{"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":[[44,4,44,5],[54,6,54,7],[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],[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],[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],[44,6,46,7],[47,6,50,7],[55,6,57,7],[58,6,59,7],[51,6,53,7]]}
[null,"OPEB Reporting for Washington State Cash-Basis Employers in PEBB"]
[]
[null,"Welcome to OSA's OPEB Liability Estimation Tool"]
[null,null,"Background"]
[null,null,"At the request of the Washington State Auditors Office (SAO), the Washington Office of the State Actuary (OSA) developed this Tool for purposes of estimating the retiree medical obligations of specific employers. As we understand, the SAO will distribute this Tool annually to approximately ten cash-basis employers who are not eligible to perform the Alternative Measurement Method (AMM) under the Governmental Accounting Standards Board (GASB) Statement No. 75. As such, the results produced by this Tool do NOT comply with GASB 75. Please review the following explanation and directions below before proceeding."]
[]
[null,null,"Intended Use"]
[null,null,"This Tool is intended to assist certain local government employers in Washington State covering employees under the Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations. Unless otherwise noted herein, this tool estimates your OPEB Liability using the same methods and assumptions as disclosed in our 2021 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,{"$f":"\"As of June 30, \"&ToolYear","v":"As of June 30, 2021"},{"$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,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY21 Tool?"}]
[null,null,"Actuarial Valuation Date",null,{"$f":"'GASB Results'!E36:F36","v":"6/30/2021"},null,"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Actuarial Measurement Date",null,{"$f":"'GASB Results'!E37:F37","v":"6/30/2021"}]
[null,null,"Actuarial Cost Method",null,{"$f":"'GASB Results'!E38:F38","v":"Entry Age"}]
[null,null,"Amortization Method",null,{"$f":"'GASB Results'!E39:F39","v":"Recognized Immediately"},null,"- Updated demographic assumptions\n   (eg, termination, retirement, and\n   mortality rates) consistent with our\n   2013-18 Demographic Experience\n   Study  ↓"]
[null,null,"Asset Valuation Method",null,{"$f":"'GASB Results'!E40:F40","v":"N/A (No Assets)"}]
[null,null,"Assumptions"]