","v":1.05},1.4195147957284431,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B34>=$B$2,Sens,0)","v":1.052},1.4835173931327075,null,5375.7072737353055,3162.4174086528951,2213.2898650824104,null,{"$f":"IF(B34<65,G34*Q34,G34*S34)","v":9188.8761919004501},7438.2914655013265,1750.5847263991236,null,1904.8182302764235,null,{"$f":"IF(B34<71,IF(B34-35<30,VLOOKUP(B34,Lookups!A:G,6),VLOOKUP(B34,Lookups!A:G,7)),\"\")","v":0.4},0.4,0.4,{"$f":"IF(OR(B34<55,B34-35<20),VLOOKUP(B34-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B34,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,8)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,2))^(B34-$B$2),\"\")","v":1.0231393171816778E-2},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,9)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,3))^(B34-$B$2),\"\")","v":6.2838913690541343E-3},8.2576422704354561E-3,0.40825764227043548,0.17783348303001653,0.87965969685756396,77,{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,8)*(1-VLOOKUP(BD34,Lookups!U:W,2))^(BD34-$B$2),\"\")","v":2.8855591524705529E-2},{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,9)*(1-VLOOKUP(BD34,Lookups!U:W,3))^(BD34-$B$2),\"\")","v":1.8791205349140416E-2},2.3823398436922973E-2,0.82960845350059098,0.62491442026558486,0.97962099999999996,null,77,5369.2097801983136,null,null,null,null,null,null,null,null,null,null,null,2726.8558110345602,2790.9967512593362,2857.016135528519,2924.9927822324239,2995.0117356269479,3067.1737841504105,3141.5827212018289,3218.3798966313966,3297.6804633592474,3379.6499875123723,3464.464393216912,3566.4586376972979,3673.8313291495947,3787.3080798366623,3907.7076447629274,4035.9225897314673,null,null,null,null,null,null,null,35,0,""]
[2029,67,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4085.5003360407372},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6592.7697438438454},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B35>=$B$2,Sens,0)","v":1.0509999999999999},1.4165079366366959,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B35>=$B$2,Sens,0)","v":1.05},1.4071004226562505,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B35>=$B$2,Sens,0)","v":1.052},1.4598564136478815,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B35>=$B$2,Sens,0)","v":1.0509999999999999},1.4192034798082214,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B35>=$B$2,Sens,0)","v":1.0509999999999999},1.4904905355148652,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B35>=$B$2,Sens,0)","v":1.0529999999999999},1.5606602975756083,null,5748.7092496051746,3326.8631139028457,2421.8461357023289,null,9826.4609060280145,7825.0826217073954,2001.3782843206191,null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":2141.5328332216845},null,{"$f":"IF(B35<71,IF(B35-35<30,VLOOKUP(B35,Lookups!A:G,6),VLOOKUP(B35,Lookups!A:G,7)),\"\")","v":0.3},0.3,{"$f":"IF(B35<71,PCTMALE*AG35+(1-PCTMALE)*AH35,\"\")","v":0.3},{"$f":"IF(OR(B35<55,B35-35<20),VLOOKUP(B35-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B35,Lookups!$O$57:$P$122,2))","v":0},0,{"$f":"PCTMALE*AJ35+(1-PCTMALE)*AK35","v":0},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B35<55,PCTMALE*AM35+(1-PCTMALE)*AN35,\"\")","v":""},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,8)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,2))^(B35-$B$2),\"\")","v":1.1112023798391006E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,9)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,3))^(B35-$B$2),\"\")","v":6.9071039082238082E-3},{"$f":"IF(AP35<>\"\",PCTMALE*AP35+(1-PCTMALE)*AQ35,\"\")","v":9.0095638533074073E-3},0.30900956385330741,0.10523160453144248,{"$f":"IF(B35<71,IF(B35=$B$2,1,IF(B35<$B$2,AU36*(1+IntRt),AU34/(1+IntRt))),\"\")","v":0.86106078392478846},78,{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,8)*(1-VLOOKUP(BD35,Lookups!U:W,2))^(BD35-$B$2),\"\")","v":3.1910639170355949E-2},{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,9)*(1-VLOOKUP(BD35,Lookups!U:W,3))^(BD35-$B$2),\"\")","v":2.0844358304665422E-2},{"$f":"IFERROR(PCTMALE*AW35+(1-PCTMALE)*AX35,\"\")","v":2.6377498737510684E-2},0.80984436076620692,0.61170166431635165,0.97847499999999998,null,78,5694.4588503327268,null,null,null,null,null,null,null,null,null,null,null,2760.2182144165422,2825.1439031096534,2891.9710181433688,2960.7793422314289,3031.6549601250731,3104.6998933841228,3180.0192052940461,3257.7559750853366,3338.0267645454965,3420.9991654619453,3506.8512543488041,3610.0933730707343,3718.7797427270434,3833.6448532663549,3955.5174769571618,4085.3010999233902,null,null,null,null,null,null,null,35,0,""]
[2030,68,null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4160.9817497400009},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6714.5740372585205},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B36>=$B$2,Sens,0)","v":1.0509999999999999},1.4887498414051674,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B36>=$B$2,Sens,0)","v":1.05},1.477455443789063,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B36>=$B$2,Sens,0)","v":1.052},1.5357689471575715,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B36>=$B$2,Sens,0)","v":1.0509999999999999},1.4915828572784406,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B36>=$B$2,Sens,0)","v":1.0509999999999999},1.5665055528261231,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B36>=$B$2,Sens,0)","v":1.0529999999999999},1.6433752933471155,null,6147.6651376603049,3499.8599958257937,2647.8051418345112,null,10518.417514227593,8239.8120006578865,2278.6055135697061,null,2401.6708256592137,null,{"$f":"IF(B36<71,IF(B36-35<30,VLOOKUP(B36,Lookups!A:G,6),VLOOKUP(B36,Lookups!A:G,7)),\"\")","v":0.3},0.3,0.3,{"$f":"IF(OR(B36<55,B36-35<20),VLOOKUP(B36-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B36,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,8)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,2))^(B36-$B$2),\"\")","v":1.2137711828693163E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,9)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,3))^(B36-$B$2),\"\")","v":7.6148970715741327E-3},9.876304450133648E-3,0.30987630445013364,7.2714032311597704E-2,0.8428551134737553,79,{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,8)*(1-VLOOKUP(BD36,Lookups!U:W,2))^(BD36-$B$2),\"\")","v":3.531142260526085E-2},{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,9)*(1-VLOOKUP(BD36,Lookups!U:W,3))^(BD36-$B$2),\"\")","v":2.314850029670933E-2},2.9229961450985088E-2,0.7884826921625161,0.59876826969102548,0.97719599999999995,null,79,6039.2430022920043,null,null,null,null,null,null,null,null,null,null,null,2786.2182198559863,2851.7554791308598,2919.212075321283,2988.6685426580275,3060.2117767716986,3133.9447602190048,3209.9735459339799,3288.4425608886636,3369.4694648298064,3453.2234281835604,3539.8842048641541,3644.0988175846865,3753.8089636176237,3869.7560514742445,3992.7766600824511,4123.7827859962536,null,null,null,null,null,null,null,35,0,""]
[2031,69,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4237.9077398487452},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6838.7094419757423},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B37>=$B$2,Sens,0)","v":1.0509999999999999},1.5646760833168309,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B37>=$B$2,Sens,0)","v":1.05},1.5513282159785162,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B37>=$B$2,Sens,0)","v":1.0509999999999999},1.6156289324097652,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B37>=$B$2,Sens,0)","v":1.0509999999999999},1.567653582999641,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B37>=$B$2,Sens,0)","v":1.0509999999999999},1.6463973360202553,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B37>=$B$2,Sens,0)","v":1.052},1.7304741838945126,null,6574.3858535411,3681.8527156087353,2892.5331379323648,null,11259.23300708543,8676.5220366927551,2582.7109703926744,null,2685.9839934986794,null,{"$f":"IF(B37<71,IF(B37-35<30,VLOOKUP(B37,Lookups!A:G,6),VLOOKUP(B37,Lookups!A:G,7)),\"\")","v":0.3},0.3,0.3,{"$f":"IF(OR(B37<55,B37-35<20),VLOOKUP(B37-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B37,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,8)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,2))^(B37-$B$2),\"\")","v":1.3295773075741937E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,9)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,3))^(B37-$B$2),\"\")","v":8.413493575269158E-3},1.0854633325505549E-2,0.31085463332550556,5.0181676697212206E-2,0.82503437105888333,80,{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,8)*(1-VLOOKUP(BD37,Lookups!U:W,2))^(BD37-$B$2),\"\")","v":3.908349939297618E-2},{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,9)*(1-VLOOKUP(BD37,Lookups!U:W,3))^(BD37-$B$2),\"\")","v":2.5729937032434751E-2},3.2406718212705465E-2,0.76543537346583679,0.58610832976803584,0.97577000000000003,null,80,6404.727365613162,null,null,null,null,null,null,null,null,null,null,null,2803.7193014620934,2869.6682201377398,2937.5485316661743,3007.4412761380936,3079.4338950019137,3153.6300176790101,3230.1363632540597,3309.0982658887128,3390.6341243862712,3474.9141717836374,3562.1192910838904,3666.9885073917403,3777.3877761233448,3894.0631628016831,4017.8565011606106,4149.6855162810716,null,null,null,null,null,null,null,35,0,""]
[2032,70,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4316.3068364387327},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6965.2219969324606},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.6444745635659892,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B38>=$B$2,Sens,0)","v":1.05},1.628894626777442,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.6980260079626632,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.6476039157326225,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.7303636001572882,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B38>=$B$2,Sens,0)","v":1.052},1.8204588414570273,null,7030.8090133977912,3869.6272041047805,3161.1818092930107,null,12052.366610506788,9127.7011826007783,2924.6654279060094,null,3003.5034333137382,null,{"$f":"IF(B38<71,IF(B38-35<30,VLOOKUP(B38,Lookups!A:G,6),VLOOKUP(B38,Lookups!A:G,7)),\"\")","v":1},1,1,{"$f":"IF(OR(B38<55,B38-35<20),VLOOKUP(B38-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B38,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:I,8)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,2))^(B38-$B$2),\"\")","v":""},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:I,9)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,3))^(B38-$B$2),\"\")","v":""},"",1,3.4582469987841237E-2,0.8075904180294472,81,{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,8)*(1-VLOOKUP(BD38,Lookups!U:W,2))^(BD38-$B$2),\"\")","v":4.3271818815670306E-2},{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,9)*(1-VLOOKUP(BD38,Lookups!U:W,3))^(BD38-$B$2),\"\")","v":2.8630428896728507E-2},3.5951123856199405E-2,0.74063012500789249,0.57371606281131149,0.97418000000000005,null,81,6792.146158155967,null,null,null,null,null,null,null,null,null,null,null,2811.5422507607209,2877.67518038455,2945.7448918415671,3015.8326513408683,3088.0261443103641,3162.4292893186744,3239.1491032185108,3318.3313256835095,3400.0946858738066,3484.6098918112352,3572.0583311993823,3677.2201540323358,3787.9274592643987,3904.9283940936912,4029.0671411420635,4161.2639861308135,null,null,null,null,null,null,null,35,0,""]
[2033,71,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4396.2081481086416},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":7094.1586746335743},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.7283427663078545,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B39>=$B$2,Sens,0)","v":1.05},1.7103393581163142,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.784625334368759,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.7316317154349863,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.8186121437653098,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B39>=$B$2,Sens,0)","v":1.052},1.9151227012127927,null,7519.0078221818449,4066.9781915141243,3452.0296306677205,null,12901.523115486632,9602.3416440960191,3299.1814713906133,null,3350.1303483224515,null,{"$f":"IF(B39<71,IF(B39-35<30,VLOOKUP(B39,Lookups!A:G,6),VLOOKUP(B39,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B39<55,B39-35<20),VLOOKUP(B39-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B39,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:I,8)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,2))^(B39-$B$2),\"\")","v":""},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:I,9)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,3))^(B39-$B$2),\"\")","v":""},"",{"$f":"IF(B39<71,SUM(AI39,AL39,AO39,AR39),\"\")","v":""},"","",82,{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:I,8)*(1-VLOOKUP(BD39,Lookups!U:W,2))^(BD39-$B$2),\"\")","v":4.7898082176171274E-2},{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:I,9)*(1-VLOOKUP(BD39,Lookups!U:W,3))^(BD39-$B$2),\"\")","v":3.1889890057224202E-2},3.9893986116697741E-2,0.71400363965210134,0.56158580932978808,0.97241100000000003,null,82,7036.1987962548392,null,null,null,null,null,null,null,null,null,null,null,2743.4971597915014,2808.0295368321003,2874.451821611789,2942.8433135306655,3013.2895758493801,3085.8920120939806,3160.7550490897729,3238.0208993112747,3317.8054184293483,3400.2751829814524,3485.607190716591,3588.2238816742461,3696.2518429791694,3810.4211151322947,3931.5554498039992,4060.5528599129534,null,null,null,null,null,null,null,35,0,""]
[2034,72,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4445.3835436686431},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":7173.512954849456},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B40>=$B$2,Sens,0)","v":1.0509999999999999},1.8164882473895549,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B40>=$B$2,Sens,0)","v":1.05},1.7958563260221301,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B40>=$B$2,Sens,0)","v":1.0509999999999999},1.8756412264215656,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B40>=$B$2,Sens,0)","v":1.052},1.8199449329221704,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B40>=$B$2,Sens,0)","v":1.0509999999999999},1.9113613630973405,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B40>=$B$2,Sens,0)","v":1.052},2.0147090816758579,null,7983.2701584920069,4274.3940792813446,3708.8760792106623,null,13711.175499577486,10101.663409589011,3609.5120899884751,null,3642.6330885159068,null,{"$f":"IF(B40<71,IF(B40-35<30,VLOOKUP(B40,Lookups!A:G,6),VLOOKUP(B40,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B40<55,B40-35<20),VLOOKUP(B40-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B40,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:I,8)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,2))^(B40-$B$2),\"\")","v":""},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:I,9)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,3))^(B40-$B$2),\"\")","v":""},"","","","",83,{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:I,8)*(1-VLOOKUP(BD40,Lookups!U:W,2))^(BD40-$B$2),\"\")","v":5.3004636536254833E-2},{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:I,9)*(1-VLOOKUP(BD40,Lookups!U:W,3))^(BD40-$B$2),\"\")","v":3.5587660656589151E-2},4.4296148596421989E-2,0.68551918836454884,0.54971202949274478,0.97043599999999997,null,83,7289.9993013583771,null,null,null,null,null,null,null,null,null,null,null,2665.9330716726813,2728.6409908451801,2793.1853863289675,2859.6433155733434,2928.0979227964335,2998.6477446461477,3071.3942555950075,3146.4756474897472,3224.0045005323859,3304.1426818123768,3387.0621850024677,3486.7776992515946,3591.751496538142,3702.6929776749216,3820.4026052441754,3945.7530035641512,null,null,null,null,null,null,null,35,0,""]
[2035,73,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4495.1740902603915},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":7253.8599033154951},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B41>=$B$2,Sens,0)","v":1.0509999999999999},1.9091291480064221,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B41>=$B$2,Sens,0)","v":1.0509999999999999},1.8856491423232367,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B41>=$B$2,Sens,0)","v":1.052},1.9712989289690652,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B41>=$B$2,Sens,0)","v":1.052},1.9145820694341233,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B41>=$B$2,Sens,0)","v":1.0509999999999999},2.0088407926153047,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B41>=$B$2,Sens,0)","v":1.052},2.1194739539230025,null,8476.321167893142,4492.3881773246922,3983.9329905684499,null,14571.849677696677,10626.949906887639,3944.8997708090374,null,3957.9107139514426,null,{"$f":"IF(B41<71,IF(B41-35<30,VLOOKUP(B41,Lookups!A:G,6),VLOOKUP(B41,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B41<55,B41-35<20),VLOOKUP(B41-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B41,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:I,8)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,2))^(B41-$B$2),\"\")","v":""},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:I,9)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,3))^(B41-$B$2),\"\")","v":""},"","","","",84,{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:I,8)*(1-VLOOKUP(BD41,Lookups!U:W,2))^(BD41-$B$2),\"\")","v":5.8596433180043268E-2},{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:I,9)*(1-VLOOKUP(BD41,Lookups!U:W,3))^(BD41-$B$2),\"\")","v":3.9799679990939439E-2},4.9198056585491354E-2,0.65515332853105424,0.53808930059978932,0.96823700000000001,null,84,7551.6267307542366,null,null,null,null,null,null,null,null,null,null,null,2577.6235927424973,2638.2543016032441,2700.6606531902808,2764.9171524120088,2831.1041893204206,2899.3170365204842,2969.6538071258437,3042.2481153551939,3117.2088121725324,3194.6924027928985,3274.8651835698597,3371.2776047300545,3472.7741274225027,3580.0406534394278,3693.8511299061424,3815.049275314389,null,null,null,null,null,null,null,35,0,""]
[2036,74,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4545.5881071852527},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":7335.2129448728374},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B42>=$B$2,Sens,0)","v":1.0509999999999999},2.0064947345547495,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B42>=$B$2,Sens,0)","v":1.0509999999999999},1.9818172485817216,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B42>=$B$2,Sens,0)","v":1.052},2.0738064732754569,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B42>=$B$2,Sens,0)","v":1.052},2.0141403370446977,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B42>=$B$2,Sens,0)","v":1.0509999999999999},2.1112916730386853,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B42>=$B$2,Sens,0)","v":1.052},2.2296865995269988,null,9008.5249157676735,4725.9923625455767,4282.5325532220968,null,15486.774010475594,11179.551302045798,4307.2227084297956,null,4298.9927389944132,null,{"$f":"IF(B42<71,IF(B42-35<30,VLOOKUP(B42,Lookups!A:G,6),VLOOKUP(B42,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B42<55,B42-35<20),VLOOKUP(B42-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B42,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:I,8)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,2))^(B42-$B$2),\"\")","v":""},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:I,9)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,3))^(B42-$B$2),\"\")","v":""},"","","","",85,{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:I,8)*(1-VLOOKUP(BD42,Lookups!U:W,2))^(BD42-$B$2),\"\")","v":6.4704600222924749E-2},{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:I,9)*(1-VLOOKUP(BD42,Lookups!U:W,3))^(BD42-$B$2),\"\")","v":4.4628304840593783E-2},5.4666452531759266E-2,0.62292105800181041,0.52671231460433565,0.96578399999999998,null,85,7821.230326035361,null,null,null,null,null,null,null,null,null,null,null,2478.3438821074601,2536.6393395186774,2596.6420490282621,2658.4236459147096,2722.0614239280067,2787.6469861549331,2855.2746667859587,2925.0729337565881,2997.1464455287637,3071.6456793650696,3148.73052655128,3241.4295283816095,3339.0168125678065,3442.1518627192218,3551.5788166255966,3668.1088961302285,null,null,null,null,null,null,null,35,0,""]
[2037,75,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4596.6340316077494},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":7417.58569455817},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B43>=$B$2,Sens,0)","v":1.0509999999999999},2.1088259660170414,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B43>=$B$2,Sens,0)","v":1.0509999999999999},2.0828899282593891,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B43>=$B$2,Sens,0)","v":1.052},2.1816444098857808,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B43>=$B$2,Sens,0)","v":1.052},2.118875634571022,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B43>=$B$2,Sens,0)","v":1.0509999999999999},2.2189675483636582,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B43>=$B$2,Sens,0)","v":1.052},2.345630302702403,null,9574.2827283301322,4971.7439653979472,4602.5387629321849,null,16459.381943431086,11760.887969752181,4698.4939736789056,null,4666.509223280701,null,{"$f":"IF(B43<71,IF(B43-35<30,VLOOKUP(B43,Lookups!A:G,6),VLOOKUP(B43,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B43<55,B43-35<20),VLOOKUP(B43-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B43,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:I,8)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,2))^(B43-$B$2),\"\")","v":""},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:I,9)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,3))^(B43-$B$2),\"\")","v":""},"","","","",86,{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:I,8)*(1-VLOOKUP(BD43,Lookups!U:W,2))^(BD43-$B$2),\"\")","v":7.1615300355757416E-2},{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:I,9)*(1-VLOOKUP(BD43,Lookups!U:W,3))^(BD43-$B$2),\"\")","v":5.0367303672242653E-2},6.0991302014000034E-2,0.58886817355352117,0.51557587568944363,0.96294599999999997,null,86,8104.1333521358556,null,null,null,null,null,null,null,null,null,null,null,2369.2952455668033,2425.0256674342841,2482.3882212705562,2541.4513903583379,2602.2890674756595,2664.9888251178254,2729.6408467136134,2796.3679475313133,2865.2701809969576,2936.491403282153,3010.1844703589563,3098.8046597890943,3192.0980441815473,3290.6950894661791,3395.3071909178816,3506.7098761259854,null,null,null,null,null,null,null,35,0,""]
[2038,76,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4648.3204202678462},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":7500.9919603668213},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B44>=$B$2,Sens,0)","v":1.052},2.2163760902839105,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B44>=$B$2,Sens,0)","v":1.0509999999999999},2.189117314600618,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B44>=$B$2,Sens,0)","v":1.052},2.2950899191998415,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B44>=$B$2,Sens,0)","v":1.052},2.2290571675687154,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B44>=$B$2,Sens,0)","v":1.052},2.3321348933302044,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B44>=$B$2,Sens,0)","v":1.0529999999999999},2.4676030784429281,null,10175.718715819963,5230.274651598641,4945.4440642213222,null,17493.325085360797,12372.454144179295,5120.8709411815016,null,5062.3959002843649,null,{"$f":"IF(B44<71,IF(B44-35<30,VLOOKUP(B44,Lookups!A:G,6),VLOOKUP(B44,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B44<55,B44-35<20),VLOOKUP(B44-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B44,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,8)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,2))^(B44-$B$2),\"\")","v":""},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,9)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,3))^(B44-$B$2),\"\")","v":""},"","","","",87,{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,8)*(1-VLOOKUP(BD44,Lookups!U:W,2))^(BD44-$B$2),\"\")","v":7.9452975409028057E-2},{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,9)*(1-VLOOKUP(BD44,Lookups!U:W,3))^(BD44-$B$2),\"\")","v":5.7142253081198843E-2},6.829761424511345E-2,0.55295233693388579,{"$f":"IF(AY43=\"\",1,BA43/(1+IntRt))","v":0.50467489789491349},{"$f":"IF(AY44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY44),6))","v":0.95966799999999997},null,87,8395.6390651412621,null,null,null,null,null,null,null,null,null,null,null,2248.4030973728995,2301.2899013198535,2355.7255584883801,2411.7750578346977,2469.5085217934425,2529.0090545155476,2590.3622378637947,2653.6846205165898,2719.0711507221163,2786.658344460147,2856.5912583004206,2940.6896452690012,3029.2227796788538,3122.7889582395806,3222.0632776249749,3327.7816945028326,null,null,null,null,null,null,null,35,0,""]
[2039,77,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4664.5284874865174},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":7527.1468964721344},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B45>=$B$2,Sens,0)","v":1.052},2.3316276469786739,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B45>=$B$2,Sens,0)","v":1.0509999999999999},2.3007622976452495,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B45>=$B$2,Sens,0)","v":1.052},2.4144345949982333,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B45>=$B$2,Sens,0)","v":1.052},2.3449681402822886,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B45>=$B$2,Sens,0)","v":1.052},2.4534059077833752,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B45>=$B$2,Sens,0)","v":1.0529999999999999},2.5983860416004032,null,10731.971280301201,5502.2489334817701,5229.7223468194306,null,18467.146664558033,13028.194213820798,5438.9524507372353,null,5369.2097801983136,null,{"$f":"IF(B45<71,IF(B45-35<30,VLOOKUP(B45,Lookups!A:G,6),VLOOKUP(B45,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B45<55,B45-35<20),VLOOKUP(B45-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B45,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:I,8)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,2))^(B45-$B$2),\"\")","v":""},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:I,9)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,3))^(B45-$B$2),\"\")","v":""},"","","","",88,{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:I,8)*(1-VLOOKUP(BD45,Lookups!U:W,2))^(BD45-$B$2),\"\")","v":8.7669024539741153E-2},{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:I,9)*(1-VLOOKUP(BD45,Lookups!U:W,3))^(BD45-$B$2),\"\")","v":6.4532853603190901E-2},7.6100939071466034E-2,0.51518701153004121,0.49400440279455116,0.95616699999999999,null,88,8690.3617933942114,null,null,null,null,null,null,null,null,null,null,null,2114.7904136242414,2164.5343879698235,2215.7351740183053,2268.4538987187507,2322.7565174386468,2378.7211958156108,2436.4284299596152,2495.9878425749275,2557.488739553929,2621.0595243335611,2686.8366334111211,2765.9374239989934,2849.2094245387661,2937.2153776042455,3030.59026185014,3130.0262992840203,null,null,null,null,null,null,null,35,0,""]
[2040,78,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4680.8049346784937},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":7553.4121772153185},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B46>=$B$2,Sens,0)","v":1.052},2.4528722846215651,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B46>=$B$2,Sens,0)","v":1.0509999999999999},2.4181011748251571,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B46>=$B$2,Sens,0)","v":1.052},2.5399851939381417,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B46>=$B$2,Sens,0)","v":1.052},2.4669064835769676,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B46>=$B$2,Sens,0)","v":1.052},2.580983014988111,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B46>=$B$2,Sens,0)","v":1.0529999999999999},2.7361005018052245,null,11318.659911673458,5788.3658780228234,5530.2940336506344,null,19495.228534597103,13718.6885071533,5776.5400274438034,null,5694.4588503327268,null,{"$f":"IF(B46<71,IF(B46-35<30,VLOOKUP(B46,Lookups!A:G,6),VLOOKUP(B46,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B46<55,B46-35<20),VLOOKUP(B46-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B46,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:I,8)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,2))^(B46-$B$2),\"\")","v":""},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:I,9)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,3))^(B46-$B$2),\"\")","v":""},"","","","",89,{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:I,8)*(1-VLOOKUP(BD46,Lookups!U:W,2))^(BD46-$B$2),\"\")","v":9.6952902237841213E-2},{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:I,9)*(1-VLOOKUP(BD46,Lookups!U:W,3))^(BD46-$B$2),\"\")","v":7.3006249486636338E-2},8.4979575862238782E-2,0.47598079615518291,0.48355951722254414,0.95218400000000003,null,89,9120.79464233203,null,null,null,null,null,null,null,null,null,null,null,1998.9085403349982,2045.9267481484064,2094.3219403361659,2144.1518943403048,2195.4789514436766,2248.3769941263554,2302.9221076404069,2359.2179078138411,2417.3488069410541,2477.4361724753212,2539.6089647513904,2614.3753552337348,2693.084390406857,2776.267976850977,2864.5262989851503,2958.5136478794648,null,null,null,null,null,null,null,35,0,""]
[2041,79,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4697.150080954988},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":7579.7883175454899},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B47>=$B$2,Sens,0)","v":1.052},2.5804216434218867,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B47>=$B$2,Sens,0)","v":1.0509999999999999},2.5414243347412397,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B47>=$B$2,Sens,0)","v":1.052},2.672064424022925,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B47>=$B$2,Sens,0)","v":1.052},2.5951856207229702,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B47>=$B$2,Sens,0)","v":1.052},2.7151941317674928,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B47>=$B$2,Sens,0)","v":1.0529999999999999},2.8811138284009012,null,11937.451519670791,6089.3609036800099,5848.0906159907809,null,20580.596759839311,14445.778998032423,6134.8177618068876,null,6039.2430022920043,null,{"$f":"IF(B47<71,IF(B47-35<30,VLOOKUP(B47,Lookups!A:G,6),VLOOKUP(B47,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B47<55,B47-35<20),VLOOKUP(B47-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B47,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:I,8)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,2))^(B47-$B$2),\"\")","v":""},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:I,9)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,3))^(B47-$B$2),\"\")","v":""},"","","","",90,{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:I,8)*(1-VLOOKUP(BD47,Lookups!U:W,2))^(BD47-$B$2),\"\")","v":0.10658736011950441},{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:I,9)*(1-VLOOKUP(BD47,Lookups!U:W,3))^(BD47-$B$2),\"\")","v":8.1880639484009934E-2},9.4233999801757173E-2,0.4355321499793447,0.4733354710479093,0.94803199999999999,null,90,9566.3942451200528,null,null,null,null,null,null,null,null,null,null,null,1869.6509814532174,1913.6288006533782,1958.8945628159124,2005.5023092583745,2053.5103500226323,2102.9877900470015,2154.0057946015932,2206.6612792934116,2261.0331979744628,2317.235069984702,2375.3875165589498,2445.3192080417439,2518.9385967687549,2596.7431940766342,2679.2943740180226,2767.2041185403968,null,null,null,null,null,null,null,35,0,""]
[2042,80,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4713.5642469817512},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":7606.2758349203095},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B48>=$B$2,Sens,0)","v":1.052},2.7146035688798249,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B48>=$B$2,Sens,0)","v":1.0509999999999999},2.6710369758130428,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B48>=$B$2,Sens,0)","v":1.052},2.8110117740721172,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B48>=$B$2,Sens,0)","v":1.052},2.7301352730005646,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B48>=$B$2,Sens,0)","v":1.052},2.8563842266194026,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B48>=$B$2,Sens,0)","v":1.0529999999999999},3.0338128613061488,null,12590.10439155862,6406.0076706713708,6184.0967208872489,null,21726.446318182698,15211.405284928142,6515.0410332545562,null,6404.727365613162,null,{"$f":"IF(B48<71,IF(B48-35<30,VLOOKUP(B48,Lookups!A:G,6),VLOOKUP(B48,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B48<55,B48-35<20),VLOOKUP(B48-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B48,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:I,8)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,2))^(B48-$B$2),\"\")","v":""},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:I,9)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,3))^(B48-$B$2),\"\")","v":""},"","","","",91,{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:I,8)*(1-VLOOKUP(BD48,Lookups!U:W,2))^(BD48-$B$2),\"\")","v":0.11717439628462195},{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:I,9)*(1-VLOOKUP(BD48,Lookups!U:W,3))^(BD48-$B$2),\"\")","v":9.1579799593116892E-2},0.10437709793886943,0.39449021344453228,0.46332759499599574,0.94348100000000001,null,91,10033.70225960379,null,null,null,null,null,null,null,null,null,null,null,1730.2894857441838,1770.9892521299139,1812.8809597860409,1856.0146218564564,1900.4442020238778,1946.233654229103,1993.448839170115,2042.1794484831971,2092.4985508968662,2144.5112041584239,2198.3290385434875,2263.0481073393835,2331.1799969406443,2403.1851347978431,2479.5830508288536,2560.9401105958545,null,null,null,null,null,null,null,35,0,""]
[2043,81,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4730.0477549867674},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":7632.875249318422},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B49>=$B$2,Sens,0)","v":1.052},2.8557629544615759,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B49>=$B$2,Sens,0)","v":1.0509999999999999},2.8072598615795079,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B49>=$B$2,Sens,0)","v":1.052},2.9571843863238674,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B49>=$B$2,Sens,0)","v":1.052},2.8721023071965939,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B49>=$B$2,Sens,0)","v":1.052},3.0049162064036117,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B49>=$B$2,Sens,0)","v":1.0529999999999999},3.1946049429553747,null,13278.473205928614,6739.1200695462821,6539.3531363823322,null,22936.150538133934,16017.609765029332,6918.5407731046016,null,6792.146158155967,null,{"$f":"IF(B49<71,IF(B49-35<30,VLOOKUP(B49,Lookups!A:G,6),VLOOKUP(B49,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B49<55,B49-35<20),VLOOKUP(B49-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B49,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:I,8)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,2))^(B49-$B$2),\"\")","v":""},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:I,9)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,3))^(B49-$B$2),\"\")","v":""},"","","","",92,{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:I,8)*(1-VLOOKUP(BD49,Lookups!U:W,2))^(BD49-$B$2),\"\")","v":0.12758841460164358},{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:I,9)*(1-VLOOKUP(BD49,Lookups!U:W,3))^(BD49-$B$2),\"\")","v":0.10122697136066378},0.11440769298115368,0.35331446979990683,0.45353131851604905,0.93898099999999995,null,92,10520.432533461015,null,null,null,null,null,null,null,null,null,null,null,1582.920511770951,1620.1538739147136,1658.4776595403748,1697.9376221660459,1738.5831293807735,1780.4726881601434,1823.6665498381753,1868.2467670031651,1914.2801851107956,1961.862914126767,2011.097076762027,2070.3040142969207,2132.6331022582713,2198.505553432552,2268.3966493089333,2342.824518023152,null,null,null,null,null,null,null,35,0,"",null,null,null,null,"Implement breakout formula for next update."]
[2044,82,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4708.5996332350578},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":7598.2644260099332},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B50>=$B$2,Sens,0)","v":1.052},3.0042626280935778,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B50>=$B$2,Sens,0)","v":1.052},2.9504301145200627,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B50>=$B$2,Sens,0)","v":1.0529999999999999},3.1109579744127087,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B50>=$B$2,Sens,0)","v":1.0529999999999999},3.0214516271708169,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B50>=$B$2,Sens,0)","v":1.052},3.1611718491365997,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B50>=$B$2,Sens,0)","v":1.0529999999999999},3.3639190049320091,null,13892.394155114836,7089.5543131626891,6802.8398419521473,null,24019.419605798663,16866.543082575885,7152.8765232227779,null,7036.1987962548392,null,{"$f":"IF(B50<71,IF(B50-35<30,VLOOKUP(B50,Lookups!A:G,6),VLOOKUP(B50,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B50<55,B50-35<20),VLOOKUP(B50-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B50,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:I,8)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,2))^(B50-$B$2),\"\")","v":""},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:I,9)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,3))^(B50-$B$2),\"\")","v":""},"","","","",93,{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:I,8)*(1-VLOOKUP(BD50,Lookups!U:W,2))^(BD50-$B$2),\"\")","v":0.13883967933556854},{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:I,9)*(1-VLOOKUP(BD50,Lookups!U:W,3))^(BD50-$B$2),\"\")","v":0.11164449008011204},0.12524208470784029,0.31289257641323998,0.44394216769386163,0.93411999999999995,null,93,11030.700829283529,null,null,null,null,null,null,null,null,null,null,null,1431.2893318208055,1464.9560343670794,1499.6087065089221,1535.2887189417531,1572.0407102327115,1609.9175828550228,1648.9738165447009,1689.283603905481,1730.9073871306948,1773.9320696166685,1818.4499915318625,1871.9853759262849,1928.3438335985495,1987.9062285043758,2051.1023139510248,2118.4005855247747,null,null,null,null,null,null,null,35,{"$f":"IF(CO51=0,0,CO51-1)","v":0},"",null,null,null,null,"Salary","Surv","Int","PvSal"]
[2045,83,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4687.2490612056254},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":7563.8110186484046},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B51>=$B$2,Sens,0)","v":1.052},3.1604842847544439,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B51>=$B$2,Sens,0)","v":1.052},3.1038524804751062,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B51>=$B$2,Sens,0)","v":1.0529999999999999},3.2758387470565822,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B51>=$B$2,Sens,0)","v":1.0529999999999999},3.18158856341087,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B51>=$B$2,Sens,0)","v":1.052},3.3255527852917028,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B51>=$B$2,Sens,0)","v":1.0529999999999999},3.5422067121934053,null,14548.529625227693,7465.3006917603116,7083.2289334673815,null,25153.852800486275,17760.469865952404,7393.3829345338709,null,7289.9993013583771,null,{"$f":"IF(B51<71,IF(B51-35<30,VLOOKUP(B51,Lookups!A:G,6),VLOOKUP(B51,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B51<55,B51-35<20),VLOOKUP(B51-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B51,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:I,8)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,2))^(B51-$B$2),\"\")","v":""},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:I,9)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,3))^(B51-$B$2),\"\")","v":""},"","","","",94,{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:I,8)*(1-VLOOKUP(BD51,Lookups!U:W,2))^(BD51-$B$2),\"\")","v":0.14971189371558977},{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:I,9)*(1-VLOOKUP(BD51,Lookups!U:W,3))^(BD51-$B$2),\"\")","v":0.1218942592037604},0.1358030764596751,0.27370525785363858,0.43455576320855677,0.92938200000000004,null,94,11565.641463755017,null,null,null,null,null,null,null,null,null,null,null,1278.4761663558215,1308.5484067116176,1339.5013485445095,1371.371945562531,1404.2000704475483,1438.0329774825768,1472.9193298152356,1508.9253987950613,1546.1051734387386,1584.5362788067696,1624.3011962688879,1672.120817000565,1722.462102514726,1775.6652534117568,1832.1141399186829,1892.2272381799035,null,null,null,null,null,null,null,35,0,2.2849909027262849]
[2046,84,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4665.9955938852308},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":7529.5143091161144},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B52>=$B$2,Sens,0)","v":1.052},3.324829467561675,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B52>=$B$2,Sens,0)","v":1.052},3.2652528094598119,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.449458200650581,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.3502127572716458,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B52>=$B$2,Sens,0)","v":1.052},3.4984815301268717,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.7299436679396556,null,15235.655221860854,7860.9616284236072,7374.6935934372468,null,26341.866741268717,18701.774768847881,7640.0919724208361,null,7551.6267307542366,null,{"$f":"IF(B52<71,IF(B52-35<30,VLOOKUP(B52,Lookups!A:G,6),VLOOKUP(B52,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B52<55,B52-35<20),VLOOKUP(B52-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B52,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:I,8)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,2))^(B52-$B$2),\"\")","v":""},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:I,9)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,3))^(B52-$B$2),\"\")","v":""},"","","","",95,{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:I,8)*(1-VLOOKUP(BD52,Lookups!U:W,2))^(BD52-$B$2),\"\")","v":0.16155994748960101},{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:I,9)*(1-VLOOKUP(BD52,Lookups!U:W,3))^(BD52-$B$2),\"\")","v":0.13312584590200638},0.14734289669580369,0.23653524179392579,0.42536781833257314,0.92420500000000005,null,95,12151.634678290806,null,null,null,null,null,null,null,null,null,null,null,1129.961130123763,1156.5400086292941,1183.8972813376654,1212.0656092047802,1241.0802330758322,1270.9829179085446,1301.8166738635505,1333.6400738348837,1366.500835169111,1400.467565559828,1435.6131648734627,1477.8777874812315,1522.3711440008183,1569.393915403052,1619.2853793741069,1672.4153994980684,null,null,null,null,null,null,null,36,1,1.8141490274627678]
[2047,85,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4644.83878829683},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":7495.3735825811418},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.4977205998748824,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B53>=$B$2,Sens,0)","v":1.052},3.4350459555517223,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.6322794852850615,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.5277740334070429,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.6804025696934692,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B53>=$B$2,Sens,0)","v":1.054},3.9276306823404572,null,15955.234693928789,8277.5925947300584,7677.6420991987306,null,27585.992194144179,19692.96883159682,7893.0233625473593,null,7821.230326035361,null,{"$f":"IF(B53<71,IF(B53-35<30,VLOOKUP(B53,Lookups!A:G,6),VLOOKUP(B53,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B53<55,B53-35<20),VLOOKUP(B53-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B53,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:I,8)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,2))^(B53-$B$2),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:I,9)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,3))^(B53-$B$2),\"\")","v":""},"","","","",96,{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:I,8)*(1-VLOOKUP(BD53,Lookups!U:W,2))^(BD53-$B$2),\"\")","v":0.1754803967319398},{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:I,9)*(1-VLOOKUP(BD53,Lookups!U:W,3))^(BD53-$B$2),\"\")","v":0.14633057063358146},0.16090548368276064,0.20168345409736643,0.4163741369739361,0.91812000000000005,null,96,12759.216412205347,null,null,null,null,null,null,null,null,null,null,null,983.73351526183683,1006.8728365065415,1030.6898204114973,1055.2129012972346,1080.4727595115996,1106.5057552333456,1133.3493327031488,1161.0544849307782,1189.662754188641,1219.2338696884735,1249.8312973672462,1286.6264796622347,1325.3619767054095,1366.2995585174551,1409.7345970558424,1455.9890920726327,null,null,null,null,null,null,null,37,2,1.6545655883649808]
[2048,86,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4623.7782034902239},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":7461.3881274822988},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.6830997916682509,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B54>=$B$2,Sens,0)","v":1.052},3.6136683452404119,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.8247902980051696,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.7147460571776159,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.8754639058872229,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B54>=$B$2,Sens,0)","v":1.054},4.1397227391868423,null,16708.800929365203,8716.3050022507505,7992.4959271144526,null,28916.340375873104,20756.389148503047,8159.9512273700566,null,8104.1333521358556,null,{"$f":"IF(B54<71,IF(B54-35<30,VLOOKUP(B54,Lookups!A:G,6),VLOOKUP(B54,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B54<55,B54-35<20),VLOOKUP(B54-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B54,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:I,8)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,2))^(B54-$B$2),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:I,9)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,3))^(B54-$B$2),\"\")","v":""},"","","","",97,{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:I,8)*(1-VLOOKUP(BD54,Lookups!U:W,2))^(BD54-$B$2),\"\")","v":0.19017129071159747},{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:I,9)*(1-VLOOKUP(BD54,Lookups!U:W,3))^(BD54-$B$2),\"\")","v":0.16051676020729327},0.17534402545944539,0.16923148036501984,0.40757061175992176,0.91164299999999998,null,97,13397.177232815617,null,null,null,null,null,null,null,null,null,null,null,842.4072951145198,862.22234941339639,882.61771124451104,903.61772996536376,925.2486782894897,947.54169277913707,970.52883831876511,994.25378210356757,1018.7520983137352,1044.0749352764494,1070.2766412145418,1101.7857130408856,1134.9563479565543,1170.0127092859084,1207.207734931221,1246.8171651574662,null,null,null,null,null,null,null,38,3,1.56644338885976]
[2049,87,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4602.8134005327684},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":7427.5572355141094},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B55>=$B$2,Sens,0)","v":1.052},3.878304080626668,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B55>=$B$2,Sens,0)","v":1.052},3.8015790991929137,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.0275041837994436,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},3.9116275982080291,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B55>=$B$2,Sens,0)","v":1.052},4.0808634928992458,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.3632677671029318,null,17497.959220950434,9178.269167370041,8319.6900535803925,null,30310.847163829174,21877.234162522214,8433.6130013069596,null,8395.6390651412621,null,{"$f":"IF(B55<71,IF(B55-35<30,VLOOKUP(B55,Lookups!A:G,6),VLOOKUP(B55,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B55<55,B55-35<20),VLOOKUP(B55-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B55,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:I,8)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,2))^(B55-$B$2),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:I,9)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,3))^(B55-$B$2),\"\")","v":""},"","","","",98,{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:I,8)*(1-VLOOKUP(BD55,Lookups!U:W,2))^(BD55-$B$2),\"\")","v":0.20673820041241223},{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:I,9)*(1-VLOOKUP(BD55,Lookups!U:W,3))^(BD55-$B$2),\"\")","v":0.1766726093414441},0.19170540487692816,0.13955775136335616,0.39895322216123896,0.90430200000000005,null,98,14067.036094456398,null,null,null,null,null,null,null,null,null,null,null,708.25888829450184,724.91851174577971,742.06603216807821,759.72192142693473,777.90826846078687,796.65125151748543,815.97782933724159,835.92471537125857,856.52181882077423,877.8121429427141,899.84138132509315,926.33281879523554,954.22122520581877,983.69506719029891,1014.9670037777587,1048.2688652178417,null,null,null,null,null,null,null,39,4,1.5127488712020749]
[2050,88,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B56>=$B$2,Sens,0)","v":1.052},4.0799758928192551,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B56>=$B$2,Sens,0)","v":1.0509999999999999},3.9992612123509454,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B56>=$B$2,Sens,0)","v":1.052},4.2409619055408143,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B56>=$B$2,Sens,0)","v":1.052},4.1189438609130544,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B56>=$B$2,Sens,0)","v":1.052},4.2930683945300068,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B56>=$B$2,Sens,0)","v":1.0529999999999999},4.5945209587593867,null,18324.390686407041,9664.7174332406539,8659.6732531663874,null,31742.433406481112,23036.72757313589,8705.7058333452223,null,8690.3617933942114,null,{"$f":"IF(B56<71,IF(B56-35<30,VLOOKUP(B56,Lookups!A:G,6),VLOOKUP(B56,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B56<55,B56-35<20),VLOOKUP(B56-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B56,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:I,8)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,2))^(B56-$B$2),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:I,9)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,3))^(B56-$B$2),\"\")","v":""},"","","","",99,{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:I,8)*(1-VLOOKUP(BD56,Lookups!U:W,2))^(BD56-$B$2),\"\")","v":0.22323672972764064},{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:I,9)*(1-VLOOKUP(BD56,Lookups!U:W,3))^(BD56-$B$2),\"\")","v":0.19317781010261625},0.20820726991512845,0.11280377613453028,0.39051803265587209,0.896899,null,99,14770.387899179223,null,null,null,null,null,null,null,null,null,null,null,583.57969332581729,597.30662016754241,611.43555645726565,625.98337027134903,640.96826209570565,656.41180185922087,672.33620258823942,688.77171483795848,705.7429827078372,723.28543932537082,741.43673455351427,763.26472035092968,786.24375800144855,810.52913719076628,836.29608126309483,863.73560995461708,null,null,null,null,null,null,null,40,5,1.4746525888979043]
[{"$f":"1+A56","v":2051},{"$f":"1+B56","v":89},null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B57>=$B$2,Sens,0)","v":1.0509999999999999},4.2921346392458561,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B57>=$B$2,Sens,0)","v":1.0509999999999999},4.203223534180843,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B57>=$B$2,Sens,0)","v":1.052},4.4614919246289366,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B57>=$B$2,Sens,0)","v":1.052},4.3331289416805339,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B57>=$B$2,Sens,0)","v":1.0509999999999999},4.516307951045567,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B57>=$B$2,Sens,0)","v":1.052},4.8380305695736343,null,19258.934611413799,10167.282739769167,9091.6518716446317,null,33393.039943618132,24257.67413451209,9135.3658091060424,null,9120.79464233203,null,{"$f":"IF(B57<71,IF(B57-35<30,VLOOKUP(B57,Lookups!A:G,6),VLOOKUP(B57,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B57<55,B57-35<20),VLOOKUP(B57-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B57,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:I,8)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,2))^(B57-$B$2),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:I,9)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,3))^(B57-$B$2),\"\")","v":""},"","","","",100,{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:I,8)*(1-VLOOKUP(BD57,Lookups!U:W,2))^(BD57-$B$2),\"\")","v":0.24056065972962326},{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:I,9)*(1-VLOOKUP(BD57,Lookups!U:W,3))^(BD57-$B$2),\"\")","v":0.21080481353882743},0.22568273663422533,8.9317209869442402E-2,0.38226119093174638,0.88905800000000001,null,100,15508.907294138178,null,null,null,null,null,null,null,null,null,null,null,470.76769234442185,481.84106200783776,493.23872852787673,504.97429920697635,517.0624561885536,529.52059971076187,542.36664879181251,555.62500624116751,569.31555219853203,583.46687020074648,598.10933200217971,615.71774199296226,634.25469358800456,653.84545736785628,674.63138418886638,696.76656769312581,null,null,null,null,null,null,null,41,6,1.4339194430662481]
[2052,90,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B58>=$B$2,Sens,0)","v":1.0509999999999999},4.5110335058473945,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B58>=$B$2,Sens,0)","v":1.0509999999999999},4.4175879344240654,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B58>=$B$2,Sens,0)","v":1.052},4.6934895047096417,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B58>=$B$2,Sens,0)","v":1.0509999999999999},4.5584516466479217,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B58>=$B$2,Sens,0)","v":1.0509999999999999},4.7466396565488909,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B58>=$B$2,Sens,0)","v":1.052},5.0896081591914637,null,20241.140276595899,10695.981442237166,9545.1588343587337,null,35096.084980742649,25519.073189506722,9577.0117912359274,null,9566.3942451200528,null,{"$f":"IF(B58<71,IF(B58-35<30,VLOOKUP(B58,Lookups!A:G,6),VLOOKUP(B58,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B58<55,B58-35<20),VLOOKUP(B58-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B58,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:I,8)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,2))^(B58-$B$2),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:I,9)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,3))^(B58-$B$2),\"\")","v":""},"","","","",101,{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:I,8)*(1-VLOOKUP(BD58,Lookups!U:W,2))^(BD58-$B$2),\"\")","v":0.25861140178455772},{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:I,9)*(1-VLOOKUP(BD58,Lookups!U:W,3))^(BD58-$B$2),\"\")","v":0.22942612801760517},0.24401876490108143,6.9159857517573198E-2,0.37417892612739462,0.88083199999999995,null,101,16284.352658845088,null,null,null,null,null,null,null,null,null,null,null,371.19062338441728,379.92174715346795,388.90857231054713,398.16182793319462,407.6930905889115,417.51608000688077,427.64492496366967,438.09886657162303,448.89357991118931,460.05160251209037,471.59688187671622,485.48075026355741,500.09675456908752,515.54366806437417,531.93294298655553,549.38607899671172,null,null,null,null,null,null,null,{"$f":"IF(OR(CN59<=($CN$76-MS), CN59 = 20), CN59, CN59-1)","v":42},7,{"$f":"IF(CN58<CN59,CP59*1/(1-VLOOKUP(CN58,$B$3:$AU$93,44,FALSE)) * (1+IntRt) * 1/(1+GSG) * 1/VLOOKUP(MIN(CO58,30),$CR$63:$CT$93,3,FALSE), \"\")","v":1.3948160198321502}]
[2053,91,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},4.7410962146456113,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B59>=$B$2,Sens,0)","v":1.05},4.6428849190796928,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},4.9375509589545432,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},4.7909326806269652,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},4.9887182790328843,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B59>=$B$2,Sens,0)","v":1.052},5.3542677834694201,null,21273.438430702292,11252.172477233498,10021.265953468794,null,36885.985314760532,26846.064995361074,10039.920319399458,null,10033.70225960379,null,{"$f":"IF(B59<71,IF(B59-35<30,VLOOKUP(B59,Lookups!A:G,6),VLOOKUP(B59,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B59<55,B59-35<20),VLOOKUP(B59-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B59,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:I,8)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,2))^(B59-$B$2),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:I,9)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,3))^(B59-$B$2),\"\")","v":""},"","","","",102,{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:I,8)*(1-VLOOKUP(BD59,Lookups!U:W,2))^(BD59-$B$2),\"\")","v":0.27864300579121615},{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:I,9)*(1-VLOOKUP(BD59,Lookups!U:W,3))^(BD59-$B$2),\"\")","v":0.25012605306279823},0.26438452942700719,5.2283554505400218E-2,0.36626754710982246,0.871695,null,102,17093.146623045384,null,null,null,null,null,null,null,null,null,null,null,285.3317620472086,292.04331878579416,298.95143147975091,306.06434749958515,313.39096567569658,320.94183227260839,328.72780798684539,336.76368333342396,345.06150764237253,353.63860536280839,362.51338478045636,373.18582201696029,384.42104726204275,396.29498687187061,408.89331343945503,422.30942294572901,null,null,null,null,null,null,null,43,8,1.3612167314934382]
[2054,92,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},4.9828921215925375,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B60>=$B$2,Sens,0)","v":1.05},4.8750291650336779,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.1893660578612248,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.0352702473389401,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.2431429112635612,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B60>=$B$2,Sens,0)","v":1.052},5.6326897082098304,null,22337.110352237407,11826.033273572406,10511.077078665001,null,38767.170565813314,28242.060375119851,10525.110190693464,null,10520.432533461015,null,{"$f":"IF(B60<71,IF(B60-35<30,VLOOKUP(B60,Lookups!A:G,6),VLOOKUP(B60,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B60<55,B60-35<20),VLOOKUP(B60-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B60,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:I,8)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,2))^(B60-$B$2),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:I,9)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,3))^(B60-$B$2),\"\")","v":""},"","","","",103,{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:I,8)*(1-VLOOKUP(BD60,Lookups!U:W,2))^(BD60-$B$2),\"\")","v":0.29771834789226409},{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:I,9)*(1-VLOOKUP(BD60,Lookups!U:W,3))^(BD60-$B$2),\"\")","v":0.27024100546055296},0.28397967667640855,3.8460591550718702E-2,0.35852344078878468,0.862904,null,103,17930.710807574611,null,null,null,null,null,null,null,null,null,null,null,213.35042080508381,218.36883671560386,223.53422293005815,228.85274623463076,234.33106053001916,239.9770515488095,245.79884013306039,251.80748555840236,258.01199744091724,264.4253297485858,271.06124686388472,279.04132226483932,287.44220976744282,296.32068160035357,305.74079752207598,315.77239228108164,null,null,null,null,null,null,null,44,9,1.3287629771926202]
[2055,93,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.2370196197937569,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B61>=$B$2,Sens,0)","v":1.05},5.1187806232853621,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.4540237268121468,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.2920690299532254,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.5105431997380023,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B61>=$B$2,Sens,0)","v":1.052},5.9255895730367421,null,23453.965869849279,12429.160970524597,11024.804899324681,null,40744.296264669785,29710.647514626085,11033.6487500437,null,11030.700829283529,null,{"$f":"IF(B61<71,IF(B61-35<30,VLOOKUP(B61,Lookups!A:G,6),VLOOKUP(B61,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B61<55,B61-35<20),VLOOKUP(B61-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B61,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:I,8)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,2))^(B61-$B$2),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:I,9)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,3))^(B61-$B$2),\"\")","v":""},"","","","",104,{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:I,8)*(1-VLOOKUP(BD61,Lookups!U:W,2))^(BD61-$B$2),\"\")","v":0.31715317646117525},{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:I,9)*(1-VLOOKUP(BD61,Lookups!U:W,3))^(BD61-$B$2),\"\")","v":0.29090645015244787},0.30402981330681156,2.7538565197362194E-2,0.35094307046670387,0.85390900000000003,null,104,18803.34742663844,null,null,null,null,null,null,null,null,null,null,null,155.17606761623608,158.82610985059711,162.5830479314009,166.45136714452724,170.43590706864026,174.54240323014957,178.77676215753365,183.14702758886691,187.65975248424672,192.32435864750039,197.15085732087368,202.95500204825862,209.06521585623315,215.52279086486786,222.37431963010735,229.67059502880599,null,null,null,null,null,null,null,45,10,1.3037992688136304,null,"PERS Salary Merit Table"]
[2056,94,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},5.5041076204032384,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B62>=$B$2,Sens,0)","v":1.05},5.3747196544496303,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B62>=$B$2,Sens,0)","v":1.05},5.7321789368795661,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},5.5619645504808393,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},5.7915809029246397,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},6.2337202308346527,null,24626.664163341746,13063.048180021351,11563.615983320395,null,42822.255374167944,31255.601185386644,11566.6541887813,null,11565.641463755017,null,{"$f":"IF(B62<71,IF(B62-35<30,VLOOKUP(B62,Lookups!A:G,6),VLOOKUP(B62,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B62<55,B62-35<20),VLOOKUP(B62-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B62,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:I,8)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,2))^(B62-$B$2),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:I,9)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,3))^(B62-$B$2),\"\")","v":""},"","","","",105,{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:I,8)*(1-VLOOKUP(BD62,Lookups!U:W,2))^(BD62-$B$2),\"\")","v":0.33689154221338535},{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:I,9)*(1-VLOOKUP(BD62,Lookups!U:W,3))^(BD62-$B$2),\"\")","v":0.31204066134664199},0.32446610178001367,1.9166020361670706E-2,0.34352297422347677,0.84474000000000005,null,105,19705.90810311709,null,null,null,null,null,null,null,null,null,null,null,109.59916487267967,112.1771499111027,114.83063432052063,117.56278600945301,120.37702311955069,123.27739659058972,126.26807813924309,129.35474897002234,132.54203736720578,135.83659784812275,139.24550124403189,143.34490538987455,147.66048279066089,152.22139762064205,157.06055769414309,162.21383746635703,null,null,null,null,null,null,null,46,11,1.2750218093436712,null,"Service","Salary Increase","1+ Sal Inc"]
[2057,95,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B63>=$B$2,Sens,0)","v":1.0509999999999999},5.7848171090438036,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B63>=$B$2,Sens,0)","v":1.05},5.6434556371721118,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B63>=$B$2,Sens,0)","v":1.05},6.0187878837235447,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B63>=$B$2,Sens,0)","v":1.0509999999999999},5.845624742555362,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B63>=$B$2,Sens,0)","v":1.05},6.0869515289737963,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B63>=$B$2,Sens,0)","v":1.05},6.5516399626072195,null,25857.997371508831,13716.200589022419,12141.796782486412,null,45006.19039825051,32849.636845841356,12156.553552409154,null,12151.634678290806,null,{"$f":"IF(B63<71,IF(B63-35<30,VLOOKUP(B63,Lookups!A:G,6),VLOOKUP(B63,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B63<55,B63-35<20),VLOOKUP(B63-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B63,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:I,8)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,2))^(B63-$B$2),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:I,9)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,3))^(B63-$B$2),\"\")","v":""},"","","","",106,{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:I,8)*(1-VLOOKUP(BD63,Lookups!U:W,2))^(BD63-$B$2),\"\")","v":0.3589770849626876},{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:I,9)*(1-VLOOKUP(BD63,Lookups!U:W,3))^(BD63-$B$2),\"\")","v":0.33550708258214601},0.34724208377241683,1.2947296448283045E-2,0.33625976333543145,0.83452199999999999,null,106,20632.085783963597,null,null,null,null,null,null,null,null,null,null,null,74.960922062222821,76.724148413147105,78.539012953755318,80.407682391648862,82.332494582688042,84.316220188320742,86.361712475985229,88.472857135222128,90.652819705271327,92.906151578066101,95.237688885629012,98.041497792704604,100.99315952817166,104.11262108154961,107.42238992456707,110.94700257849118,null,null,null,null,null,null,null,47,12,1.2508067737045265,null,0,0.06,{"$f":"CS63+1","v":1.06}]
[2058,96,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B64>=$B$2,Sens,0)","v":1.05},6.0798427816050369,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B64>=$B$2,Sens,0)","v":1.05},5.9256284190307174,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B64>=$B$2,Sens,0)","v":1.05},6.3197272779097222,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B64>=$B$2,Sens,0)","v":1.0509999999999999},6.1437516044256855,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B64>=$B$2,Sens,0)","v":1.05},6.3912991054224868,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B64>=$B$2,Sens,0)","v":1.05},6.8792219607375804,null,27150.897240084272,14402.010618473541,12748.886621610731,null,47256.499918163041,34492.118688133429,12764.381230029612,null,12759.216412205347,null,{"$f":"IF(B64<71,IF(B64-35<30,VLOOKUP(B64,Lookups!A:G,6),VLOOKUP(B64,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B64<55,B64-35<20),VLOOKUP(B64-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B64,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:I,8)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,2))^(B64-$B$2),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:I,9)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,3))^(B64-$B$2),\"\")","v":""},"","","","",107,{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:I,8)*(1-VLOOKUP(BD64,Lookups!U:W,2))^(BD64-$B$2),\"\")","v":0.37936149289525828},{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:I,9)*(1-VLOOKUP(BD64,Lookups!U:W,3))^(BD64-$B$2),\"\")","v":0.35749738686538951},0.36842943988032389,8.451450250362029E-3,0.32915012072771282,0.82501599999999997,null,107,21581.16173002592,null,null,null,null,null,null,null,null,null,null,null,49.529329474866849,50.69435541733332,51.893500536031603,53.128196451220816,54.399987866861167,55.710705456854996,57.062234475800857,58.457142336054403,59.897520621225731,61.386376596759618,62.926905665937433,64.779481265632441,66.729748452486874,68.790886907176457,70.977768111430976,73.306604211693781,null,null,null,null,null,null,null,48,13,1.2333234241261404,null,{"$f":"CR63+1","v":1},0.06,{"$f":"CS64+1","v":1.06}]
[2059,97,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B65>=$B$2,Sens,0)","v":1.05},6.3838349206852891,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B65>=$B$2,Sens,0)","v":1.05},6.2219098399822537,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B65>=$B$2,Sens,0)","v":1.05},6.635713641805209,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B65>=$B$2,Sens,0)","v":1.0509999999999999},6.4570829362513953,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B65>=$B$2,Sens,0)","v":1.05},6.7108640606936119,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B65>=$B$2,Sens,0)","v":1.05},7.2231830587744597,null,28508.442102088487,15122.11114939722,13386.330952691267,null,49619.324914071192,36216.724622540096,13402.600291531096,null,13397.177232815617,null,{"$f":"IF(B65<71,IF(B65-35<30,VLOOKUP(B65,Lookups!A:G,6),VLOOKUP(B65,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B65<55,B65-35<20),VLOOKUP(B65-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B65,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:I,8)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,2))^(B65-$B$2),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:I,9)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,3))^(B65-$B$2),\"\")","v":""},"","","","",108,{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:I,8)*(1-VLOOKUP(BD65,Lookups!U:W,2))^(BD65-$B$2),\"\")","v":0.39995311611358519},{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:I,9)*(1-VLOOKUP(BD65,Lookups!U:W,3))^(BD65-$B$2),\"\")","v":0.37975341163225557},0.38985326387292041,5.3376871684447241E-3,0.32219079945939,0.81540500000000005,null,108,22566.716481838797,null,null,null,null,null,null,null,null,null,null,null,31.645210896927576,32.389567665747791,33.155723811602428,33.944594023333529,34.757165241065501,35.594607116443903,36.458124173737446,37.349356780508458,38.269641288473196,39.220899095523237,40.205171804317274,41.388816852138866,42.63487887413099,43.951778613698778,45.349017737444179,46.836954487619479,null,null,null,null,null,null,null,49,14,1.2159842252987092,null,{"$f":"CR64+1","v":2},4.4999999999999998E-2,1.0449999999999999]
[2060,98,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B66>=$B$2,Sens,0)","v":1.05},6.7030266667195537,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B66>=$B$2,Sens,0)","v":1.05},6.533005331981367,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B66>=$B$2,Sens,0)","v":1.05},6.9674993238954697,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B66>=$B$2,Sens,0)","v":1.0509999999999999},6.7863941660002158,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B66>=$B$2,Sens,0)","v":1.05},7.0464072637282928,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B66>=$B$2,Sens,0)","v":1.05},7.5843422117131833,null,29933.864207192917,15878.216706867082,14055.647500325835,null,52100.291159774759,38027.560853667106,14072.730306107653,null,14067.036094456398,null,{"$f":"IF(B66<71,IF(B66-35<30,VLOOKUP(B66,Lookups!A:G,6),VLOOKUP(B66,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B66<55,B66-35<20),VLOOKUP(B66-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B66,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:I,8)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,2))^(B66-$B$2),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:I,9)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,3))^(B66-$B$2),\"\")","v":""},"","","","",109,{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:I,8)*(1-VLOOKUP(BD66,Lookups!U:W,2))^(BD66-$B$2),\"\")","v":0.42075398555125521},{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:I,9)*(1-VLOOKUP(BD66,Lookups!U:W,3))^(BD66-$B$2),\"\")","v":0.40222318131681528},0.41148858343403527,3.2567724042939419E-3,0.31537862124059318,0.80569800000000003,null,109,23582.218723521542,null,null,null,null,null,null,null,null,null,null,null,19.515361853252422,19.9744010342128,20.446883725863881,20.933374009885942,21.434480524777808,21.950924585849386,22.483449014093132,23.033065411759246,23.600597896828507,24.187231380826411,24.794224904647781,25.524169839737201,26.292606850000027,27.104728944108562,27.966395727882794,28.883995050857848,null,null,null,null,null,null,null,50,15,1.1963956144403045,null,3,3.6999999999999998E-2,1.0369999999999999]
[2061,99,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B67>=$B$2,Sens,0)","v":1.05},7.0381780000555318,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B67>=$B$2,Sens,0)","v":1.05},6.8596555985804359,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B67>=$B$2,Sens,0)","v":1.05},7.3158742900902434,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B67>=$B$2,Sens,0)","v":1.05},7.1325002684662264,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B67>=$B$2,Sens,0)","v":1.05},7.3987276269147078,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B67>=$B$2,Sens,0)","v":1.05},7.9635593222988428,null,31430.557417552565,16672.127542210437,{"$f":"W67-X67","v":14758.429875342128},null,54705.305717763498,39928.938896350461,14776.366821413038,null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":14770.387899179223},null,{"$f":"IF(B67<71,IF(B67-35<30,VLOOKUP(B67,Lookups!A:G,6),VLOOKUP(B67,Lookups!A:G,7)),\"\")","v":""},"",{"$f":"IF(B67<71,PCTMALE*AG67+(1-PCTMALE)*AH67,\"\")","v":""},{"$f":"IF(OR(B67<55,B67-35<20),VLOOKUP(B67-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B67,Lookups!$O$57:$P$122,2))","v":0},0,{"$f":"PCTMALE*AJ67+(1-PCTMALE)*AK67","v":0},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B67<55,PCTMALE*AM67+(1-PCTMALE)*AN67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:I,8)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,2))^(B67-$B$2),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:I,9)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,3))^(B67-$B$2),\"\")","v":""},{"$f":"IF(AP67<>\"\",PCTMALE*AP67+(1-PCTMALE)*AQ67,\"\")","v":""},"","",{"$f":"IF(B67<71,IF(B67=$B$2,1,IF(B67<$B$2,AU68*(1+IntRt),AU66/(1+IntRt))),\"\")","v":""},110,{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:I,8)*(1-VLOOKUP(BD67,Lookups!U:W,2))^(BD67-$B$2),\"\")","v":0.43890011904766058},{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:I,9)*(1-VLOOKUP(BD67,Lookups!U:W,3))^(BD67-$B$2),\"\")","v":0.42753226002498407},{"$f":"IFERROR(PCTMALE*AW67+(1-PCTMALE)*AX67,\"\")","v":0.43321618953632235},1.9166477410839705E-3,0.30871047498100351,0.79595000000000005,null,110,24619.836347356504,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",11.594836164829891,11.867569211570002,12.148289571336178,12.437332387013065,12.735059274425698,13.041898795078827,13.358292287840374,13.684840784986504,14.022033927090614,14.370575716215852,14.731214197569386,15.16490289857078,15.621461239839977,16.103974589981,16.615924368912363,17.161105846707063,"PV Benefits from Entry Age",null,null,null,null,null,null,51,16,1.175796898244619,null,4,0.03,1.03]
[{"$f":"1+A67","v":2062},{"$f":"1+B67","v":100},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B68>=$B$2,Sens,0)","v":1.05},7.3900869000583089,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B68>=$B$2,Sens,0)","v":1.05},7.2026383785094579,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B68>=$B$2,Sens,0)","v":1.05},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,O69/N68,O67*N67))","v":7.6816680045947558},{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B68>=$B$2,Sens,0)","v":1.05},7.489125281889538,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B68>=$B$2,Sens,0)","v":1.05},7.7686640082604432,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B68>=$B$2,Sens,0)","v":1.05},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,U69/T68,U67*T67))","v":8.3617372884137851},null,{"$f":"IF(B68<65,D68*K68,D68*M68)","v":33002.085288430193},{"$f":"IF(B68<65,E68*K68,E68*O68)","v":17505.733919320959},15496.351369109234,null,57440.571003651676,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":41925.38584116799},{"$f":"AA68-AB68","v":15515.185162483685},null,15508.907294138178,null,{"$f":"IF(B68<71,IF(B68-35<30,VLOOKUP(B68,Lookups!A:G,6),VLOOKUP(B68,Lookups!A:G,7)),\"\")","v":""},{"$f":"AG68","v":""},"",{"$f":"IF(OR(B68<55,B68-35<20),VLOOKUP(B68-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B68,Lookups!$O$57:$P$122,2))","v":0},{"$f":"AJ68","v":0},0,{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:I,8)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,2))^(B68-$B$2),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:I,9)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,3))^(B68-$B$2),\"\")","v":""},"",{"$f":"IF(B68<71,SUM(AI68,AL68,AO68,AR68),\"\")","v":""},{"$f":"IF(B68<71,IF(B68=$B$2,1, IF(B68<$B$2, AT69/(1-AS68), AT67*(1-AS67))),\"\")","v":""},"",111,{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:I,8)*(1-VLOOKUP(BD68,Lookups!U:W,2))^(BD68-$B$2),\"\")","v":0.44917721908141817},{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:I,9)*(1-VLOOKUP(BD68,Lookups!U:W,3))^(BD68-$B$2),\"\")","v":0.44917721908141817},0.44917721908141817,{"$f":"IF(AY67=\"\",1,AZ67*(1-AY67))","v":1.086324910008173E-3},0.30218331536903237,0.78878899999999996,null,111,null,{"$f":"IF($BE$12<>\"\",SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":319.59586136184782},{"$f":"IF($BE$13<>\"\",SUM(BG12:BG67)*BG70*BG71*BG72*Part,\"\")","v":294.91153546593881},{"$f":"IF($BE$14<>\"\",SUM(BH12:BH67)*BH70*BH71*BH72*Part,\"\")","v":540.03273750448102},{"$f":"IF($BE$15<>\"\",SUM(BI12:BI67)*BI70*BI71*BI72*Part,\"\")","v":482.07756590278149},{"$f":"IF($BE$16<>\"\",SUM(BJ12:BJ67)*BJ70*BJ71*BJ72*Part,\"\")","v":844.32567260054759},{"$f":"IF($BE$17<>\"\",SUM(BK12:BK67)*BK70*BK71*BK72*Part,\"\")","v":881.31546777628728},{"$f":"IF($BE$18<>\"\",SUM(BL12:BL67)*BL70*BL71*BL72*Part,\"\")","v":1121.2680788211533},{"$f":"IF($BE$19<>\"\",SUM(BM12:BM67)*BM70*BM71*BM72*Part,\"\")","v":1525.58277829396},{"$f":"IF($BE$20<>\"\",SUM(BN12:BN67)*BN70*BN71*BN72*Part,\"\")","v":1209.2806951012449},{"$f":"IF($BE$21<>\"\",SUM(BO12:BO67)*BO70*BO71*BO72*Part,\"\")","v":1025.7494371635419},{"$f":"SUM(BF68:BO68)","v":8244.1398299917837},{"$f":"IF($BE12<>\"\",SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":624.42826871112425},{"$f":"IF($BE13<>\"\",SUM(BR12:BR67)*BR70*BR71*BR72*Part,\"\")","v":608.78819350277797},{"$f":"IF($BE14<>\"\",SUM(BS12:BS67)*BS70*BS71*BS72*Part,\"\")","v":1187.075764469967},{"$f":"IF($BE15<>\"\",SUM(BT12:BT67)*BT70*BT71*BT72*Part,\"\")","v":1145.4389299786299},{"$f":"IF($BE16<>\"\",SUM(BU12:BU67)*BU70*BU71*BU72*Part,\"\")","v":2210.5136231239471},{"$f":"IF($BE17<>\"\",SUM(BV12:BV67)*BV70*BV71*BV72*Part,\"\")","v":2610.7981991521824},{"$f":"IF($BE18<>\"\",SUM(BW12:BW67)*BW70*BW71*BW72*Part,\"\")","v":3905.047186062096},{"$f":"IF($BE19<>\"\",SUM(BX12:BX67)*BX70*BX71*BX72*Part,\"\")","v":6624.4395845780491},{"$f":"IF($BE20<>\"\",SUM(BY12:BY67)*BY70*BY71*BY72*Part,\"\")","v":7370.8727919477587},{"$f":"IF($BE21<>\"\",SUM(BZ12:BZ67)*BZ70*BZ71*BZ72*Part,\"\")","v":11710.05383150634},{"$f":"IF($BE22<>\"\",SUM(CA12:CA67)*CA70*CA71*CA72*Part,\"\")","v":7820.1611188275974},{"$f":"IF($BE23<>\"\",SUM(CB12:CB67)*CB70*CB71*CB72*Part,\"\")","v":3729.418118879144},{"$f":"IF($BE24<>\"\",SUM(CC12:CC67)*CC70*CC71*CC72*Part,\"\")","v":1634.7170603230177},{"$f":"IF($BE25<>\"\",SUM(CD12:CD67)*CD70*CD71*CD72*Part,\"\")","v":1113.8216003070606},{"$f":"IF($BE26<>\"\",SUM(CE12:CE67)*CE70*CE71*CE72*Part,\"\")","v":756.6187547012064},{"$f":"IF($BE27<>\"\",SUM(CF12:CF67)*CF70*CF71*CF72*Part,\"\")","v":1707.5142243611501},{"$f":"SUM(BQ68:CF68)","v":54759.707250432053},null,null,null,null,null,null,52,17,1.1614095297848879,null,5,2.1999999999999999E-2,1.022]
[2063,101,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B69>=$B$2,Sens,0)","v":1.05},7.759591245061225,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B69>=$B$2,Sens,0)","v":1.0489999999999999},7.5627702974349313,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B69>=$B$2,Sens,0)","v":1.0489999999999999},8.0657514048244945,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B69>=$B$2,Sens,0)","v":1.05},7.8635815459840153,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B69>=$B$2,Sens,0)","v":1.05},8.1570972086734663,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B69>=$B$2,Sens,0)","v":1.05},8.7798241528344754,null,34652.189552851705,18381.020615287009,{"$f":"W69-X69","v":16271.168937564697},null,60312.599553834261,44021.655133226392,16290.94442060787,null,16284.352658845088,null,{"$f":"IF(B69<71,IF(B69-35<30,VLOOKUP(B69,Lookups!A:G,6),VLOOKUP(B69,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B69<55,B69-35<20),VLOOKUP(B69-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B69,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:I,8)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,2))^(B69-$B$2),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:I,9)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,3))^(B69-$B$2),\"\")","v":""},"","","","",112,{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:I,8)*(1-VLOOKUP(BD69,Lookups!U:W,2))^(BD69-$B$2),\"\")","v":0.46005874476380143},{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:I,9)*(1-VLOOKUP(BD69,Lookups!U:W,3))^(BD69-$B$2),\"\")","v":0.46005874476380143},0.46005874476380143,5.9837250791183001E-4,0.29579416148104187,0.78390700000000002,null,112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,18,1.1529857134032979,null,6,1.7000000000000001E-2,1.0169999999999999]
[2064,102,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B70>=$B$2,Sens,0)","v":1.0489999999999999},8.1475708073142865,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B70>=$B$2,Sens,0)","v":1.0489999999999999},7.9333460420092425,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B70>=$B$2,Sens,0)","v":1.0489999999999999},8.4609732236608934,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B70>=$B$2,Sens,0)","v":1.05},8.2567606232832169,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B70>=$B$2,Sens,0)","v":1.0489999999999999},8.5649520691071395,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B70>=$B$2,Sens,0)","v":1.0489999999999999},9.2188153604761993,null,{"$f":"IF(B70<65,D70*K70,D70*M70)","v":36350.146840941437},19281.690625436069,17068.456215505368,null,63328.229531525976,46222.737889887714,{"$f":"AA70-AB70","v":17105.491641638262},null,17093.146623045384,null,{"$f":"IF(B70<71,IF(B70-35<30,VLOOKUP(B70,Lookups!A:G,6),VLOOKUP(B70,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B70<55,B70-35<20),VLOOKUP(B70-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B70,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:I,8)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,2))^(B70-$B$2),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:I,9)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,3))^(B70-$B$2),\"\")","v":""},"","","","",113,{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:I,8)*(1-VLOOKUP(BD70,Lookups!U:W,2))^(BD70-$B$2),\"\")","v":0.47157652575834008},{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:I,9)*(1-VLOOKUP(BD70,Lookups!U:W,3))^(BD70-$B$2),\"\")","v":0.47157652575834008},0.47157652575834008,3.230860030207457E-4,0.2895400954199705,0.77873999999999999,null,113,"Survive",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,45))","v":1.2087905158202705},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,45))","v":1.1763009203063395},1.144532634202831,1.1020224955907549,1.0609352398763969,1,0.93240322504999995,0.84123518653323015,0.69993560355029738,0.55422459618100739,null,{"$f":"BF70","v":1.2087905158202705},{"$f":"BG70","v":1.1763009203063395},1.144532634202831,1.1020224955907549,1.0609352398763969,1,0.93240322504999995,0.84123518653323015,0.69993560355029738,0.55422459618100739,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,45)","v":0.32787370607546473},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,45)","v":0.17783348303001653},0.10523160453144248,7.2714032311597704E-2,5.0181676697212206E-2,3.4582469987841237E-2,"Totals - Scaled for Headcount",null,null,null,null,null,null,54,19,1.1422140975317632,null,7,1.4999999999999999E-2,1.0149999999999999]
[2065,103,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},8.5468017768726856,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B71>=$B$2,Sens,0)","v":1.048},8.3220799980676947,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B71>=$B$2,Sens,0)","v":1.048},8.8755609116202763,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},8.6695986544473786,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},8.9846347204933892,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},9.6705373131395316,null,38131.304036147565,20226.493466082433,17904.810570065132,null,66431.312778570747,48487.652046492207,17943.660732078541,null,17930.710807574611,null,{"$f":"IF(B71<71,IF(B71-35<30,VLOOKUP(B71,Lookups!A:G,6),VLOOKUP(B71,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B71<55,B71-35<20),VLOOKUP(B71-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B71,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:I,8)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,2))^(B71-$B$2),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:I,9)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,3))^(B71-$B$2),\"\")","v":""},"","","","",114,{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:I,8)*(1-VLOOKUP(BD71,Lookups!U:W,2))^(BD71-$B$2),\"\")","v":0.48697053974979676},{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:I,9)*(1-VLOOKUP(BD71,Lookups!U:W,3))^(BD71-$B$2),\"\")","v":0.48697053974979676},0.48697053974979676,1.7072622819507387E-4,0.28341826098274325,0.77183400000000002,null,114,"Interest",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,46))","v":1.1127674700530181},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,46))","v":1.0892398884622339},1.0662097576960001,1.0436665600000001,1.0216000000000001,1,0.97885669537979636,0.95816043008985541,0.93790175224144023,0.9180714097899767,null,{"$f":"BF71","v":1.1127674700530181},1.0892398884622339,1.0662097576960001,1.0436665600000001,1.0216000000000001,1,0.97885669537979636,0.95816043008985541,0.93790175224144023,0.9180714097899767,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,46)","v":0.89866034630968739},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,46)","v":0.87965969685756396},0.86106078392478846,0.8428551134737553,0.82503437105888333,0.8075904180294472,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,55,20,1.1314090250256925,null,8,0.01,1.01]
[2066,104,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B72>=$B$2,Sens,0)","v":1.048},8.9655950639394462,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B72>=$B$2,Sens,0)","v":1.048},8.7215398379749445,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B72>=$B$2,Sens,0)","v":1.048},9.3015878353780508,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B72>=$B$2,Sens,0)","v":1.048},9.0944089885152994,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B72>=$B$2,Sens,0)","v":1.048},9.4248818217975643,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B72>=$B$2,Sens,0)","v":1.048},10.144393641483369,null,39961.606629882648,21197.365152454393,18764.241477428255,null,69686.447104720704,50863.546996770325,18822.90010795038,null,18803.34742663844,null,{"$f":"IF(B72<71,IF(B72-35<30,VLOOKUP(B72,Lookups!A:G,6),VLOOKUP(B72,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B72<55,B72-35<20),VLOOKUP(B72-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B72,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:I,8)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,2))^(B72-$B$2),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:I,9)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,3))^(B72-$B$2),\"\")","v":""},"","","","",115,{"$f":"IF(BD72>=$B$3,VLOOKUP(BD72,Lookups!A:I,8)*(1-VLOOKUP(BD72,Lookups!U:W,2))^(BD72-$B$2),\"\")","v":0.5},{"$f":"IF(BD72>=$B$3,VLOOKUP(BD72,Lookups!A:I,9)*(1-VLOOKUP(BD72,Lookups!U:W,3))^(BD72-$B$2),\"\")","v":0.5},0.5,8.7587584701471783E-5,0.27742586235585676,0.765988,null,115,"Retire",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,34))","v":0.01},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,34))","v":0.01},0.02,0.02,0.04,0.05,0.08,0.15,0.2,0.4,"Totals - Scaled for Headcount",{"$f":"BF72","v":0.01},0.01,0.02,0.02,0.04,0.05,0.08,0.15,0.2,0.4,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,34)","v":0.45},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,34)","v":0.4},0.3,0.3,0.3,1,{"$f":"CG68*CG71","v":0},null,null,"PVSalary @ Entry Age",{"$f":"SUM(CP26:CP138)","v":38.35734572268661},null,null,56,21,1.1165561670961304,null,9,0.01,1.01]
[2067,105,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B73>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,K74/J73,K72*J72))","v":9.3959436270085401},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B73>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,M74/L73,M72*L72))","v":9.1401737501977429},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B73>=$B$2,Sens,0)","v":1.0469999999999999},9.7480640514761969,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B73>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,Q74/P73,Q72*P72))","v":9.530940619964035},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B73>=$B$2,Sens,0)","v":1.0469999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,S74/R73,S72*R72))","v":9.8772761492438477},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B73>=$B$2,Sens,0)","v":1.0469999999999999},10.631324536274571,null,41879.763748117024,22214.838679772205,19664.925068344819,null,73031.396565747302,53304.9972526153,19726.399313132002,null,19705.90810311709,null,{"$f":"IF(B73<71,IF(B73-35<30,VLOOKUP(B73,Lookups!A:G,6),VLOOKUP(B73,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B73<55,B73-35<20),VLOOKUP(B73-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B73,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:I,8)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,2))^(B73-$B$2),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:I,9)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,3))^(B73-$B$2),\"\")","v":""},"","","","",116,{"$f":"IF(BD73>=$B$3,VLOOKUP(BD73,Lookups!A:I,8)*(1-VLOOKUP(BD73,Lookups!U:W,2))^(BD73-$B$2),\"\")","v":0.5},{"$f":"IF(BD73>=$B$3,VLOOKUP(BD73,Lookups!A:I,9)*(1-VLOOKUP(BD73,Lookups!U:W,3))^(BD73-$B$2),\"\")","v":0.5},0.5,4.3793792350735892E-5,0.27156016283854417,0.765988,null,116,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG72*(1+PctMarried)","v":0},"with spouses",null,"PVSalary @ Attained Age",{"$f":"SUM(CP76:CP138)","v":4.953855037532148},null,null,57,22,1.1006513831019142,null,10,7.0000000000000001E-3,1.0069999999999999]
[2068,106,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B74>=$B$2,Sens,0)","v":1.046},9.8375529774779409,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B74>=$B$2,Sens,0)","v":1.046},9.5697619164570362,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B74>=$B$2,Sens,0)","v":1.046},10.206223061895578,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B74>=$B$2,Sens,0)","v":1.0469999999999999},9.9788948291023445,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B74>=$B$2,Sens,0)","v":1.046},10.341508128258308,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B74>=$B$2,Sens,0)","v":1.046},11.130996789479475,null,43848.112644278517,23258.936097721496,20589.176546557021,null,76463.872204337429,55810.332123488217,20653.540080849212,null,20632.085783963597,null,{"$f":"IF(B74<71,IF(B74-35<30,VLOOKUP(B74,Lookups!A:G,6),VLOOKUP(B74,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B74<55,B74-35<20),VLOOKUP(B74-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B74,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:I,8)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,2))^(B74-$B$2),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:I,9)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,3))^(B74-$B$2),\"\")","v":""},"","","","",117,{"$f":"IF(BD74>=$B$3,VLOOKUP(BD74,Lookups!A:I,8)*(1-VLOOKUP(BD74,Lookups!U:W,2))^(BD74-$B$2),\"\")","v":0.5},{"$f":"IF(BD74>=$B$3,VLOOKUP(BD74,Lookups!A:I,9)*(1-VLOOKUP(BD74,Lookups!U:W,3))^(BD74-$B$2),\"\")","v":0.5},0.5,2.1896896175367946E-5,0.26581848359293675,0.765988,null,117,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP68*BP73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,23,1.0736717561817719,null,11,5.0000000000000001E-3,1.0049999999999999]
[2069,107,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B75>=$B$2,Sens,0)","v":1.046},10.290080414441926,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B75>=$B$2,Sens,0)","v":1.0449999999999999},10.009970964614061,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B75>=$B$2,Sens,0)","v":1.0449999999999999},10.675709322742774,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B75>=$B$2,Sens,0)","v":1.046},10.447902886070153,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B75>=$B$2,Sens,0)","v":1.046},10.81721750215819,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B75>=$B$2,Sens,0)","v":1.046},11.643022641795531,null,45865.125825915333,24328.847158216686,21536.278667698647,null,79981.210325736945,58377.607401168672,21603.602924568273,null,21581.16173002592,null,{"$f":"IF(B75<71,IF(B75-35<30,VLOOKUP(B75,Lookups!A:G,6),VLOOKUP(B75,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B75<55,B75-35<20),VLOOKUP(B75-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B75,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:I,8)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,2))^(B75-$B$2),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:I,9)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,3))^(B75-$B$2),\"\")","v":""},"","","","",118,{"$f":"IF(BD75>=$B$3,VLOOKUP(BD75,Lookups!A:I,8)*(1-VLOOKUP(BD75,Lookups!U:W,2))^(BD75-$B$2),\"\")","v":0.5},{"$f":"IF(BD75>=$B$3,VLOOKUP(BD75,Lookups!A:I,9)*(1-VLOOKUP(BD75,Lookups!U:W,3))^(BD75-$B$2),\"\")","v":0.5},0.5,1.0948448087683973E-5,0.26019820242065067,0.765988,null,118,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP74*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",{"$f":"Explicit+Implicit","v":0},null,null,59,{"$f":"IF(CO76=0,0,CO76-1)","v":24},1.0471994599591568,null,12,5.0000000000000001E-3,1.0049999999999999]
[2070,108,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},10.763424113506256,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},10.460419658021692,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},11.156116242266199,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},10.928506418829381,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},11.314809507257467,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},12.178601683318126,null,47929.056488081515,25423.645280336437,22505.411207745077,null,83660.346000720834,61062.977341622434,22597.3686590984,null,22566.716481838797,null,{"$f":"IF(B76<71,IF(B76-35<30,VLOOKUP(B76,Lookups!A:G,6),VLOOKUP(B76,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B76<55,B76-35<20),VLOOKUP(B76-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B76,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:I,8)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,2))^(B76-$B$2),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:I,9)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,3))^(B76-$B$2),\"\")","v":""},"","","","",119,{"$f":"IF(BD76>=$B$3,VLOOKUP(BD76,Lookups!A:I,8)*(1-VLOOKUP(BD76,Lookups!U:W,2))^(BD76-$B$2),\"\")","v":0.5},{"$f":"IF(BD76>=$B$3,VLOOKUP(BD76,Lookups!A:I,9)*(1-VLOOKUP(BD76,Lookups!U:W,3))^(BD76-$B$2),\"\")","v":0.5},0.5,5.4742240438419864E-6,0.25469675256524144,0.765988,null,119,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits Attained Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVFB",null,null,"PVFB",{"$f":"CG82+BP82","v":0},null,"Current Age",{"$f":"B2","v":60},{"$f":"MS","v":25},1,null,13,5.0000000000000001E-3,1.0049999999999999]
[2071,109,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B77>=$B$2,Sens,0)","v":1.044},11.247778198614036,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B77>=$B$2,Sens,0)","v":1.044},10.931138542632668,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B77>=$B$2,Sens,0)","v":1.044},11.658141473168177,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B77>=$B$2,Sens,0)","v":1.0449999999999999},11.420289207676701,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B77>=$B$2,Sens,0)","v":1.044},11.823975935084052,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B77>=$B$2,Sens,0)","v":1.044},12.726638759067441,null,50085.864030045188,26567.709317951572,23518.154712093616,null,87425.061570753271,63810.811321995447,23614.250248757824,null,23582.218723521542,null,{"$f":"IF(B77<71,IF(B77-35<30,VLOOKUP(B77,Lookups!A:G,6),VLOOKUP(B77,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B77<55,B77-35<20),VLOOKUP(B77-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B77,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:I,8)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,2))^(B77-$B$2),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:I,9)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,3))^(B77-$B$2),\"\")","v":""},"","","","",120,{"$f":"IF(BD77>=$B$3,VLOOKUP(BD77,Lookups!A:I,8)*(1-VLOOKUP(BD77,Lookups!U:W,2))^(BD77-$B$2),\"\")","v":1},{"$f":"IF(BD77>=$B$3,VLOOKUP(BD77,Lookups!A:I,9)*(1-VLOOKUP(BD77,Lookups!U:W,3))^(BD77-$B$2),\"\")","v":1},1,2.7371120219209932E-6,0.24931162153997791,0.54166700000000001,null,120,null,{"$f":"IF(BF70<=1,SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":""},"","","","",881.31546777628728,1121.2680788211533,1525.58277829396,1209.2806951012449,1025.7494371635419,{"$f":"SUM(BF77:BO77)","v":5763.1964571561875},{"$f":"IF(BQ70<=1,SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":""},"","","","",2610.7981991521824,3905.047186062096,6624.4395845780491,7370.8727919477587,11710.05383150634,7820.1611188275974,3729.418118879144,1634.7170603230177,1113.8216003070606,756.6187547012064,1707.5142243611501,{"$f":"SUM(BQ77:CF77)","v":48983.462470645602},null,null,null,null,null,null,{"$f":"IF(CN76<70,CN76+1, \"\")","v":61},{"$f":"IF(CN77<71,CO76+1,\"\")","v":26},{"$f":"IF(CN77<71,CP76*(1-VLOOKUP(CN76,$B$3:$AU$93,44,FALSE))* 1/(1+IntRt)*(1+GSG)*VLOOKUP(MIN(CO76,30),$CR$63:$CT$93,3,FALSE),\"\")","v":0.94463325952109423},null,14,3.0000000000000001E-3,1.0029999999999999]
[2072,110,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B78>=$B$2,Sens,0)","v":1.044},11.742680439353054,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B78>=$B$2,Sens,0)","v":1.0429999999999999},11.412108638508506,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B78>=$B$2,Sens,0)","v":1.0429999999999999},12.171099697987577,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B78>=$B$2,Sens,0)","v":1.044},11.934202222022153,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B78>=$B$2,Sens,0)","v":1.044},12.344230876227751,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B78>=$B$2,Sens,0)","v":1.044},13.286610864466409,null,52289.642047367175,27736.688527941442,24552.953519425733,null,91271.764279866431,66618.487020163244,24653.277259703187,null,24619.836347356504,null,{"$f":"IF(B78<71,IF(B78-35<30,VLOOKUP(B78,Lookups!A:G,6),VLOOKUP(B78,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B78<55,B78-35<20),VLOOKUP(B78-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B78,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:I,8)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,2))^(B78-$B$2),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:I,9)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,3))^(B78-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,55,56,57,58,59,60,61,62,63,64,null,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,null,null,null,"EANC Rate",{"$f":"CK75/CK72","v":0},null,null,{"$f":"IF(CN77<70,CN77+1, \"\")","v":62},27,0.86344834378334334,null,15,3.0000000000000001E-3,1.0029999999999999]
[2073,111,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},12.259358378684588,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},11.902829309964371,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},12.694456985001041,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},12.459307119791127,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},12.887377034781773,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},13.871221742502932,null,54538.096655403962,28929.366134642922,25608.730520761041,null,95287.721908180552,69549.700449050433,25738.021459130119,null,25694.924910643553,null,{"$f":"IF(B79<71,IF(B79-35<30,VLOOKUP(B79,Lookups!A:G,6),VLOOKUP(B79,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B79<55,B79-35<20),VLOOKUP(B79-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B79,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:I,8)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,2))^(B79-$B$2),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:I,9)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,3))^(B79-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,63,28,0.72784094255718834,null,16,3.0000000000000001E-3,1.0029999999999999]
[2074,112,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},12.786510788968025,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},12.414650970292838,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},13.240318635356084,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},12.995057325942145,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},13.441534247277389,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},14.467684277430557,null,56883.234811586328,30173.328878432563,26709.905933153765,null,99385.093950232316,72540.337568359595,26844.756381872721,null,26799.80668180123,null,{"$f":"IF(B80<71,IF(B80-35<30,VLOOKUP(B80,Lookups!A:G,6),VLOOKUP(B80,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B80<55,B80-35<20),VLOOKUP(B80-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B80,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:I,8)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,2))^(B80-$B$2),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:I,9)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,3))^(B80-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG71","v":0},"Count in Cohort",null,"PV Future Normal Cost",{"$f":"CK78*CK73","v":0},null,null,64,29,0.58388007854512147,null,17,3.0000000000000001E-3,1.0029999999999999]
[2075,113,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},13.33633075289365,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},12.948480962015429,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},13.809652336676395,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},13.553844790957656,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},14.019520219910316,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},15.08979470136007,null,59329.213908484533,31470.782020205163,27858.43188827937,null,103658.65299009229,75659.572083799052,27999.080906293239,null,27952.198369118676,null,{"$f":"IF(B81<71,IF(B81-35<30,VLOOKUP(B81,Lookups!A:G,6),VLOOKUP(B81,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B81<55,B81-35<20),VLOOKUP(B81-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B81,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:I,8)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,2))^(B81-$B$2),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:I,9)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,3))^(B81-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP77*BP80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG77*CG80","v":0},null,null,"EAN Accrued Liability (TOL)",{"$f":"CK76-CK80","v":0},null,null,65,30,0.34994832358728495,null,18,1E-3,1.0009999999999999]
[2076,114,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},13.909792975268076,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},13.505265643382092,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},14.403467387153478,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},14.136660116968836,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},14.622359589366459,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},15.738655873518551,null,61880.370106549366,32824.025647073977,29056.344459475389,null,108115.97506866626,78912.9336834024,29203.041385263859,null,29154.142898990787,null,{"$f":"IF(B82<71,IF(B82-35<30,VLOOKUP(B82,Lookups!A:G,6),VLOOKUP(B82,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B82<55,B82-35<20),VLOOKUP(B82-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B82,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:I,8)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,2))^(B82-$B$2),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:I,9)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,3))^(B82-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,66,31,0.19229603426611361,null,19,1E-3,1.0009999999999999]
[2077,115,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},14.507914073204601,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},14.08599206604752,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},15.022816484801076,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},14.744536501998494,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},15.251121051709216,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},16.415418076079849,null,64541.226021130984,34235.458749898156,30305.767271232828,null,112764.96199661891,82306.18983178871,30458.772164830196,null,30407.771043647386,null,{"$f":"IF(B83<71,IF(B83-35<30,VLOOKUP(B83,Lookups!A:G,6),VLOOKUP(B83,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B83<55,B83-35<20),VLOOKUP(B83-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B83,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:I,8)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,2))^(B83-$B$2),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:I,9)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,3))^(B83-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"IFERROR(VLOOKUP(B2,BD12:BE67,2,FALSE)*VLOOKUP(B2,AV12:BB67,7,FALSE)*VLOOKUP(B2,B3:AI93,34,FALSE)*CG80*Part*(1+PctMarried)*0.5, 0)","v":0},null,null,67,32,0.11528225186289037,null,20,1E-3,1.0009999999999999]
[2078,116,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},15.131754378352397,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},14.691689724887564,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},15.668797593647522,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},15.378551571584429,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},15.906919256932712,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},17.121281053351282,null,67316.49874003962,35707.583476143773,31608.915263895848,null,117613.85536247352,85845.355994555619,31768.499367917902,null,31715.305198524231,null,{"$f":"IF(B84<71,IF(B84-35<30,VLOOKUP(B84,Lookups!A:G,6),VLOOKUP(B84,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B84<55,B84-35<20),VLOOKUP(B84-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B84,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:I,8)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,2))^(B84-$B$2),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:I,9)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,3))^(B84-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,33,8.0703794212046182E-2,null,21,0,1]
[2079,117,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},15.78241981662155,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},15.323432383057728,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},16.342555890174363,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},16.039829289162558,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},16.590916784980816,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},17.857496138645388,null,70211.108185861318,37243.009565617955,32968.098620243363,null,122671.25114305987,89536.706302321516,33134.544840738352,null,33079.063322060756,null,{"$f":"IF(B85<71,IF(B85-35<30,VLOOKUP(B85,Lookups!A:G,6),VLOOKUP(B85,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B85<55,B85-35<20),VLOOKUP(B85-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B85,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:I,8)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,2))^(B85-$B$2),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:I,9)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,3))^(B85-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,34,5.6426142062687139E-2,null,22,0,1]
[2080,118,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},16.461063868736275,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},15.982339975529209,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},17.04528579345186,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},16.729541948596548,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},17.304326206734991,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},18.625368472607139,null,73230.185837853351,38844.458976939524,34385.726860913826,null,127946.11494221144,93386.784673321337,34559.330268890102,null,34501.463044909367,null,{"$f":"IF(B86<71,IF(B86-35<30,VLOOKUP(B86,Lookups!A:G,6),VLOOKUP(B86,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B86<55,B86-35<20),VLOOKUP(B86-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B86,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:I,8)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,2))^(B86-$B$2),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:I,9)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,3))^(B86-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2227910551.1195111,null,null,70,35,3.9395867134378676E-2,null,23,0,1]
[2081,119,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},17.168889615091935,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},16.669580594476965,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},17.778233082570289,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},17.448912252386197,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},18.048412233624596,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},19.426259316929244,null,76379.083828881034,40514.770712947917,35864.313115933117,null,133447.79788472652,97402.41641427415,36045.381470452368,null,35985.025955840465,null,{"$f":"IF(B87<71,IF(B87-35<30,VLOOKUP(B87,Lookups!A:G,6),VLOOKUP(B87,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B87<55,B87-35<20),VLOOKUP(B87-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B87,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:I,8)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,2))^(B87-$B$2),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:I,9)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,3))^(B87-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,24,0,1]
[2082,120,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},17.907151868540886,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},17.386372560039472,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},18.542697105120808,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},18.199215479238802,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},18.824493959670452,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},20.2615884675572,null,79663.384433522908,42256.905853604672,37406.478579918235,null,139186.05319376977,101590.72032008793,37595.332873681837,null,37532.382071941618,null,{"$f":"IF(B88<71,IF(B88-35<30,VLOOKUP(B88,Lookups!A:G,6),VLOOKUP(B88,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B88<55,B88-35<20),VLOOKUP(B88-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B88,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:I,8)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,2))^(B88-$B$2),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:I,9)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,3))^(B88-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,25,0,1]
[2083,121,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},18.677159398888143,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},18.133986580121167,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},19.340033080641003,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},18.981781744846071,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},19.63394719993628,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},21.132836771662159,null,83088.909964164384,44073.952805309673,39014.957158854711,null,145171.05348110184,105959.1212938517,39211.932187250146,null,39146.274501035099,null,{"$f":"IF(B89<71,IF(B89-35<30,VLOOKUP(B89,Lookups!A:G,6),VLOOKUP(B89,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B89<55,B89-35<20),VLOOKUP(B89-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B89,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:I,8)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,2))^(B89-$B$2),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:I,9)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,3))^(B89-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,26,0,1]
[2084,122,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},19.480277253040331,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},18.913748003066377,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},20.171654503108567,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},19.797998359874452,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},20.478206929533538,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},22.041548752843632,null,86661.733092623457,45969.132775937993,40692.600316685464,null,151413.40878078921,110515.36350948733,40898.045271301875,null,40829.564304579588,null,{"$f":"IF(B90<71,IF(B90-35<30,VLOOKUP(B90,Lookups!A:G,6),VLOOKUP(B90,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B90<55,B90-35<20),VLOOKUP(B90-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B90,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:I,8)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,2))^(B90-$B$2),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:I,9)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,3))^(B90-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,27,0,1]
[2085,123,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},20.317929174921066,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},19.727039167198232,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},21.039035646742235,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},20.649312289349051,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},21.35876982750348,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},22.989335349215906,null,90388.187615606264,47945.805485303325,42442.38213030294,null,157924.18535836315,115267.52414039527,42656.661217967878,null,42585.23556967653,null,{"$f":"IF(B91<71,IF(B91-35<30,VLOOKUP(B91,Lookups!A:G,6),VLOOKUP(B91,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B91<55,B91-35<20),VLOOKUP(B91-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B91,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:I,8)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,2))^(B91-$B$2),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:I,9)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,3))^(B91-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,28,0,1]
[2086,124,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},21.191600129442669,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},20.575301851387753,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},21.943714179552149,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},21.53723271779106,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},22.277196930086127,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},23.977876769232189,null,94274.879683077321,50007.475121171366,44267.404561905954,null,164714.92532877275,120224.02767843226,44490.897650340485,null,44416.400699172606,null,{"$f":"IF(B92<71,IF(B92-35<30,VLOOKUP(B92,Lookups!A:G,6),VLOOKUP(B92,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B92<55,B92-35<20),VLOOKUP(B92-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B92,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:I,8)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,2))^(B92-$B$2),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:I,9)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,3))^(B92-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,29,0,1]
[2087,125,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":5013.9563580000013},null,null,22.102838935008702,null,21.460039830997424,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B93>=$B$2,Sens,0)","v":1.0429999999999999},22.88729388927289,null,22.463333724656074,null,23.235116398079828,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B93>=$B$2,Sens,0)","v":1.0429999999999999},25.008925470309173,null,98328.699509449638,52157.796551381733,46170.902958067905,null,171797.66711790996,125393.66086860484,46404.006249305123,null,46326.305929237024,null,{"$f":"IF(B93<71,IF(B93-35<30,VLOOKUP(B93,Lookups!A:G,6),VLOOKUP(B93,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B93<55,B93-35<20),VLOOKUP(B93-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B93,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:I,8)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,2))^(B93-$B$2),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:I,9)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,3))^(B93-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,30,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CN102<71,CO101+1,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(CN109<71,CP108*(1-VLOOKUP(CN108,$B$3:$AU$93,44,FALSE))* 1/(1+IntRt)*(1+GSG)*VLOOKUP(MIN(CO108,30),$CR$63:$CT$93,3,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]

{"sheet":"Inactive","index":6,"n_rows":101,"n_cols":49,"rows_kept":101,"cut":false,"hidden":true,"merged":[[5,44,5,48]]}
["Inactives",0,null,"Insured",null,null,"UMP",null,null,"Implicit","Insured","Explicit","Insured","Insured Med ","Insured","Implicit","UMP","Explicit","UMP","UMP Med ","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,"Implicit","Explicit"]
["Year",null,null,"Cost","Prem",null,"Cost","Prem",null,"Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum","Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum",null,"Cost","Prem","Net",null,"Cost","Prem","Net",null,"Net",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Subsidy","Subsidy"]
[{"$f":"ToolYear","v":2022},82,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":4708.5996332350578},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":7598.2644260099332},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.077},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.1080000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.147},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":4708.5996332350578},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":2278.8974879999996},{"$f":"W3-X3","v":2429.7021452350582},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":7598.2644260099332},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":5013.9563580000013},{"$f":"AA3-AB3","v":2584.308068009932},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":2532.7732757713834},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,8)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,2))^(B3-$B$3),\"\")","v":5.9750816399999997E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,9)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,3))^(B3-$B$3),\"\")","v":3.9781278900000001E-2},{"$f":"IF(B3<121,(PCTMALE*AG3+(1-PCTMALE)*AH3),\"\")","v":4.9766047649999999E-2},1,1,{"$f":"IF(AI3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI3),6))","v":0.96798200000000001},null,{"$f":"IF(B3<65,AE3*AJ3*AK3*AL3,\"\")","v":""},{"$f":"IF(AND(B3>=65,B3<121),AE3*AJ3*AK3*AL3,\"\")","v":2451.6789410277352}]
[{"$f":"1+A3","v":2023},{"$f":"1+B3","v":83},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":4687.2490612056254},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":7563.8110186484046},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},{"$f":"K3*J3","v":1.0509999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},{"$f":"M3*L3","v":1.05},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},{"$f":"O3*N3","v":1.077},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},{"$f":"Q3*P3","v":1.0529999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},{"$f":"S3*R3","v":1.1080000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},{"$f":"U3*T3","v":1.147},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":4921.6115142659064},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":2454.3725945759993},2467.2389196899071,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":8380.7026086624337},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":5751.0079426260017},2629.694666036432,null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":2575.543292106745},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,8)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,2))^(B4-$B$3),\"\")","v":6.6121025354999988E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,9)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,3))^(B4-$B$3),\"\")","v":4.4394090147E-2},5.5257557750999997E-2,{"$f":"IF(B4<121,AJ3*(1-AI3),\"\")","v":0.95023395234999997},{"$f":"IF(B4<121,AK3/(1+IntRt),\"\")","v":0.97885669537979636},0.96551799999999999,null,{"$f":"IF(B4<65,AE4*AJ4*AK4*AL4,\"\")","v":""},{"$f":"IF(AND(B4>=65,B4<121),AE4*AJ4*AK4*AL4,\"\")","v":2313.017340463588}]
[2024,84,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":4665.9955938852308},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":7529.5143091161144},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},{"$f":"K4*J4","v":1.1046009999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},{"$f":"M4*L4","v":1.1025},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},{"$f":"O4*N4","v":1.1330039999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},{"$f":"Q4*P4","v":1.1067029999999998},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},{"$f":"S4*R4","v":1.1645080000000001},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},{"$f":"U4*T4","v":1.2077909999999998},null,5144.2601422584676,{"$f":"IF(B5<65,E5*K5,E5*O5)","v":2581.9999694939515},2562.260172764516,null,8768.179649080188,6055.8113635851787,2712.3682854950093,null,2662.3327482785539,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,8)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,2))^(B5-$B$3),\"\")","v":7.3096553380949988E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,9)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,3))^(B5-$B$3),\"\")","v":4.9648404776850001E-2},6.1372479078899991E-2,{"$f":"IF(B5<121,AJ4*(1-AI4),\"\")","v":0.89772634485105895},0.95816043008985541,0.96277500000000005,null,"",2204.8007127381024]
[2025,85,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":4644.83878829683},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":7495.3735825811418},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.160935651,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.1576250000000001,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.191920208,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.1631448529999997,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.2238979080000001,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.2718039229999998,null,5376.9815023021183,{"$f":"IF(B6<65,E6*K6,E6*O6)","v":2716.2639679076369},2660.7175343944814,null,9173.5720473995261,6376.7693658551925,2796.8026815443336,null,2751.4414194448732,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,8)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,2))^(B6-$B$3),\"\")","v":8.0716231475312386E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,9)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,3))^(B6-$B$3),\"\")","v":5.5671908511195897E-2},6.8194069993254142E-2,0.84263065353310995,0.93790175224144023,0.95971499999999998,null,"",2086.8784516143114,null,null,null,"Retirees - Default Ages"]
[2026,86,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4623.7782034902239},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":7461.3881274822988},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.220143369201,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},{"$f":"M6*L6","v":1.2155062500000002},{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.2539000588160001,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.2224652405029997,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.2863167013079999,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.3392095309189997,null,5620.2313049561399,2857.5096942388345,2762.7216107173053,null,9597.7081633217058,6714.7381422455182,2882.9700210761875,null,2842.8876184512615,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,8)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,2))^(B7-$B$3),\"\")","v":8.9138739080786109E-2},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,9)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,3))^(B7-$B$3),\"\")","v":6.2691602463995202E-2},7.5915170772390655E-2,0.78516823976761152,0.9180714097899767,0.95625099999999996,null,"",1959.6151181200439,null,null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[2027,87,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":4602.8134005327684},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":7427.5572355141094},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.2823706810302509,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.2762815625000004,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.319102861874432,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.2848109677686526,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},1.3519188530747077,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},1.4101876360577066,null,5874.4858787279018,3006.1001983392534,2868.3856803886483,null,10041.454658982981,7070.6192637845297,2970.8353951984509,null,2936.6858317608994,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,8)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,2))^(B8-$B$3),\"\")","v":9.8455736778332262E-2},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,9)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,3))^(B8-$B$3),\"\")","v":7.0808960889387818E-2},8.4632348833860033E-2,0.72556205876059598,0.89866034630968739,0.95233999999999996,null,"",1823.5583189017325,null,null,null,"Number Inactive",60,{"$f":"ROUND((70+65)/2,0)","v":68},{"$f":"ROUND((77+71)/2,0)","v":74},82]
[2028,88,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.3477715857627937,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.3400956406250004,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.3876962106919026,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.3503363271248539,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},1.4195147957284431,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},1.4835173931327075,null,6140.2431029325189,3162.4174086528951,2977.8256942796238,null,10495.722344031667,7438.2914655013265,3057.4308785303401,null,3030.896082464049,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,8)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,2))^(B9-$B$3),\"\")","v":0.1083957556998163},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,9)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,3))^(B9-$B$3),\"\")","v":7.9789725852516535E-2},9.4092740776166417E-2,0.6641560375029556,0.87965969685756396,0.94809500000000002,null,"",1678.8338685218239]
[2029,89,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.4165079366366959,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.4071004226562505,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.4598564136478815,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.4192034798082214,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.4904905355148652,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.5606602975756083,null,6447.2552580791453,3326.8631139028457,3120.3921441762996,null,11020.508461233248,7825.0826217073954,3195.425839525853,null,3170.4148578549866,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,8)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,2))^(B10-$B$3),\"\")","v":0.11934320417534862},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,9)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,3))^(B10-$B$3),\"\")","v":8.9866311760179896E-2},0.10460475796776425,0.60166377563126405,0.86106078392478846,0.94337899999999997,null,"",1549.4942679185303]
[2030,90,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.4887498414051674,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.477455443789063,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.5357689471575715,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.4915828572784406,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.5665055528261231,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.6433752933471155,null,6769.6180209831027,3499.8599958257937,3269.758025157309,null,11582.554392756143,8239.8120006578865,3342.7423920982565,null,3318.4145130658308,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,8)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,2))^(B11-$B$3),\"\")","v":0.1309115967963756},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,9)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,3))^(B11-$B$3),\"\")","v":0.1005665704595925},0.11573908362798405,0.53872688200338448,0.8428551134737553,0.938384,null,"",{"$f":"IF(AND(B11>=65,B11<121),AE11*AJ11*AK11*AL11,\"\")","v":1413.945927109856}]
[2031,91,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.5646760833168309,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.5513282159785162,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},1.6156289324097652,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.567653582999641,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.6463973360202553,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},1.7304741838945126,null,7108.0989220322581,3681.8527156087353,3426.2462064235228,null,12173.264666786705,8676.5220366927551,3496.7426300939496,null,3473.244057191886,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,8)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,2))^(B12-$B$3),\"\")","v":0.14327700662108764},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,9)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,3))^(B12-$B$3),\"\")","v":0.11198077369042896},0.12762889015575829,0.4763751263545517,0.82503437105888333,0.93305000000000005,null,"",{"$f":"IF(AND(B12>=65,B12<121),AE12*AJ12*AK12*AL12,\"\")","v":1273.6829557596543}]
[2032,92,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.6444745635659892,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.628894626777442,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},1.6980260079626632,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.6476039157326225,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.7303636001572882,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},1.8204588414570273,null,7463.503868133871,3869.6272041047805,3593.8766640290905,null,12794.101164792826,9127.7011826007783,3666.3999821920479,null,3642.2257845487893,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,8)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,2))^(B13-$B$3),\"\")","v":0.15566495208204942},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,9)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,3))^(B13-$B$3),\"\")","v":0.12350252721194742},0.13958373964699841,0.41557589768011116,0.8075904180294472,0.92768600000000001,null,"",1133.9903954938991]
[2033,93,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.7283427663078545,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.7103393581163142,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},1.784625334368759,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.7316317154349863,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.8186121437653098,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},1.9151227012127927,null,7836.6790615405644,4066.9781915141243,3769.70087002644,null,13446.600324197259,9602.3416440960191,3844.2586801012403,null,3819.4063252690071,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,8)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,2))^(B14-$B$3),\"\")","v":0.16864176848965487},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,9)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,3))^(B14-$B$3),\"\")","v":0.1356091020905463},0.15212543529010059,0.35756825977476286,0.79051528781269298,0.92205899999999996,null,"",995.45998757397604]
[2034,94,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.8164882473895549,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.7958563260221301,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},1.8756412264215656,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},1.8199449329221704,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.9113613630973405,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.0147090816758579,null,8228.5130146175943,4274.3940792813446,3954.1189353362497,null,14132.376940731319,10101.663409589011,4030.7135311423081,null,4005.1822545222749,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,8)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,2))^(B15-$B$3),\"\")","v":0.18144456668824271},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,9)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,3))^(B15-$B$3),\"\")","v":0.14773075467889535},0.16458766068356903,0.3031730326106033,0.77380118227554129,0.91646799999999995,null,"",861.11181022244068]
[2035,95,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.9091291480064221,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},1.8856491423232367,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.9712989289690652,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},1.9145820694341233,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.0088407926153047,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.1194739539230025,null,8639.9386653484744,4492.3881773246922,4147.5504880237822,null,14853.128164708616,10626.949906887639,4226.1782578209768,null,4199.9692633144778,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,8)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,2))^(B16-$B$3),\"\")","v":0.19493682820684291},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,9)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,3))^(B16-$B$3),\"\")","v":0.1606284884077499},0.17778265830729639,0.25327449239088073,0.75744046816321575,0.91054800000000002,null,"",733.64998871555667]
[2036,96,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},2.0064947345547495,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},1.9818172485817216,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.0738064732754569,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.0141403370446977,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.1112916730386853,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.2296865995269988,null,9080.5755372812455,4725.9923625455767,4354.5831747356688,null,15610.637701108755,11179.551302045798,4431.0863990629568,null,{"$f":"(1-PctUMP)*Y17+PctUMP*AC17","v":4405.5855792979419},null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,8)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,2))^(B17-$B$3),\"\")","v":0.20986258684859097},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,9)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,3))^(B17-$B$3),\"\")","v":0.17500138283311936},0.19243198484085516,0.20824667985219886,0.74142567361317124,0.903976,null,{"$f":"IF(B17<65,AE17*AJ17*AK17*AL17,\"\")","v":""},614.90248582840536]
[2037,97,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},2.1088259660170414,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.0828899282593891,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.1816444098857808,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.118875634571022,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.2189675483636582,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.345630302702403,null,9543.6848896825868,{"$f":"IF(B18<65,E18*K18,E18*O18)","v":4971.7439653979472},4571.9409242846396,null,16406.780223865302,11760.887969752181,4645.8922541131215,null,{"$f":"(1-PctUMP)*Y18+PctUMP*AC18","v":4621.2420573413938},null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,8)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,2))^(B18-$B$3),\"\")","v":0.22542347704829732},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,9)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,3))^(B18-$B$3),\"\")","v":0.19027186530132306},0.20784767117481018,0.16817335791172211,0.72574948474272827,0.89705999999999997,null,"",505.96927022920681]
[2038,98,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.2163760902839105,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.189117314600618,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.2950899191998415,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.2290571675687154,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.3321348933302044,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},2.4676030784429281,null,10030.412819056399,5230.274651598641,4800.1381674577578,null,17243.52601528243,12372.454144179295,4871.071871103135,null,4847.4275396670218,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,8)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,2))^(B19-$B$3),\"\")","v":0.24236049161583106},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,9)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,3))^(B19-$B$3),\"\")","v":0.20711441025232658},0.22473745093407882,0.13321891711612283,0.71040474230885686,0.88948300000000002,null,"",408.056902976098]
[2039,99,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.3316276469786739,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.3007622976452495,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.4144345949982333,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.3449681402822886,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.4534059077833752,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},2.5983860416004032,null,10541.963872828275,5502.2489334817701,5039.7149393465052,null,18140.189368077117,13028.194213820798,5111.9951542563194,null,5087.9019902204309,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,8)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,2))^(B20-$B$3),\"\")","v":0.25939285685963676},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,9)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,3))^(B20-$B$3),\"\")","v":0.22446549949706446},0.24192917817835061,0.10327963726724707,0.69538443843858344,0.88177000000000005,null,"",322.20607710735351]
[2040,100,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.4528722846215651,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.4181011748251571,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.5399851939381417,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.4669064835769676,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.580983014988111,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},2.7361005018052245,null,11079.604030342518,5788.3658780228234,5291.2381523196946,null,19083.479215217129,13718.6885071533,5364.7907080638288,null,5340.2734346576362,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,8)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,2))^(B21-$B$3),\"\")","v":0.27705741880619544},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,9)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,3))^(B21-$B$3),\"\")","v":0.24278715221613065},0.25992228551116303,7.8293279500623827E-2,0.68068171342852724,0.87369699999999995,null,"",248.65254421592383]
[2041,101,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.5804216434218867,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.5414243347412397,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.672064424022925,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.5951856207229702,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.7151941317674928,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},2.8811138284009012,null,11644.663835889984,6089.3609036800099,5555.3029322099737,null,20075.820134408419,14445.778998032423,5630.0411363759958,null,5605.1286507813356,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,8)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,2))^(B22-$B$3),\"\")","v":0.29522097595372382},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,9)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,3))^(B22-$B$3),\"\")","v":0.26190417342490807},0.27856257468931594,5.7943111352657395E-2,0.66628985261210572,0.86533400000000005,null,"",187.25540575847103]
[2042,102,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.7146035688798249,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.6710369758130428,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.8110117740721172,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.7301352730005646,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.8563842266194026,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.0338128613061488,null,12238.541691520373,6406.0076706713708,5832.5340208490024,null,21119.762781397658,15211.405284928142,5908.3574964695163,null,5883.0832573409307,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,8)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,2))^(B23-$B$3),\"\")","v":0.31458848518321841},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,9)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,3))^(B23-$B$3),\"\")","v":0.28239279114309457},0.29849063816315646,4.180232906875142E-2,0.65220228329297736,0.85639399999999999,null,"",137.36035516174547]
[2043,103,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.8557629544615759,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.8072598615795079,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.9571843863238674,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.8721023071965939,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.0049162064036117,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.1946049429553747,null,12862.70731778791,6739.1200695462821,6123.587248241628,null,22217.990446030337,16017.609765029332,6200.3806810010046,null,6174.7831260593221,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,8)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,2))^(B24-$B$3),\"\")","v":0.33316404116188275},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,9)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,3))^(B24-$B$3),\"\")","v":0.30241530662889893},0.31778967389539081,2.9324725188313541E-2,0.63841257174332156,0.84773500000000002,null,"",97.997998145566584]
[2044,104,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.0042626280935778,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},2.9504301145200627,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.1109579744127087,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.0214516271708169,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.1611718491365997,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.3639190049320091,null,13518.705390995094,7089.5543131626891,6429.1510778324046,null,23373.325949223916,16866.543082575885,6506.7828666480309,null,6480.9058624821191,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,8)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,2))^(B25-$B$3),\"\")","v":0.351787963520858},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,9)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,3))^(B25-$B$3),\"\")","v":0.32267495730644019},0.3372314604136491,2.0005630333647429E-2,0.62491442026558486,0.83901300000000001,null,"",67.979378416981831]
[2045,105,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.1604842847544439,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.1038524804751062,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.2758387470565822,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.18158856341087,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.3255527852917028,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.5422067121934053,null,14221.67807132684,7465.3006917603116,6756.3773795665284,null,24588.738898583561,17760.469865952404,6828.2690326311567,null,6804.3053879151248,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,8)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,2))^(B26-$B$3),\"\")","v":0.37039315415429608},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,9)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,3))^(B26-$B$3),\"\")","v":0.34307101929964434},0.35673208672697021,1.3259102399735909E-2,0.61170166431635165,0.830264,null,"",45.819863539825334]
[2046,106,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.324829467561675,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.2652528094598119,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.449458200650581,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.3502127572716458,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.4984815301268717,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.7299436679396556,null,14961.205331035837,7860.9616284236072,7100.2437026122298,null,25867.353321309907,18701.774768847881,7165.578552462026,null,7143.8004869615934,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,8)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,2))^(B27-$B$3),\"\")","v":0.39033986166566775},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,9)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,3))^(B27-$B$3),\"\")","v":0.36481935390549775},0.37757960778558275,8.5291551325515393E-3,0.59876826969102548,0.82091099999999995,null,"",29.949541882622672]
[2047,107,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},3.4977205998748824,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.4350459555517223,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.6322794852850615,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.5277740334070429,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},3.6804025696934692,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},3.9276306823404572,null,15739.188008249701,8277.5925947300584,7461.5954135196425,null,27212.455694018026,19692.96883159682,7519.4868624212068,null,7500.189905758848,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,8)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,2))^(B28-$B$3),\"\")","v":0.40887807504461671},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,9)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,3))^(B28-$B$3),\"\")","v":0.38531281142801549},0.39709544323631607,5.3087200828603387E-3,0.58610832976803584,0.81215499999999996,null,"",18.953041016098886]
[2048,108,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},3.6830997916682509,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.6136683452404119,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.8247902980051696,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.7147460571776159,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},3.8754639058872229,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},4.1397227391868423,null,16557.625784678687,8716.3050022507505,7841.3207824279361,null,28654.71584580098,20756.389148503047,7898.3266972979327,null,7879.3249156943166,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,8)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,2))^(B29-$B$3),\"\")","v":0.42728298795274217},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,9)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,3))^(B29-$B$3),\"\")","v":0.40570298335016836},0.41649298565145526,3.2006515285393799E-3,0.57371606281131149,0.80345299999999997,null,"",11.624783906447105]
[2049,109,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.878304080626668,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.8015790991929137,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},4.0275041837994436,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.9116275982080291,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.0808634928992458,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},4.3632677671029318,null,17418.622325481978,9178.269167370041,8240.3531581119369,null,30173.415785628433,21877.234162522214,8296.1816231062185,null,8277.5723208696745,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,8)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,2))^(B30-$B$3),\"\")","v":0.44555593503394464},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,9)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,3))^(B30-$B$3),\"\")","v":0.4259328058631312},0.43574437044853792,1.8676026173881197E-3,0.56158580932978808,0.79481599999999997,null,"",6.9003351334918488]
[2050,110,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},4.0799758928192551,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},3.9992612123509454,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},4.2409619055408143,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},4.1189438609130544,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.2930683945300068,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},4.5945209587593867,null,18324.390686407041,9664.7174332406539,8659.6732531663874,null,31742.433406481112,23036.72757313589,8705.7058333452223,null,8690.3617933942114,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,8)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,2))^(B31-$B$3),\"\")","v":0.45967533460507387},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,9)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,3))^(B31-$B$3),\"\")","v":0.44776938112451747},0.45372235786479564,1.0538052906262918E-3,0.54971202949274478,0.78674999999999995,null,"",3.9606842762212491]
[2051,111,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},4.2921346392458561,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},4.203223534180843,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},4.4614919246289366,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},4.3331289416805339,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},4.516307951045567,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},4.8380305695736343,null,19258.934611413799,10167.282739769167,9091.6518716446317,null,33393.039943618132,24257.67413451209,9135.3658091060424,null,9120.79464233203,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,8)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,2))^(B32-$B$3),\"\")","v":0.46630938644123221},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,9)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,3))^(B32-$B$3),\"\")","v":0.46630938644123221},0.46630938644123221,5.7567026943293443E-4,0.53808930059978932,0.78110299999999999,null,"",2.2068313293338662]
[2052,112,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},4.5110335058473945,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},4.4175879344240654,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},4.6934895047096417,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},4.5584516466479217,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},4.7466396565488909,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},5.0896081591914637,null,20241.140276595899,10695.981442237166,9545.1588343587337,null,35096.084980742649,25519.073189506722,9577.0117912359274,null,9566.3942451200528,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,8)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,2))^(B33-$B$3),\"\")","v":0.47341519467243853},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,9)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,3))^(B33-$B$3),\"\")","v":0.47341519467243853},0.47341519467243853,3.0722981930120393E-4,0.52671231460433565,0.77791500000000002,null,"",1.2042516730721631]
[2053,113,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},4.7410962146456113,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},4.6428849190796928,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},4.9375509589545432,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},4.7909326806269652,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},4.9887182790328843,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},5.3542677834694201,null,21273.438430702292,11252.172477233498,10021.265953468794,null,36885.985314760532,26846.064995361074,10039.920319399458,null,10033.70225960379,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,8)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,2))^(B34-$B$3),\"\")","v":0.48101108088737549},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,9)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,3))^(B34-$B$3),\"\")","v":0.48101108088737549},0.48101108088737549,1.6178255458754637E-4,0.51557587568944363,0.77450699999999995,null,"",0.64820269705721967]
[2054,114,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},4.9828921215925375,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},4.8750291650336779,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},5.1893660578612248,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.0352702473389401,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},5.2431429112635612,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},5.6326897082098304,null,{"$f":"IF(B35<65,D35*K35,D35*M35)","v":22337.110352237407},11826.033273572406,{"$f":"W35-X35","v":10511.077078665001},null,{"$f":"IF(B35<65,G35*Q35,G35*S35)","v":38767.170565813314},28242.060375119851,{"$f":"AA35-AB35","v":10525.110190693464},null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":10520.432533461015},null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,8)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,2))^(B35-$B$3),\"\")","v":0.49127565630528824},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,9)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,3))^(B35-$B$3),\"\")","v":0.49127565630528824},{"$f":"IF(B35<121,(PCTMALE*AG35+(1-PCTMALE)*AH35),\"\")","v":0.49127565630528824},8.3963353136669858E-5,0.50467489789491349,{"$f":"IF(AI35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI35),6))","v":0.76990199999999998},null,{"$f":"IF(B35<65,AE35*AJ35*AK35*AL35,\"\")","v":""},0.34321836757573965]
[{"$f":"1+A35","v":2055},{"$f":"1+B35","v":115},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},5.2370196197937569,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.1187806232853621,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},5.4540237268121468,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.2920690299532254,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},5.5105431997380023,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},5.9255895730367421,null,23453.965869849279,12429.160970524597,11024.804899324681,null,40744.296264669785,29710.647514626085,11033.6487500437,null,11030.700829283529,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,8)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,2))^(B36-$B$3),\"\")","v":0.5},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,9)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,3))^(B36-$B$3),\"\")","v":0.5},0.5,4.2714201718859692E-5,{"$f":"IF(B36<121,AK35/(1+IntRt),\"\")","v":0.49400440279455116},0.765988,null,"",0.17829049298981783]
[2056,116,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},5.5041076204032384,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.3747196544496303,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},5.7321789368795661,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.5619645504808393,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},5.7915809029246397,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},6.2337202308346527,null,24626.664163341746,13063.048180021351,11563.615983320395,null,42822.255374167944,31255.601185386644,11566.6541887813,null,11565.641463755017,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,8)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,2))^(B37-$B$3),\"\")","v":0.5},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,9)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,3))^(B37-$B$3),\"\")","v":0.5},0.5,2.1357100859429846E-5,0.48355951722254414,0.765988,null,"",9.1492169303183893E-2]
[2057,117,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},5.7848171090438036,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.6434556371721118,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},6.0187878837235447,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.845624742555362,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},6.0869515289737963,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},6.5516399626072195,null,25857.997371508831,13716.200589022419,12141.796782486412,null,45006.19039825051,32849.636845841356,12156.553552409154,null,12151.634678290806,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,8)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,2))^(B38-$B$3),\"\")","v":0.5},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,9)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,3))^(B38-$B$3),\"\")","v":0.5},0.5,1.0678550429714923E-5,0.4733354710479093,0.765988,null,"",4.7047659648482586E-2]
[2058,118,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},6.0798427816050369,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.9256284190307174,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},6.3197272779097222,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},6.1437516044256855,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},6.3912991054224868,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},6.8792219607375804,null,27150.897240084272,14402.010618473541,12748.886621610731,null,47256.499918163041,34492.118688133429,12764.381230029612,null,12759.216412205347,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,8)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,2))^(B39-$B$3),\"\")","v":0.5},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,9)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,3))^(B39-$B$3),\"\")","v":0.5},0.5,5.3392752148574616E-6,0.46332759499599574,0.765988,null,"",2.4177781240655203E-2]
[2059,119,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},6.3838349206852891,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},6.2219098399822537,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},6.635713641805209,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},6.4570829362513953,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},6.7108640606936119,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},7.2231830587744597,null,28508.442102088487,15122.11114939722,13386.330952691267,null,49619.324914071192,36216.724622540096,13402.600291531096,null,13397.177232815617,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,8)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,2))^(B40-$B$3),\"\")","v":0.5},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,9)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,3))^(B40-$B$3),\"\")","v":0.5},0.5,2.6696376074287308E-6,0.45353131851604905,0.765988,null,"",1.2424956099592781E-2]
[2060,120,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},6.7030266667195537,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},6.533005331981367,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},6.9674993238954697,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},6.7863941660002158,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},7.0464072637282928,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},7.5843422117131833,null,29933.864207192917,15878.216706867082,14055.647500325835,null,52100.291159774759,38027.560853667106,14072.730306107653,null,14067.036094456398,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,8)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,2))^(B41-$B$3),\"\")","v":1},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,9)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,3))^(B41-$B$3),\"\")","v":1},1,1.3348188037143654E-6,0.44394216769386163,0.54166700000000001,null,"",4.5152696772980923E-3]
[2061,121,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},7.0381780000555318,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},6.8596555985804359,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},7.3158742900902434,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},7.1325002684662264,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},7.3987276269147078,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},7.9635593222988428,null,31430.557417552565,16672.127542210437,14758.429875342128,null,54705.305717763498,39928.938896350461,14776.366821413038,null,14770.387899179223,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:I,8)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,2))^(B42-$B$3),\"\")","v":""},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:I,9)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,3))^(B42-$B$3),\"\")","v":""},"","","","",null,"",""]
[2062,122,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},7.3900869000583089,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},7.2026383785094579,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},7.6816680045947558,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},7.489125281889538,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},7.7686640082604432,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},8.3617372884137851,null,33002.085288430193,17505.733919320959,15496.351369109234,null,57440.571003651676,41925.38584116799,15515.185162483685,null,15508.907294138178,null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:I,8)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,2))^(B43-$B$3),\"\")","v":""},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:I,9)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,3))^(B43-$B$3),\"\")","v":""},"","","","",null,"",""]
[2063,123,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},7.759591245061225,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},7.5627702974349313,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0489999999999999},8.0657514048244945,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},7.8635815459840153,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},8.1570972086734663,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},8.7798241528344754,null,34652.189552851705,18381.020615287009,16271.168937564697,null,60312.599553834261,44021.655133226392,16290.94442060787,null,16284.352658845088,null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:I,8)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,2))^(B44-$B$3),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:I,9)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,3))^(B44-$B$3),\"\")","v":""},"","","","",null,"",""]
[2064,124,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0489999999999999},8.1475708073142865,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},7.9333460420092425,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0489999999999999},8.4609732236608934,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},8.2567606232832169,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},8.5649520691071395,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0489999999999999},9.2188153604761993,null,36350.146840941437,19281.690625436069,17068.456215505368,null,63328.229531525976,46222.737889887714,17105.491641638262,null,17093.146623045384,null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:I,8)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,2))^(B45-$B$3),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:I,9)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,3))^(B45-$B$3),\"\")","v":""},"","","","",null,"",""]
[2065,125,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0489999999999999},8.5468017768726856,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.048},8.3220799980676947,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.048},8.8755609116202763,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0489999999999999},8.6695986544473786,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},8.9846347204933892,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0489999999999999},9.6705373131395316,null,38131.304036147565,20226.493466082433,17904.810570065132,null,66431.312778570747,48487.652046492207,17943.660732078541,null,17930.710807574611,null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:I,8)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,2))^(B46-$B$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:I,9)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,3))^(B46-$B$3),\"\")","v":""},"","","","",null,"",""]
[2066,126,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},8.9655950639394462,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.048},8.7215398379749445,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.048},9.3015878353780508,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},9.0944089885152994,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},9.4248818217975643,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.048},10.144393641483369,null,39961.606629882648,21197.365152454393,18764.241477428255,null,69686.447104720704,50863.546996770325,18822.90010795038,null,18803.34742663844,null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:I,8)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,2))^(B47-$B$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:I,9)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,3))^(B47-$B$3),\"\")","v":""},"","","","",null,"",""]
[2067,127,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0469999999999999},9.3959436270085401,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0469999999999999},9.1401737501977429,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0469999999999999},9.7480640514761969,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0469999999999999},9.530940619964035,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0469999999999999},9.8772761492438477,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0469999999999999},10.631324536274571,null,41879.763748117024,22214.838679772205,19664.925068344819,null,73031.396565747302,53304.9972526153,19726.399313132002,null,19705.90810311709,null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:I,8)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,2))^(B48-$B$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:I,9)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,3))^(B48-$B$3),\"\")","v":""},"","","","",null,"",""]
[2068,128,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.046},9.8375529774779409,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.046},9.5697619164570362,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.046},10.206223061895578,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0469999999999999},9.9788948291023445,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.046},10.341508128258308,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},11.130996789479475,null,43848.112644278517,23258.936097721496,20589.176546557021,null,76463.872204337429,55810.332123488217,20653.540080849212,null,20632.085783963597,null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:I,8)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,2))^(B49-$B$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:I,9)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,3))^(B49-$B$3),\"\")","v":""},"","","","",null,"",""]
[2069,129,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.046},10.290080414441926,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},10.009970964614061,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},10.675709322742774,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.046},10.447902886070153,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.046},10.81721750215819,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},11.643022641795531,null,45865.125825915333,24328.847158216686,21536.278667698647,null,79981.210325736945,58377.607401168672,21603.602924568273,null,21581.16173002592,null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:I,8)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,2))^(B50-$B$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:I,9)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,3))^(B50-$B$3),\"\")","v":""},"","","","",null,"",""]
[2070,130,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},10.763424113506256,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},10.460419658021692,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},11.156116242266199,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},10.928506418829381,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},11.314809507257467,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},12.178601683318126,null,47929.056488081515,25423.645280336437,22505.411207745077,null,83660.346000720834,61062.977341622434,22597.3686590984,null,22566.716481838797,null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:I,8)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,2))^(B51-$B$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:I,9)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,3))^(B51-$B$3),\"\")","v":""},"","","","",null,"",""]
[2071,131,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},11.247778198614036,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},10.931138542632668,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},11.658141473168177,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},11.420289207676701,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},11.823975935084052,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},12.726638759067441,null,50085.864030045188,26567.709317951572,23518.154712093616,null,87425.061570753271,63810.811321995447,23614.250248757824,null,23582.218723521542,null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:I,8)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,2))^(B52-$B$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:I,9)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,3))^(B52-$B$3),\"\")","v":""},"","","","",null,"",""]
[2072,132,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},11.742680439353054,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},11.412108638508506,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},12.171099697987577,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},11.934202222022153,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},12.344230876227751,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},13.286610864466409,null,52289.642047367175,27736.688527941442,24552.953519425733,null,91271.764279866431,66618.487020163244,24653.277259703187,null,24619.836347356504,null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:I,8)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,2))^(B53-$B$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:I,9)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,3))^(B53-$B$3),\"\")","v":""},"","","","",null,"",""]
[2073,133,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},12.259358378684588,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},11.902829309964371,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},12.694456985001041,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},12.459307119791127,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},12.887377034781773,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},13.871221742502932,null,54538.096655403962,28929.366134642922,25608.730520761041,null,95287.721908180552,69549.700449050433,25738.021459130119,null,25694.924910643553,null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:I,8)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,2))^(B54-$B$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:I,9)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,3))^(B54-$B$3),\"\")","v":""},"","","","",null,"",""]
[2074,134,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},12.786510788968025,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},12.414650970292838,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},13.240318635356084,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},12.995057325942145,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},13.441534247277389,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},14.467684277430557,null,56883.234811586328,30173.328878432563,26709.905933153765,null,99385.093950232316,72540.337568359595,26844.756381872721,null,26799.80668180123,null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:I,8)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,2))^(B55-$B$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:I,9)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,3))^(B55-$B$3),\"\")","v":""},"","","","",null,"",""]
[2075,135,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},13.33633075289365,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},12.948480962015429,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},13.809652336676395,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},13.553844790957656,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},14.019520219910316,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},15.08979470136007,null,{"$f":"IF(B56<65,D56*K56,D56*M56)","v":59329.213908484533},31470.782020205163,27858.43188827937,null,103658.65299009229,75659.572083799052,27999.080906293239,null,27952.198369118676,null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:I,8)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,2))^(B56-$B$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:I,9)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,3))^(B56-$B$3),\"\")","v":""},"","","","",null,"",""]
[2076,136,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},13.909792975268076,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},13.505265643382092,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},14.403467387153478,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},14.136660116968836,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},14.622359589366459,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},15.738655873518551,null,61880.370106549366,32824.025647073977,29056.344459475389,null,108115.97506866626,78912.9336834024,29203.041385263859,null,29154.142898990787,null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:I,8)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,2))^(B57-$B$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:I,9)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,3))^(B57-$B$3),\"\")","v":""},"","","","",null,"",""]
[2077,137,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},14.507914073204601,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},14.08599206604752,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},15.022816484801076,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},14.744536501998494,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},15.251121051709216,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},16.415418076079849,null,64541.226021130984,34235.458749898156,30305.767271232828,null,112764.96199661891,82306.18983178871,30458.772164830196,null,30407.771043647386,null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:I,8)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,2))^(B58-$B$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:I,9)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,3))^(B58-$B$3),\"\")","v":""},"","","","",null,"",""]
[2078,138,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},15.131754378352397,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},14.691689724887564,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},15.668797593647522,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},15.378551571584429,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},15.906919256932712,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},17.121281053351282,null,67316.49874003962,35707.583476143773,31608.915263895848,null,117613.85536247352,85845.355994555619,31768.499367917902,null,31715.305198524231,null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:I,8)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,2))^(B59-$B$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:I,9)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,3))^(B59-$B$3),\"\")","v":""},"","","","",null,"",""]
[2079,139,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},15.78241981662155,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},15.323432383057728,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},16.342555890174363,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},16.039829289162558,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},16.590916784980816,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},17.857496138645388,null,70211.108185861318,37243.009565617955,32968.098620243363,null,122671.25114305987,89536.706302321516,33134.544840738352,null,33079.063322060756,null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:I,8)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,2))^(B60-$B$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:I,9)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,3))^(B60-$B$3),\"\")","v":""},"","","","",null,"",""]
[2080,140,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},16.461063868736275,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},15.982339975529209,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},17.04528579345186,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},16.729541948596548,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},17.304326206734991,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},18.625368472607139,null,73230.185837853351,38844.458976939524,34385.726860913826,null,127946.11494221144,93386.784673321337,34559.330268890102,null,34501.463044909367,null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:I,8)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,2))^(B61-$B$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:I,9)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,3))^(B61-$B$3),\"\")","v":""},"","","","",null,"",""]
[2081,141,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},17.168889615091935,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},16.669580594476965,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},17.778233082570289,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},17.448912252386197,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},18.048412233624596,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},19.426259316929244,null,76379.083828881034,40514.770712947917,35864.313115933117,null,133447.79788472652,97402.41641427415,36045.381470452368,null,35985.025955840465,null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:I,8)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,2))^(B62-$B$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:I,9)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,3))^(B62-$B$3),\"\")","v":""},"","","","",null,"",""]
[2082,142,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},17.907151868540886,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},17.386372560039472,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},18.542697105120808,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},18.199215479238802,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},18.824493959670452,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},20.2615884675572,null,79663.384433522908,42256.905853604672,37406.478579918235,null,139186.05319376977,101590.72032008793,37595.332873681837,null,37532.382071941618,null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:I,8)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,2))^(B63-$B$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:I,9)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,3))^(B63-$B$3),\"\")","v":""},"","","","",null,"",""]
[2083,143,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},18.677159398888143,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},18.133986580121167,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},19.340033080641003,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},18.981781744846071,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},19.63394719993628,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},21.132836771662159,null,83088.909964164384,44073.952805309673,39014.957158854711,null,145171.05348110184,105959.1212938517,39211.932187250146,null,39146.274501035099,null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:I,8)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,2))^(B64-$B$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:I,9)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,3))^(B64-$B$3),\"\")","v":""},"","","","",null,"",""]
[2084,144,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},19.480277253040331,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},18.913748003066377,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},20.171654503108567,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},19.797998359874452,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},20.478206929533538,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},22.041548752843632,null,86661.733092623457,45969.132775937993,40692.600316685464,null,151413.40878078921,110515.36350948733,40898.045271301875,null,40829.564304579588,null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:I,8)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,2))^(B65-$B$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:I,9)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,3))^(B65-$B$3),\"\")","v":""},"","","","",null,"",""]
[2085,145,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},20.317929174921066,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},19.727039167198232,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},21.039035646742235,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},20.649312289349051,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},21.35876982750348,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},22.989335349215906,null,90388.187615606264,47945.805485303325,42442.38213030294,null,157924.18535836315,115267.52414039527,42656.661217967878,null,42585.23556967653,null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:I,8)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,2))^(B66-$B$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:I,9)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,3))^(B66-$B$3),\"\")","v":""},"","","","",null,"",""]
[2086,146,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},21.191600129442669,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},20.575301851387753,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},21.943714179552149,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},21.53723271779106,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},22.277196930086127,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},23.977876769232189,null,{"$f":"IF(B67<65,D67*K67,D67*M67)","v":94274.879683077321},50007.475121171366,{"$f":"W67-X67","v":44267.404561905954},null,{"$f":"IF(B67<65,G67*Q67,G67*S67)","v":164714.92532877275},120224.02767843226,{"$f":"AA67-AB67","v":44490.897650340485},null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":44416.400699172606},null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:I,8)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,2))^(B67-$B$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:I,9)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,3))^(B67-$B$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AG67+(1-PCTMALE)*AH67),\"\")","v":""},"","",{"$f":"IF(AI67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI67),6))","v":""},null,{"$f":"IF(B67<65,AE67*AJ67*AK67*AL67,\"\")","v":""},""]
[{"$f":"1+A67","v":2087},{"$f":"1+B67","v":147},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},22.102838935008702,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},21.460039830997424,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},22.88729388927289,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},22.463333724656074,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},23.235116398079828,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},25.008925470309173,null,98328.699509449638,{"$f":"IF(B68<65,E68*K68,E68*O68)","v":52157.796551381733},46170.902958067905,null,171797.66711790996,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":125393.66086860484},46404.006249305123,null,46326.305929237024,null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:I,8)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,2))^(B68-$B$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:I,9)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,3))^(B68-$B$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AK67/(1+IntRt),\"\")","v":""},"",null,"",""]
[2088,148,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},{"$f":"K68*J68","v":23.053261009214076},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},{"$f":"M68*L68","v":22.382821543730312},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},{"$f":"O68*N68","v":23.871447526511623},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},{"$f":"Q68*P68","v":23.429257074816285},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},{"$f":"S68*R68","v":24.234226403197258},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},{"$f":"U68*T68","v":26.084309265532465},null,102556.83358835596,54400.58180309114,48156.251785264823,null,179184.96680398006,130785.58828595484,48399.378518025216,null,48318.337084194194,null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:I,8)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,2))^(B69-$B$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:I,9)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,3))^(B69-$B$3),\"\")","v":""},"",{"$f":"IF(B69<121,AJ68*(1-AI68),\"\")","v":""},"","",null,"",""]
[2089,149,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},24.044551232610278,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},23.345282870110715,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},24.897919770151621,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},24.436715129033384,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},25.276298138534738,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},27.205934563950358,null,106966.77743265528,56739.806820624057,50226.970612031218,null,186889.92037655119,136409.3685822509,50480.551794300292,null,50396.025578814544,null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:I,8)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,2))^(B70-$B$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:I,9)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,3))^(B70-$B$3),\"\")","v":""},"","","","",null,"",""]
[2090,150,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},25.078466935612518,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},24.349130033525473,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},25.968530320268137,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},25.48749387958182,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},26.36317895849173,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},28.375789750200219,null,111566.34886225943,59179.618513910886,52386.730348348545,null,194926.18695274286,142274.97143128765,52651.215521455219,null,52563.054678703571,null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:I,8)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,2))^(B71-$B$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:I,9)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,3))^(B71-$B$3),\"\")","v":""},"","","","",null,"",""]
[2091,151,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},26.156841013843856,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},25.396142624967066,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},27.085177124039664,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},26.583456116403838,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},27.496795653706872,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},29.595948709458828,null,116363.70186333658,61724.342110009042,54639.359753327539,null,203308.0129917108,148392.79520283302,54915.217788877781,null,54823.266029887818,null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:I,8)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,2))^(B72-$B$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:I,9)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,3))^(B72-$B$3),\"\")","v":""},"","","","",null,"",""]
[2092,152,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},27.28158517743914,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},26.488176757840648,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},28.249839740373368,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},27.726544729409202,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},28.679157866816265,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},30.868574503965554,null,121367.34104346004,64378.488820739425,56988.852222720612,null,212050.25755035435,154773.68539655482,57276.572153799527,null,57180.666469172989,null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:I,8)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,2))^(B73-$B$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:I,9)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,3))^(B73-$B$3),\"\")","v":""},"","","","",null,"",{"$f":"IF(AND(B73>=65,B73<121),AE73*AJ73*AK73*AL73,\"\")","v":""}]
[2093,153,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},28.454693340069021,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},27.627168358427795,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},29.464582849209421,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},28.918786152773794,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},29.912361655089363,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},32.195923207636071,null,126586.13670832882,67146.763840031228,59439.372868297593,null,221168.41862501958,161428.95386860668,59739.464756412897,null,59639.435127347431,null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:I,8)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,2))^(B74-$B$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:I,9)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,3))^(B74-$B$3),\"\")","v":""},"","","","",null,"",""]
[2094,154,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},29.678245153691986,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},28.815136597840187,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},30.731559911725423,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},30.162293957343067,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},31.198593206258202,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},33.580347905564416,null,132029.34058678694,70034.074685152562,61995.265901634382,null,230678.6606258954,168370.39888495672,62308.261740938673,null,62203.930837823369,null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:I,8)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,2))^(B75-$B$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:I,9)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,3))^(B75-$B$3),\"\")","v":""},"","","","",null,"",""]
[2095,155,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},30.95440969530074,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},30.054187471547312,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},32.053016987929617,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},31.459272597508818,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},32.540132714127303,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},35.024302865503685,null,137706.60223201878,73045.539896614122,64661.062335404655,null,240597.84303280889,175610.32603700986,64987.516995799029,null,64878.699863849775,null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:I,8)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,2))^(B76-$B$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:I,9)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,3))^(B76-$B$3),\"\")","v":""},"","","","",null,"",""]
[2096,156,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},32.285449312198672,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},31.346517532823846,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},33.431296718410586,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},32.812021319201698,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},33.939358420834772,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},36.530347888720343,null,143627.98612799557,76186.498112168512,67441.488015827053,null,250943.55028321964,183161.57005660128,67781.980226618354,null,67668.483957995282,null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:I,8)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,2))^(B77-$B$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:I,9)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,3))^(B77-$B$3),\"\")","v":""},"","","","",null,"",""]
[2097,157,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},33.673723632623215,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},32.694417786735272,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},34.868842477302238,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},34.222938235927366,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},35.398750832930666,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},38.101152847935317,null,149803.98953149939,79462.517530991754,70341.472000507638,null,261734.12294539806,191037.51756903515,70696.605376362917,null,70578.228768189074,null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:I,8)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,2))^(B78-$B$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:I,9)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,3))^(B78-$B$3),\"\")","v":""},"","","","",null,"",""]
[2098,158,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},35.121693748826011,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},34.100277751564889,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},36.368202703826235,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},35.69452458007224,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},36.92089711874668,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},39.739502420396533,null,156245.56108135387,82879.405784824397,73366.155296529469,null,272988.69023205014,199252.13082450363,73736.559407546505,null,73613.092605221202,null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:I,8)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,2))^(B79-$B$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:I,9)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,3))^(B79-$B$3),\"\")","v":""},"","","","",null,"",""]
[2099,159,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},36.631926580025528,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},35.566589694882175,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},37.932035420090763,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},37.229389137015346,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},38.508495694852783,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},41.448301024473579,null,162964.12020785207,86443.220233571847,76520.899974280226,null,284727.20391202829,207819.97244995728,76907.231462071009,null,76778.455587245699,null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:I,8)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,2))^(B80-$B$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:I,9)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,3))^(B80-$B$3),\"\")","v":""},"","","","",null,"",""]
[2100,160,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},38.207099422966621,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},37.095953051762109,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},39.563112943154664,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},38.830252869907007,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},40.164361009731451,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},43.230577968525942,null,169971.5773767897,90160.278703615433,79811.298673174271,null,296970.47368024546,216756.23126530543,80214.242414940032,null,80079.929177497252,null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:I,8)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,2))^(B81-$B$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:I,9)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,3))^(B81-$B$3),\"\")","v":""},"","","","",null,"",""]
[2101,161,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},39.85000469815418,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},38.691079032987879,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},41.264326799710311,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},40.499953743313007,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},41.891428533149899,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},45.089492821172556,null,177280.35520399167,94037.170687870894,83243.184516120775,null,309740.20404849597,226076.74920971354,83663.454838782432,null,83523.366132129624,null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:I,8)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,2))^(B82-$B$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:I,9)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,3))^(B82-$B$3),\"\")","v":""},"","","","",null,"",""]
[2102,162,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},41.563554900174807,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},40.354795431406359,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},43.038692852097853,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},42.241451754275467,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},43.692759960075342,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},47.028341012482976,null,184903.4104777633,98080.769027449336,86822.641450313968,null,323059.0328225813,235798.04942573124,87260.983396850061,null,87114.870875811175,null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:I,8)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,2))^(B83-$B$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:I,9)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,3))^(B83-$B$3),\"\")","v":""},"","","","",null,"",""]
[2103,163,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},43.350787760882319,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},42.090051634956829,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},44.889356644738058,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},44.05783417970931,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},45.571548638358578,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},49.050559676019738,null,192854.2571283071,102298.24209562966,90556.015032677446,null,336950.57123395224,245937.36555103766,91013.205682914588,null,90860.810323471029,null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:I,8)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,2))^(B84-$B$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:I,9)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,3))^(B84-$B$3),\"\")","v":""},"","","","",null,"",""]
[2104,164,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},45.214871634600257,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},43.899923855259971,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},46.819598980461791,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},45.952321049436804,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},47.531125229807991,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},51.159733742088584,null,201146.9901848243,106697.06650574172,94449.923679082582,null,351439.44579701219,256512.67226973225,94926.773527279933,null,94767.825167380317,null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:I,8)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,2))^(B85-$B$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:I,9)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,3))^(B85-$B$3),\"\")","v":""},"","","","",null,"",""]
[2105,165,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},47.159111114888063,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},45.787620581036144,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},48.832841736621646,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},47.928270854562584,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},49.574963614689729,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},53.359602292998389,null,209796.31076277173,111285.0403654886,98511.270397283122,null,366551.34196628362,267542.71717733069,99008.624788952933,null,98842.841649577633,null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:I,8)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,2))^(B86-$B$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:I,9)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,3))^(B86-$B$3),\"\")","v":""},"","","","",null,"",""]
[2106,166,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},49.186952892828245,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},47.756488266020696,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},50.932653931296372,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},49.989186501308772,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},51.706687050121381,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},55.654065191597319,null,218817.55212557089,116070.2971012046,102747.25502436628,null,382313.0496708338,279047.05401595595,103265.99565487786,null,103093.08384050944,null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:I,8)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,2))^(B87-$B$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:I,9)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,3))^(B87-$B$3),\"\")","v":""},"","","","",null,"",""]
[2107,167,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},51.301991867219854,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},49.810017261459585,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},53.122758050342114,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},52.138721520865047,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},53.930074593276593,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},58.047189994835996,null,228226.70686697043,121061.3198765564,107165.38699041403,null,398752.51080667961,291046.07733864198,107706.43346803763,null,107526.08644565135,null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:I,8)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,2))^(B88-$B$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:I,9)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,3))^(B88-$B$3),\"\")","v":""},"","","","",null,"",""]
[2108,168,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},53.507977517510305,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},51.951848003702345,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},55.407036646506818,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},54.38068654626224,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},56.249067800787486,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},60.543219164613937,null,238040.45526225015,126266.95663124831,111773.49863100184,null,415898.86877136683,303561.05866420356,112337.81010716327,null,112149.70816281438,null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:I,8)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,2))^(B89-$B$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:I,9)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,3))^(B89-$B$3),\"\")","v":""},"","","","",null,"",""]
[2109,169,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},55.808820550763244,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},54.185777467861541,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},57.789539222306608,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},56.719056067751509,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},58.667777716221345,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},63.146577588692331,null,248276.19483852689,131696.43576639198,116579.75907213491,null,433782.52012853557,316614.18418676429,117168.33594177128,null,116972.1456138154,null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:I,8)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,2))^(B90-$B$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:I,9)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,3))^(B90-$B$3),\"\")","v":""},"","","","",null,"",""]
[2110,170,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},58.208599834446062,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},56.515765898979581,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},60.27448940886579,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},59.157975478664824,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},61.190492158018856,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},65.861880425006092,null,258952.07121658351,137359.38250434684,121592.68871223668,null,452435.16849406256,330228.59410679509,122206.57438726746,null,122001.94787520944,null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:I,8)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,2))^(B91-$B$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:I,9)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,3))^(B91-$B$3),\"\")","v":""},"","","","",null,"",""]
[2111,171,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":5013.9563580000013},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},60.711569627327236,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},58.945943832635699,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},62.866292453447016,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},61.701768424247405,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},63.821683320813662,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},68.693941283281347,null,270087.0102788966,143265.83595203373,126821.17432686288,null,471889.88073930721,344428.42365338729,127461.45708591992,null,127248.03163384343,null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:I,8)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,2))^(B92-$B$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:I,9)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,3))^(B92-$B$3),\"\")","v":""},"","","","",null,"",""]
[2112,172,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4581.9439425001055},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2278.8974879999996},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":7393.8802016118789},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":5013.9563580000013},null,null,63.3221671213023,null,61.48061941743903,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},65.569543028945233,null,64.354944466490039,null,66.566015703608642,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},71.647780758462446,null,281700.75172088912,149426.26689797119,132274.48482291793,null,492181.14561109734,359238.84587048291,132942.29974061443,null,132719.69699409866,null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:I,8)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,2))^(B93-$B$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:I,9)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,3))^(B93-$B$3),\"\")","v":""},"","","","",null,"",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN3:AN93)*Part","v":0},{"$f":"SUM(AO3:AO93)","v":25192.067204171712},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN95*AN96","v":0},{"$f":"AO95*AO96","v":0},"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN97*(1+PctMarried)","v":0},{"$f":"AO97*(1+PctMarried)","v":0},"w/ Spouses"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AN98+AO98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",null,{"$f":"SUM(AN3:AO3)*AN96*(1+PctMarried)","v":0}]

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

{"sheet":"Lookups","index":8,"n_rows":122,"n_cols":35,"rows_kept":122,"cut":false,"hidden":true,"merged":[[54,15,54,16],[55,15,55,16],[0,29,0,30],[0,7,0,8],[0,31,0,32]]}
[null,"Insured","Insured","UMP ","UMP","Retire","Retire","Mortality",null,null,null,"Disability","Disability",null,null,"Term ","Term","2021 Discount",2.1600000000000001E-2,null,null,"Scale MP-2017 (Ultimate)",null,null,"Insured","Insured","UMP ","UMP",null,"Retiree Mortality",null,"Active Mortality"]
["Age","Costs","Premium","Costs","Premium","MS<30","MS>=30","Male","Female",null,null,"Male","Female",null,"MS","Male","Female","2022 Discount",3.5400000000000001E-2,null,"Age","Male","Female",null,"Costs","Premium","Costs","Premium",null,"Male","Female","Male","Female"]
[20,{"$f":"Y3*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":4778.1546170723304},{"$f":"Z3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4152.2734279795841},{"$f":"AB3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,{"$f":"AF3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V3, (1-V3)^2))","v":3.4597529999999999E-4},{"$f":"AG3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W3, (1-W3)^2))","v":1.2447270000000001E-4},null,null,0,{"$f":"L3","v":0},null,0,0.26,{"$f":"P3","v":0.26},null,null,null,20,0.01,{"$f":"V3","v":0.01},null,4427.2302141478976,8645.8499999999985,3671.5825034614095,8167.86,null,3.5300000000000002E-4,1.27E-4,3.5300000000000002E-4,1.27E-4,null,"Sources"]
[{"$f":"1+A3","v":21},{"$f":"Y4*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5039.1856944267738},{"$f":"Z4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4379.1125422501082},{"$f":"AB4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.4597529999999999E-4,1.156518E-4,null,null,0,{"$f":"L4","v":0},null,{"$f":"1+O3","v":1},0.15,{"$f":"P4","v":0.15},null,"Int Rt",null,21,0.01,{"$f":"V4","v":0.01},null,4669.0902553374508,8645.8499999999985,3872.1614242627766,8167.86,null,3.5300000000000002E-4,1.18E-4,3.5300000000000002E-4,1.18E-4,null,"Premiums/Costs/Trends"]
[22,{"$f":"Y5*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5314.963790357614},{"$f":"Z5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4618.7669907882109},{"$f":"AB5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.283335E-4,1.156518E-4,null,null,0,0,null,2,0.105,{"$f":"P5","v":0.105},null,2.1600000000000001E-2,null,22,0.01,{"$f":"V5","v":0.01},null,4924.6142424312975,8645.8499999999985,4084.0721029285933,8167.86,null,3.3500000000000001E-4,1.18E-4,3.3500000000000001E-4,1.18E-4,null,"Mortality Projected to 2020"]
[23,{"$f":"Y6*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5606.3459975305832},{"$f":"Z6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4871.9815972764709},{"$f":"AB6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.1951259999999997E-4,1.068309E-4,null,null,0,0,null,3,0.08,0.08,null,null,null,23,0.01,0.01,null,5194.5963202092016,8645.8499999999985,4307.9731380912835,8167.86,null,3.2600000000000001E-4,1.0900000000000001E-4,3.2600000000000001E-4,1.0900000000000001E-4]
[24,{"$f":"Y7*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5914.2403624354265},{"$f":"Z7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5139.5454648732821},{"$f":"AB7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.1069170000000001E-4,1.068309E-4,null,null,0,0,null,4,6.5000000000000002E-2,6.5000000000000002E-2,null,"Part %",null,24,0.01,0.01,null,5479.8778450477193,8645.8499999999985,4544.5622818136726,8167.86,null,3.1700000000000001E-4,1.0900000000000001E-4,3.1700000000000001E-4,1.0900000000000001E-4]
[25,{"$f":"Y8*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6239.6089672885892},{"$f":"Z8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5422.2946544227007},{"$f":"AB8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.1069170000000001E-4,1.156518E-4,null,null,1E-4,1E-4,null,5,0.06,{"$f":"P8","v":0.06},null,0.65,null,25,0.01,0.01,null,5781.3502404771671,8645.8499999999985,4794.5788077539391,8167.86,null,3.1700000000000001E-4,1.18E-4,3.1700000000000001E-4,1.18E-4]
[26,{"$f":"Y9*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6583.4712007260841},{"$f":"Z9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5721.1150267251851},{"$f":"AB9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.283335E-4,1.2447270000000001E-4,null,null,1E-4,1E-4,null,6,5.5E-2,5.5E-2,null,null,null,26,0.01,0.01,null,6099.9580276633496,8645.8499999999985,5058.8060243988402,8167.86,null,3.3500000000000001E-4,1.27E-4,3.3500000000000001E-4,1.27E-4]
[27,{"$f":"Y10*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6808.6813652080036},{"$f":"Z10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5916.8253565297719},{"$f":"AB10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.4597529999999999E-4,1.332936E-4,null,null,1E-4,1E-4,null,7,0.05,0.05,null,null,null,27,0.01,0.01,null,6308.6279692272092,8645.8499999999985,5231.8598068918736,8167.86,null,3.5300000000000002E-4,1.36E-4,3.5300000000000002E-4,1.36E-4]
[28,{"$f":"Y11*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7041.9750212443314},{"$f":"Z11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6119.5603376438794},{"$f":"AB11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.6361710000000003E-4,1.421145E-4,null,null,1E-4,1E-4,null,8,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,28,0.01,0.01,null,6524.7877224262174,8645.8499999999985,5411.1250268753101,8167.86,null,3.7100000000000002E-4,1.45E-4,3.7100000000000002E-4,1.45E-4]
[29,{"$f":"Y12*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7283.6560096402227},{"$f":"Z12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6329.5840113908298},{"$f":"AB12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.8125890000000002E-4,1.5093539999999999E-4,null,null,1E-4,1E-4,null,9,0.04,0.04,null,null,null,29,0.01,0.01,null,6748.7188129330825,8645.8499999999985,5596.8351587384714,8167.86,null,3.8900000000000002E-4,1.54E-4,3.8900000000000002E-4,1.54E-4]
[30,{"$f":"Y13*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7534.0400633333793},{"$f":"Z13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6547.1707535009173},{"$f":"AB13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,3.9890070000000001E-4,1.6857720000000001E-4,null,null,1E-4,1E-4,null,10,0.04,0.04,null,"% in UMP",null,30,0.01,0.01,null,6980.7137851532107,8645.8499999999985,5789.2328149075865,8167.86,null,4.0700000000000003E-4,1.7200000000000001E-4,4.0700000000000003E-4,1.7200000000000001E-4]
[31,{"$f":"Y14*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7793.4552883355764},{"$f":"Z14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6772.605692055422},{"$f":"AB14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,4.2536339999999997E-4,1.773981E-4,null,null,1E-4,1E-4,null,11,3.5000000000000003E-2,3.5000000000000003E-2,null,0.66666999999999998,null,31,0.01,0.01,null,7221.0766478442056,8645.8499999999985,5988.5701154062099,8167.86,null,4.3399999999999998E-4,1.8100000000000001E-4,4.3399999999999998E-4,1.8100000000000001E-4]
[32,{"$f":"Y15*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7969.1194101595056},{"$f":"Z15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6925.2599397860477},{"$f":"AB15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,4.4300519999999996E-4,1.950399E-4,null,null,1E-4,1E-4,null,12,0.03,0.03,null,null,null,32,0.01,0.01,null,7383.8393815786731,8645.8499999999985,6123.5522341824171,8167.86,null,4.5199999999999998E-4,1.9900000000000001E-4,4.5199999999999998E-4,1.9900000000000001E-4]
[33,{"$f":"Y16*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8151.4937560015524},{"$f":"Z16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7083.7454538037537},{"$f":"AB16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,4.6946789999999998E-4,2.1268169999999999E-4,null,null,1E-4,1E-4,null,13,0.03,0.03,null,"GSG",null,33,0.01,0.01,null,7552.8195169875362,8645.8499999999985,6263.6905585033746,8167.86,null,4.7899999999999999E-4,2.1699999999999999E-4,4.7899999999999999E-4,2.1699999999999999E-4]
[34,{"$f":"Y17*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8340.8739890496345},{"$f":"Z17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7248.3191690183994},{"$f":"AB17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,4.9593059999999999E-4,2.3032349999999998E-4,null,null,1E-4,1E-4,null,14,0.03,0.03,null,3.5000000000000003E-2,null,34,0.01,0.01,null,7728.2910027191047,8645.8499999999985,6409.2122790240173,8167.86,null,5.0600000000000005E-4,2.3499999999999999E-4,5.0600000000000005E-4,2.3499999999999999E-4]
[35,{"$f":"Y18*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8537.5691318354311},{"$f":"Z18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7419.2496297722337},{"$f":"AB18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,5.2337339999999997E-4,2.479653E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,15,0.03,0.03,null,null,null,35,0.01,0.01,null,7910.5401656084759,8645.8499999999985,6560.3548518573643,8167.86,null,5.3399999999999997E-4,2.5300000000000002E-4,5.3399999999999997E-4,2.5300000000000002E-4]
[36,{"$f":"Y19*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8741.9021722958496},{"$f":"Z19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7596.8175165147022},{"$f":"AB19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,5.5865699999999995E-4,2.7442799999999995E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,16,2.5000000000000001E-2,2.5000000000000001E-2,null,"Sens",null,36,0.01,0.01,null,8099.8662722277204,8645.8499999999985,6717.3664642784406,8167.86,null,5.6999999999999998E-4,2.7999999999999998E-4,5.6999999999999998E-4,2.7999999999999998E-4]
[37,{"$f":"Y20*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":9195.4469184909467},{"$f":"Z20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7990.9532958426271},{"$f":"AB20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,5.9394059999999993E-4,2.9206979999999995E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,17,0.02,0.01,null,0,null,37,0.01,0.01,null,8520.1011044469597,8645.8499999999985,7065.8748311931568,8167.86,null,6.0599999999999998E-4,2.9799999999999998E-4,6.0599999999999998E-4,2.9799999999999998E-4]
[38,{"$f":"Y21*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":9674.8488360620213},{"$f":"Z21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8407.5592634399982},{"$f":"AB21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,6.2922420000000002E-4,3.1951259999999997E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,18,0.02,0.02,null,null,null,38,0.01,0.01,null,8964.2940668529245,8645.8499999999985,7434.2521088457015,8167.86,null,6.4199999999999999E-4,3.2600000000000001E-4,6.4199999999999999E-4,3.2600000000000001E-4]
[39,{"$f":"Y22*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":10181.683019507953},{"$f":"Z22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8848.0041950389405},{"$f":"AB22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,6.7332869999999997E-4,3.4597529999999999E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,19,0.02,0.02,null,"ExFlg",null,39,0.01,0.01,null,9433.9045734902484,8645.8499999999985,7823.7086156595597,8167.86,null,6.87E-4,3.5300000000000002E-4,6.87E-4,3.5300000000000002E-4]
[40,{"$f":"Y23*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":10717.624496253975},{"$f":"Z23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9313.7437092636719},{"$f":"AB23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,7.1841329999999999E-4,3.8125890000000002E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,20,0.02,0.02,null,0,null,40,0.01,0.01,null,9930.4846319059507,8645.8499999999985,8235.531459520349,8167.86,null,7.3300000000000004E-4,3.8900000000000002E-4,7.3300000000000004E-4,3.8900000000000002E-4]
[41,{"$f":"Y24*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11284.454714253741},{"$f":"Z24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9806.3259054331975},{"$f":"AB24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,7.7133870000000002E-4,4.0772159999999998E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,21,0.02,0.02,null,null,null,41,0.01,0.01,null,10455.684854279294,8645.8499999999985,8671.0895229142225,8167.86,null,7.8700000000000005E-4,4.1599999999999997E-4,7.8700000000000005E-4,4.1599999999999997E-4]
[42,{"$f":"Y25*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11469.884380727666},{"$f":"Z25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9967.4665075001103},{"$f":"AB25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,8.2426409999999993E-4,4.4300519999999996E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,22,1.4999999999999999E-2,1.4999999999999999E-2,null,"Married %",null,42,0.01,0.01,null,10627.495916876454,8645.8499999999985,8813.5755671037532,8167.86,null,8.4099999999999995E-4,4.5199999999999998E-4,8.4099999999999995E-4,4.5199999999999998E-4]
[43,{"$f":"Y26*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11658.491092854016},{"$f":"Z26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10131.36800043507},{"$f":"AB26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,8.948312999999999E-4,4.8710970000000002E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,23,1.4999999999999999E-2,1.4999999999999999E-2,null,0.45,null,43,0.01,0.01,null,10802.250691770803,8645.8499999999985,8958.5028856411591,8167.86,null,9.1299999999999997E-4,4.9700000000000005E-4,9.1299999999999997E-4,4.9700000000000005E-4]
[44,{"$f":"Y27*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11850.331490098522},{"$f":"Z27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10298.079604616822},{"$f":"AB27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,9.6637859999999982E-4,5.3219429999999993E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,24,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,44,0.01,0.01,null,10980.001658627421,8645.8499999999985,9105.915000872581,8167.86,null,9.859999999999999E-4,5.4299999999999997E-4,9.859999999999999E-4,5.4299999999999997E-4]
[45,{"$f":"Y28*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12045.463257572386},{"$f":"Z28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10467.651449102648},{"$f":"AB28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.0457667000000001E-3,5.7629879999999999E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,25,1.4999999999999999E-2,1.4999999999999999E-2,null,"Valuation Year",null,45,0.01,0.01,null,11160.802265960989,8645.8499999999985,9255.8562386288777,8167.86,null,1.067E-3,5.8799999999999998E-4,1.067E-3,5.8799999999999998E-4]
[46,{"$f":"Y29*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12243.945145897665},{"$f":"Z29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10640.134588891673},{"$f":"AB29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.1349557999999998E-3,6.2040329999999994E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,26,0.01,0.01,null,2020,null,46,0.01,0.01,null,11344.706949542204,8645.8499999999985,9408.3717434904211,8167.86,null,1.158E-3,6.3299999999999999E-4,1.158E-3,6.3299999999999999E-4]
[47,{"$f":"Y30*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12240.980413860467},{"$f":"Z30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10637.558249401472},{"$f":"AB30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.2319857000000001E-3,6.7332869999999997E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,27,0.01,0.01,null,null,null,47,0.01,0.01,null,11341.959957805051,8645.8499999999985,9406.0936557971927,8167.86,null,1.2570000000000001E-3,6.87E-4,1.2570000000000001E-3,6.87E-4]
[48,{"$f":"Y31*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12242.904480414514},{"$f":"Z31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10639.230334578224},{"$f":"AB31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.3299956999999999E-3,7.3605510000000003E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,28,0.01,0.01,null,"Tool Year",null,48,0.01,0.01,null,11343.742714175401,8645.8499999999985,9407.5721708289548,8167.86,null,1.3569999999999999E-3,7.5100000000000004E-4,1.3569999999999999E-3,7.5100000000000004E-4]
[49,{"$f":"Y32*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12249.745979085201},{"$f":"Z32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10645.175727318583},{"$f":"AB32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.4446674000000001E-3,7.9780140000000003E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,29,0.01,0.01,null,2022,null,49,0.01,0.01,null,11350.081749232304,8645.8499999999985,9412.8292908959083,8167.86,null,1.474E-3,8.1400000000000005E-4,1.474E-3,8.1400000000000005E-4]
[50,{"$f":"Y33*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12261.535677297348},{"$f":"Z33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10655.421164903542},{"$f":"AB33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.5691400999999999E-3,8.5954769999999992E-4,null,null,1.5E-3,1.5E-3,null,30,0.01,0.01,null,null,null,50,0.01,0.01,null,11361.005570733183,8645.8499999999985,9421.8886580184517,8167.86,null,4.5490000000000001E-3,3.509E-3,1.601E-3,8.7699999999999996E-4]
[51,{"$f":"Y34*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12278.306500867167},{"$f":"Z34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10669.995260282254},{"$f":"AB34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.7014535999999999E-3,9.3109499999999995E-4,null,null,1.5E-3,1.5E-3,null,31,0.01,0.01,null,null,null,51,0.01,0.01,null,11376.544686307041,8645.8499999999985,9434.7755727470631,8167.86,null,4.7660000000000003E-3,3.5179999999999999E-3,1.7359999999999999E-3,9.5E-4]
[52,{"$f":"Y35*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12423.804531856138},{"$f":"Z35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10796.434805571684},{"$f":"AB35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.8347471999999999E-3,1.0016621999999998E-3,null,null,1.5E-3,1.5E-3,null,32,0.01,0.01,null,null,null,52,0.01,0.01,null,11511.356832525968,8645.8499999999985,9546.5777529941806,8167.86,null,4.9919999999999999E-3,3.5270000000000002E-3,1.872E-3,1.0219999999999999E-3]
[{"$f":"1+A35","v":53},{"$f":"Y36*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12571.519843248934},{"$f":"Z36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10924.801194440841},{"$f":"AB36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,1.9856826000000001E-3,1.0810503E-3,null,null,1.5E-3,1.5E-3,null,{"$f":"1+O35","v":33},0.01,0.01,null,null,null,53,0.01,0.01,null,11648.223414313385,8645.8499999999985,9660.0837143859972,8167.86,null,5.2269999999999999E-3,3.545E-3,2.026E-3,1.103E-3]
[54,{"$f":"Y37*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12721.490791461523},{"$f":"Z37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11055.127759081728},{"$f":"AB37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0,0,2.1454388999999998E-3,1.1702393999999999E-3,null,null,1.5E-3,1.5E-3,null,34,0.01,0.01,null,null,null,54,0.01,0.01,null,11787.179971055788,8645.8499999999985,9775.3229303893004,8167.86,null,5.4720000000000003E-3,3.5720000000000001E-3,2.189E-3,1.194E-3]
[55,{"$f":"Y38*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12873.756429317729},{"$f":"Z38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11187.448436873241},{"$f":"AB38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.01,0.08,2.3130360000000001E-3,1.2584484E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,35,0.01,0.01,null,null,null,55,0.01,0.01,null,11928.262687400898,8645.8499999999985,9892.3254095978682,8167.86,null,5.7340000000000004E-3,3.6180000000000001E-3,2.3600000000000001E-3,1.284E-3]
[56,{"$f":"Y39*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13028.356518901955},{"$f":"Z39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11321.797781550362},{"$f":"AB39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.01,0.08,2.4904340999999997E-3,1.3652792999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,36,0.01,0.01,null,null,null,56,0.01,0.01,null,12071.508405166438,8645.8499999999985,10011.121705608664,8167.86,null,6.0049999999999999E-3,3.6719999999999999E-3,2.5409999999999999E-3,1.3929999999999999E-3]
[57,{"$f":"Y40*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13413.339102424494},{"$f":"Z40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11656.352275854648},{"$f":"AB40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.02,0.08,2.6854739999999998E-3,1.4711301E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,37,0.01,0.01,null,null,null,57,0.01,0.01,null,12428.216519969141,8645.8499999999985,10306.946257880427,8167.86,null,6.2849999999999998E-3,3.7529999999999998E-3,2.7399999999999998E-3,1.5009999999999999E-3]
[58,{"$f":"Y41*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13810.510045932271},{"$f":"Z41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12001.498602117086},{"$f":"AB41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.02,0.08,2.8893348000000002E-3,1.5867818999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,38,0.01,0.01,null,null,null,58,0.01,0.01,null,12796.217838929524,8645.8499999999985,10612.136471053784,8167.86,null,6.5929999999999999E-3,3.8709999999999999E-3,2.9480000000000001E-3,1.619E-3]
[59,{"$f":"Y42*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":14220.27792250998},{"$f":"Z42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12357.591815295253},{"$f":"AB42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.04,0.1,3.1020164999999997E-3,1.7200754999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,39,0.01,0.01,null,null,null,59,0.01,0.01,null,13175.890928094566,8645.8499999999985,10927.006296893378,8167.86,null,6.9280000000000001E-3,4.0150000000000003E-3,3.1649999999999998E-3,1.755E-3]
[60,{"$f":"Y43*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":14643.065593122501},{"$f":"Z43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12724.999386687972},{"$f":"AB43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.05,0.15,3.3323399999999996E-3,1.8612099E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,40,0.01,0.01,null,null,null,60,0.01,0.01,null,13567.627592039491,8645.8499999999985,11251.880666118417,8167.86,null,7.3070000000000001E-3,4.2050000000000004E-3,3.3999999999999998E-3,1.8990000000000001E-3]
[61,{"$f":"Y44*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":15079.310720842364},{"$f":"Z44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":13104.101650805236},{"$f":"AB44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.08,0.2,3.5812854000000002E-3,2.0297870999999999E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,41,0.01,0.01,null,null,null,61,0.01,0.01,null,13971.833350328572,8645.8499999999985,11587.095883540365,8167.86,null,7.7229999999999998E-3,4.4590000000000003E-3,3.6540000000000001E-3,2.0709999999999999E-3]
[62,{"$f":"Y45*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":15748.838244818555},{"$f":"Z45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":13685.929134717866},{"$f":"AB45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.15,0.4,3.8468924999999995E-3,2.2071852E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,42,0.01,0.01,null,null,null,62,0.01,0.01,null,14592.188428994321,8645.8499999999985,12101.567689653102,8167.86,null,8.2030000000000002E-3,4.7749999999999997E-3,3.9249999999999997E-3,2.2520000000000001E-3]
[63,{"$f":"Y46*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":16451.531144559951},{"$f":"Z46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":14296.577731473866},{"$f":"AB46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.2,0.3,4.1389623E-3,2.411046E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,43,0.01,0.01,null,null,null,63,0.01,0.01,null,15243.27310212038,8645.8499999999985,12641.524111719345,8167.86,null,8.7539999999999996E-3,5.1549999999999999E-3,4.2230000000000002E-3,2.4599999999999999E-3]
[64,{"$f":"Y47*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":17189.16659025956},{"$f":"Z47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9331.1633002499984},{"$f":"AA47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":14937.591823536861},{"$f":"AB47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9237.2125669199995},0.4,0.35,4.4584749000000003E-3,2.6413694999999999E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,44,0.01,0.01,null,null,null,64,0.01,0.01,null,15926.734018299085,8645.8499999999985,13208.330745654308,8167.86,null,9.4059999999999994E-3,5.6160000000000003E-3,4.5490000000000001E-3,2.6949999999999999E-3]
[65,{"$f":"Y48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3938.7599400600002},{"$f":"Z48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA48*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6355.9748897999998},{"$f":"AB48*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},0.35,0.45,{"$f":"AD48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V48, (1-V48)^2))","v":9.9715374000000009E-3},{"$f":"AE48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W48, (1-W48)^2))","v":6.0452568E-3},null,null,2E-3,2E-3,null,45,0.01,0.01,null,null,null,65,0.01,0.01,null,3614.085,2046.24,5376.0499999999993,3877.32,null,1.0174000000000001E-2,6.1679999999999999E-3,4.9109999999999996E-3,2.957E-3]
[66,{"$f":"Y49*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4011.4355354727941},{"$f":"Z49*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA49*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6473.2514374286993},{"$f":"AB49*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},0.3,0.4,1.0867348800000001E-2,6.6744809999999995E-3,null,null,2E-3,2E-3,null,46,0.01,0.01,null,null,null,66,0.01,0.01,null,3680.7698915000001,2046.24,5475.245574999999,3877.32,null,1.1088000000000001E-2,6.8100000000000001E-3,5.3E-3,3.2560000000000002E-3]
[67,{"$f":"Y50*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4085.5003360407372},{"$f":"Z50*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA50*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6592.7697438438454},{"$f":"AB50*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},0.27,0.3,1.1921936399999999E-2,7.4105361000000002E-3,null,null,2E-3,2E-3,null,47,0.01,0.01,null,null,null,67,0.01,0.01,null,3748.7294749308494,2046.24,5576.3372882844997,3877.32,null,1.2163999999999999E-2,7.561E-3,5.7340000000000004E-3,3.581E-3]
[68,{"$f":"Y51*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4160.9817497400009},{"$f":"Z51*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA51*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6714.5740372585205},{"$f":"AB51*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},0.25,0.3,1.31539221E-2,8.2524420000000005E-3,null,null,2E-3,2E-3,null,48,0.01,0.01,null,null,null,68,0.01,0.01,null,3817.9888990086592,2046.24,5679.3625492342908,3877.32,null,1.3421000000000001E-2,8.4200000000000004E-3,6.2220000000000001E-3,3.9430000000000003E-3]
[69,{"$f":"Y52*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4237.9077398487452},{"$f":"Z52*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA52*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6838.7094419757423},{"$f":"AB52*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},0.25,0.3,1.4554485000000001E-2,9.2099997000000006E-3,null,null,2E-3,2E-3,null,49,0.01,0.01,null,null,null,69,0.01,0.01,null,3888.5738219775681,2046.24,5784.3595251664938,3877.32,null,1.485E-2,9.3970000000000008E-3,6.7650000000000002E-3,4.3410000000000002E-3]
[70,{"$f":"Y53*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4316.3068364387327},{"$f":"Z53*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA53*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6965.2219969324606},{"$f":"AB53*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,{"$f":"F53","v":1},1.6150087800000001E-2,1.029105E-2,null,null,2E-3,2E-3,null,50,0.01,0.01,null,null,null,70,0.01,0.01,null,3960.5104221540969,2046.24,5891.367157019562,3877.32,null,1.6478E-2,1.0500000000000001E-2,7.3709999999999999E-3,4.7749999999999997E-3]
[71,{"$f":"Y54*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4396.2081481086416},{"$f":"Z54*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA54*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7094.1586746335743},{"$f":"AB54*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},{"$f":"F53","v":1},{"$f":"G53","v":1},1.79319096E-2,1.14789312E-2,null,null,2E-3,2E-3,null,null,null,null,null,null,null,71,0.01,0.01,null,4033.8254086932725,2046.24,6000.4251753681656,3877.32,null,1.8296E-2,1.1712E-2,8.0400000000000003E-3,5.2639999999999996E-3]
[72,{"$f":"Y55*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4445.3835436686431},{"$f":"Z55*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA55*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7173.512954849456},{"$f":"AB55*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,1.9926413099999998E-2,1.2807946799999999E-2,null,null,2E-3,2E-3,null,null,"Term for Ret Eligible",null,null,null,null,72,0.01,0.01,null,4078.9472394641421,2046.24,6067.5451035540391,3877.32,null,2.0330999999999998E-2,1.3068E-2,8.7819999999999999E-3,5.8060000000000004E-3]
[73,{"$f":"Y56*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4495.1740902603915},{"$f":"Z56*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA56*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7253.8599033154951},{"$f":"AB56*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,2.21688819E-2,1.42888779E-2,null,null,2E-3,2E-3,null,"Age","Males & Females",null,null,null,null,73,0.01,0.01,null,4124.6335139052035,2046.24,6135.504656540008,3877.32,null,2.2619E-2,1.4579E-2,9.6139999999999993E-3,6.4029999999999998E-3]
[74,{"$f":"Y57*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4545.5881071852527},{"$f":"Z57*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA57*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7335.2129448728374},{"$f":"AB57*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,2.46769578E-2,1.5946227E-2,null,null,2E-3,2E-3,null,55,1.4999999999999999E-2,null,null,null,null,74,0.01,0.01,null,4170.8918655515627,2046.24,6204.3151894082575,3877.32,null,2.5177999999999999E-2,1.627E-2,1.0527E-2,7.0540000000000004E-3]
[75,{"$f":"Y58*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4596.6340316077494},{"$f":"Z58*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA58*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7417.58569455817},{"$f":"AB58*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,2.7495725399999997E-2,1.7807436900000001E-2,null,null,2E-3,2E-3,null,56,1.4999999999999999E-2,null,null,null,null,75,0.01,0.01,null,4217.7300360859335,2046.24,6273.9882181133416,3877.32,null,2.8053999999999999E-2,1.8169000000000001E-2,1.1531E-2,7.7869999999999997E-3]
[76,{"$f":"Y59*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4648.3204202678462},{"$f":"Z59*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA59*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7500.9919603668213},{"$f":"AB59*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,3.0669289199999998E-2,1.99077912E-2,null,null,2E-3,2E-3,null,57,1.4999999999999999E-2,null,null,null,null,76,0.01,0.01,null,4265.1558769097792,2046.24,6344.5354218192879,3877.32,null,3.1292E-2,2.0312E-2,1.2643E-2,8.5830000000000004E-3]
[77,{"$f":"Y60*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4664.5284874865174},{"$f":"Z60*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA60*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7527.1468964721344},{"$f":"AB60*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,3.4231952699999998E-2,2.22923745E-2,null,null,2E-3,2E-3,null,58,1.4999999999999999E-2,null,null,null,null,77,0.01,0.01,null,4280.0279009745664,2046.24,6366.657951672988,3877.32,null,3.4927E-2,2.2745000000000001E-2,1.3864E-2,9.469E-3]
[78,{"$f":"Y61*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4680.8049346784937},{"$f":"Z61*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA61*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7553.4121772153185},{"$f":"AB61*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,3.8238601499999997E-2,2.49778485E-2,null,null,2E-3,2E-3,null,59,1.4999999999999999E-2,null,null,null,null,78,0.01,0.01,null,4294.9626684001023,2046.24,6388.8738139108955,3877.32,null,3.9015000000000001E-2,2.5485000000000001E-2,1.5212E-2,1.0446E-2]
[79,{"$f":"Y62*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4697.150080954988},{"$f":"Z62*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA62*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7579.7883175454899},{"$f":"AB62*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,4.2741180900000002E-2,2.8019098799999999E-2,null,null,2E-3,2E-3,null,60,1.4999999999999999E-2,null,null,null,null,79,0.01,0.01,null,4309.960471993023,2046.24,6411.1834440904568,3877.32,null,4.3609000000000002E-2,2.8587999999999999E-2,1.6704E-2,1.1521999999999999E-2]
[80,{"$f":"Y63*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4713.5642469817512},{"$f":"Z63*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA63*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7606.2758349203095},{"$f":"AB63*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,4.7784775500000001E-2,3.1458269699999999E-2,null,null,0,0,null,61,1.4999999999999999E-2,null,null,null,null,80,0.01,0.01,null,4325.0216059863606,2046.24,6433.5872798909131,3877.32,null,4.8755E-2,3.2097000000000001E-2,1.8332000000000001E-2,1.2707E-2]
[81,{"$f":"Y64*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4730.0477549867674},{"$f":"Z64*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA64*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7632.875249318422},{"$f":"AB64*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,5.3439952499999999E-2,3.5358087599999997E-2,null,null,0,0,null,62,1.4999999999999999E-2,null,null,null,null,81,0.01,0.01,null,4340.1463660466043,2046.24,6456.0857611238162,3877.32,null,5.4524999999999997E-2,3.6075999999999997E-2,5.4524999999999997E-2,3.6075999999999997E-2]
[82,{"$f":"Y65*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4708.5996332350578},{"$f":"Z65*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA65*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7598.2644260099332},{"$f":"AB65*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,5.9750816399999997E-2,3.9781278900000001E-2,null,null,0,0,null,63,5.0000000000000001E-3,null,null,null,null,82,0.01,0.01,null,4320.466229079474,2046.24,6426.8110204469449,3877.32,null,6.0963999999999997E-2,4.0589E-2,6.0963999999999997E-2,4.0589E-2]
[83,{"$f":"Y66*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4687.2490612056254},{"$f":"Z66*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA66*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7563.8110186484046},{"$f":"AB66*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,6.6788914499999991E-2,4.4842515300000003E-2,null,null,0,0,null,64,5.0000000000000001E-3,null,null,null,null,83,0.01,0.01,null,4300.8756007377488,2046.24,6397.6694263001227,3877.32,null,6.8144999999999997E-2,4.5753000000000002E-2,6.8144999999999997E-2,4.5753000000000002E-2]
[84,{"$f":"Y67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4665.9955938852308},{"$f":"Z67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA67*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7529.5143091161144},{"$f":"AB67*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,{"$f":"AD67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V67, (1-V67)^2))","v":7.4580709499999995E-2},{"$f":"AE67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W67, (1-W67)^2))","v":5.0656468500000003E-2},null,null,0,0,null,65,0,null,null,null,null,84,0.01,0.01,null,4281.3740726909655,2046.24,6368.6603712805754,3877.32,null,7.6094999999999996E-2,5.1685000000000002E-2,7.6094999999999996E-2,5.1685000000000002E-2]
[{"$f":"1+A67","v":85},{"$f":"Y68*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4644.83878829683},{"$f":"Z68*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA68*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7495.3735825811418},{"$f":"AB68*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,8.3186967599999995E-2,5.7376034100000001E-2,null,null,0,{"$f":"L68","v":0},null,66,0,null,null,null,null,85,0.01,0.01,null,4261.9612384770089,2046.24,6339.7832507647463,3877.32,null,8.4875999999999993E-2,5.8541000000000003E-2,8.4875999999999993E-2,5.8541000000000003E-2]
[86,{"$f":"Y69*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4623.7782034902239},{"$f":"Z69*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA69*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7461.3881274822988},{"$f":"AB69*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,9.2757758302219995E-2,6.5236871969479998E-2,null,null,0,0,null,67,0,null,null,null,null,86,9.9000000000000008E-3,{"$f":"V69","v":9.9000000000000008E-3},null,4242.6366934935386,2046.24,6311.0374628955487,3877.32,null,9.4621999999999998E-2,6.6547999999999996E-2,9.4621999999999998E-2,6.6547999999999996E-2]
[87,{"$f":"Y70*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4602.8134005327684},{"$f":"Z70*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA70*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7427.5572355141094},{"$f":"AB70*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.10337300263872,7.4345438268810002E-2,null,null,0,0,null,68,0,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,4223.4000349894559,2046.24,6282.4224085696642,3877.32,null,0.105408,7.5809000000000001E-2,0.105408,7.5809000000000001E-2]
[88,{"$f":"Y71*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z71*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA71*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB71*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.11485462479872,8.4544076162559989E-2,null,null,0,0,null,69,0,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.117092,8.6191000000000004E-2,0.117092,8.6191000000000004E-2]
[89,{"$f":"Y72*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z72*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA72*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB72*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.12749977790316,9.6008271854039998E-2,null,null,0,0,null,70,0,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.12993099999999999,9.7838999999999995E-2,0.12993099999999999,9.7838999999999995E-2]
[90,{"$f":"Y73*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z73*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA73*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB73*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.14107199766717002,0.10837181227984001,null,null,0,0,null,71,0,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.143733,0.110416,0.143733,0.110416]
[91,{"$f":"Y74*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z74*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA74*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB74*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.15556362111954,0.12158360271387,null,null,0,0,null,72,0,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.15843399999999999,0.12382700000000001,0.15843399999999999,0.12382700000000001]
[92,{"$f":"Y75*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z75*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA75*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB75*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.17039399974299999,0.13518836005499998,null,null,0,0,null,73,0,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.17350299999999999,0.137655,0.17350299999999999,0.137655]
[93,{"$f":"Y76*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z76*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA76*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB76*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.18586213466688001,0.14945643312768001,null,null,0,0,null,74,0,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.18917700000000001,0.15212200000000001,0.18917700000000001,0.15212200000000001]
[94,{"$f":"Y77*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z77*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA77*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB77*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.20150354628863995,0.16406261982394998,null,null,0,0,null,75,0,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.20505599999999999,0.16695499999999999,0.20505599999999999,0.16695499999999999]
[95,{"$f":"Y78*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z78*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA78*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB78*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.21781538614350004,0.17948048375475004,null,null,0,0,null,76,0,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.22156600000000001,0.18257100000000001,0.22156600000000001,0.18257100000000001]
[96,{"$f":"Y79*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z79*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA79*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB79*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.23517142902707999,0.19610606111642001,null,null,0,0,null,77,0,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.23902799999999999,0.199322,0.23902799999999999,0.199322]
[97,{"$f":"Y80*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z80*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA80*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB80*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.25313621027319999,0.21366318865567999,null,null,0,0,null,78,0,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.25707999999999998,0.21699199999999999,0.25707999999999998,0.21699199999999999]
[98,{"$f":"Y81*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z81*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA81*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB81*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.27206553478784001,0.23249949862656002,null,null,0,0,null,79,0,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.27602599999999999,0.23588400000000001,0.27602599999999999,0.23588400000000001]
[99,{"$f":"Y82*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z82*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA82*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB82*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.29129560177951996,0.25207252638463995,null,null,0,0,null,80,0,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.295298,0.25553599999999999,0.295298,0.25553599999999999]
[100,{"$f":"Y83*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z83*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA83*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB83*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.31100064721920007,0.27253181597184006,null,null,0,0,null,81,0,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.31502000000000002,0.27605400000000002,0.31502000000000002,0.27605400000000002]
[101,{"$f":"Y84*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z84*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA84*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB84*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.330983167676,0.29363046669600001,null,null,0,0,null,82,0,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.33499099999999998,0.29718600000000001,0.33499099999999998,0.29718600000000001]
[102,{"$f":"Y85*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z85*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA85*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB85*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.35127486292275006,0.31532460236550003,null,null,0,0,null,83,0,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.35517100000000001,0.31882199999999999,0.35517100000000001,0.31882199999999999]
[103,{"$f":"Y86*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z86*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA86*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB86*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.37092838881341,0.33669426643154998,null,null,0,0,null,84,0,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.37474099999999999,0.34015499999999999,0.37474099999999999,0.34015499999999999]
[104,{"$f":"Y87*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z87*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA87*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB87*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.39020505062890998,0.35791275173908993,null,null,0,0,null,85,0,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.393899,0.36130099999999998,0.393899,0.36130099999999998]
[105,{"$f":"Y88*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z88*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA88*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB88*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.40898491258725,0.37881604793655005,null,null,0,0,null,86,0,null,null,null,null,105,4.3E-3,4.3E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.41252499999999998,0.38209500000000002,0.41252499999999998,0.38209500000000002]
[106,{"$f":"Y89*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z89*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA89*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB89*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.42768695740463997,0.3997246881432,null,null,0,0,null,87,0,null,null,null,null,106,3.8E-3,3.8E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.43095600000000001,0.40278000000000003,0.43095600000000001,0.40278000000000003]
[107,{"$f":"Y90*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z90*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA90*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB90*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.44521701388560003,0.41955739323300006,null,null,0,0,null,88,0,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.44825999999999999,0.42242499999999999,0.44825999999999999,0.42242499999999999]
[108,{"$f":"Y91*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z91*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA91*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB91*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.46199947905599997,0.43866611178999998,null,null,0,0,null,89,0,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.46478399999999997,0.44130999999999998,0.46478399999999997,0.44130999999999998]
[109,{"$f":"Y92*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z92*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA92*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB92*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.47800166375971997,0.45694956310459994,null,null,0,0,null,90,0,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.48049700000000001,0.45933499999999999,0.48049700000000001,0.45933499999999999]
[110,{"$f":"Y93*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z93*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA93*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB93*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.48754484333158998,0.47491704760837999,null,null,0,0,null,91,0,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.48959900000000001,0.47691800000000001,0.48959900000000001,0.47691800000000001]
[111,{"$f":"Y94*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z94*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA94*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB94*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.48989509962284994,0.48989509962284994,null,null,0,0,null,92,0,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.49156499999999997,0.49156499999999997,0.49156499999999997,0.49156499999999997]
[112,{"$f":"Y95*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z95*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA95*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB95*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.49225563527922006,0.49225563527922006,null,null,0,0,null,93,0,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.49353799999999998,0.49353799999999998,0.49353799999999998,0.49353799999999998]
[113,{"$f":"Y96*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z96*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA96*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB96*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.49462646896957996,0.49462646896957996,null,null,0,0,null,94,0,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.49551800000000001,0.49551800000000001,0.49551800000000001,0.49551800000000001]
[114,{"$f":"Y97*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z97*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA97*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB97*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.49760567648064008,0.49760567648064008,null,null,0,0,null,95,0,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.498004,0.498004,0.498004,0.498004]
[115,{"$f":"Y98*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z98*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA98*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB98*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.5,0.5,null,null,0,0,null,96,0,null,null,null,null,115,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[116,{"$f":"Y99*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z99*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA99*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB99*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.5,0.5,null,null,0,0,null,97,0,null,null,null,null,116,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[117,{"$f":"Y100*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z100*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA100*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB100*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.5,0.5,null,null,0,0,null,98,0,null,null,null,null,117,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[118,{"$f":"Y101*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z101*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA101*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB101*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.5,0.5,null,null,0,0,null,99,0,null,null,null,null,118,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[119,{"$f":"Y102*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z102*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA102*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB102*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,0.5,0.5,null,null,0,0,null,100,0,null,null,null,null,119,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[120,{"$f":"Y103*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9439425001055},{"$f":"Z103*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2278.8974879999996},{"$f":"AA103*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7393.8802016118789},{"$f":"AB103*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5013.9563580000013},1,1,1,1,null,null,0,0,null,101,0,null,null,null,null,120,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0]

{"sheet":"Trends","index":9,"n_rows":94,"n_cols":28,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,22,0,25],[1,22,1,23],[1,24,1,25],[0,1,0,8],[0,9,0,16],[0,18,0,21],[1,18,1,19],[1,20,1,21],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,15,1,16],[1,13,1,14],[1,11,1,12]]}
["Beginning of ","Costs w/o Excise Tax",null,null,null,null,null,null,null,"Costs w/ Excise Tax",null,null,null,null,null,null,null,null,"Premiums w/o Excise Tax",null,null,null,"Premiums w/ Excise Tax"]
["Year","Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,"Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,null,"Insured Medicare",null,"UMP Medicare",null,"Insured Medicare",null,"UMP Medicare"]
[1950,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,{"$f":"B3","v":1.0429999999999999},null,{"$f":"D3","v":1.0429999999999999},null,{"$f":"F3","v":1.0429999999999999},null,{"$f":"H3","v":1.0429999999999999},null,null,1.0429999999999999,null,1.0429999999999999,null,{"$f":"S3","v":1.0429999999999999},null,{"$f":"U3","v":1.0429999999999999},null,null,"Sources"]
[2020,1.0229999999999999,null,1.034,null,1.0740000000000001,null,1.0680000000000001,null,{"$f":"B4","v":1.0229999999999999},null,{"$f":"D4","v":1.034},null,{"$f":"F4","v":1.0740000000000001},null,{"$f":"H4","v":1.0680000000000001},null,null,1.036,null,1.1100000000000001,null,{"$f":"S4","v":1.036},null,{"$f":"U4","v":1.1100000000000001},null,null,"Premiums/Costs/Trends"]
[{"$f":"1+A4","v":2021},1.0549999999999999,null,1.054,null,1.0529999999999999,null,1.107,null,1.0549999999999999,null,1.054,null,1.0529999999999999,null,1.107,null,null,1.075,null,1.165,null,1.075,null,1.165]
[2022,1.0509999999999999,null,1.05,null,1.0529999999999999,null,1.1080000000000001,null,1.0509999999999999,null,1.05,null,1.0529999999999999,null,1.1080000000000001,null,null,1.077,null,1.147,null,1.077,null,1.147]
[2023,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2024,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2025,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2026,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2027,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,null,1.052,null,1.052,null,1.052,null,1.052]
[2028,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,null,1.052,null,1.052,null,1.052,null,1.052]
[2029,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2030,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2031,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2032,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2033,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2034,1.0509999999999999,null,1.05,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.052,null,1.0509999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2035,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,null,1.052,null,1.052,null,1.052,null,1.052]
[2036,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,{"$f":"F20","v":1.052},null,1.0509999999999999,null,null,1.052,null,1.052,null,1.052,null,1.052]
[2037,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,null,1.052,null,1.052,null,1.052,null,1.052]
[2038,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2039,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2040,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2041,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2042,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2043,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2044,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2045,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2046,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2047,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.054]
[2048,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.052,null,1.0529999999999999,null,1.0529999999999999,null,null,1.0529999999999999,null,1.054,null,1.0529999999999999,null,1.054]
[2049,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,1.052,null,1.052,null,1.0529999999999999,null,1.052,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2050,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,1.052,null,1.0509999999999999,null,1.052,null,1.052,null,null,1.052,null,1.0529999999999999,null,1.052,null,1.0529999999999999]
[2051,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,null,1.052,null,1.052,null,1.052,null,1.052]
[2052,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,null,1.052,null,1.052,null,1.052,null,1.052]
[2053,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2054,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2055,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2056,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.0509999999999999,null,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999]
[2057,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999,null,1.05,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2058,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2059,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2060,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,1.05,null,1.05,null,1.0509999999999999,null,1.05,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2061,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2062,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,1.05,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2063,1.05,null,1.0489999999999999,null,1.05,null,1.05,null,1.05,null,1.0489999999999999,null,1.05,null,1.05,null,null,1.0489999999999999,null,1.05,null,1.0489999999999999,null,1.05]
[2064,1.0489999999999999,null,1.0489999999999999,null,1.05,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.05,null,1.0489999999999999,null,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999]
[2065,1.0489999999999999,null,1.048,null,1.0489999999999999,null,1.0489999999999999,null,1.0489999999999999,null,1.048,null,1.0489999999999999,null,1.0489999999999999,null,null,1.048,null,1.0489999999999999,null,1.048,null,1.0489999999999999]
[2066,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,1.048,null,null,1.048,null,1.048,null,1.048,null,1.048]
[2067,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999,null,1.0469999999999999]
[2068,1.046,null,1.046,null,1.0469999999999999,null,1.046,null,1.046,null,1.046,null,1.0469999999999999,null,1.046,null,null,1.046,null,1.046,null,1.046,null,1.046]
[2069,1.046,null,1.0449999999999999,null,1.046,null,1.046,null,1.046,null,1.0449999999999999,null,1.046,null,1.046,null,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,1.046]
[2070,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999]
[2071,1.044,null,1.044,null,1.0449999999999999,null,1.044,null,1.044,null,1.044,null,1.0449999999999999,null,1.044,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2072,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.044]
[2073,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2074,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2075,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2076,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2077,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2078,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2079,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2080,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2081,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2082,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2083,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2084,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,{"$f":"B68","v":1.0429999999999999},null,{"$f":"D68","v":1.0429999999999999},null,{"$f":"F68","v":1.0429999999999999},null,{"$f":"H68","v":1.0429999999999999},null,null,1.0429999999999999,null,1.0429999999999999,null,{"$f":"S68","v":1.0429999999999999},null,{"$f":"U68","v":1.0429999999999999}]
[{"$f":"1+A68","v":2085},1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2086,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2087,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2088,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2089,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2090,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2091,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2092,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2093,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2094,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2095,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2096,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2097,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2098,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2099,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2100,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2101,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2102,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2103,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2104,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2105,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2106,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2107,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2108,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2109,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2110,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]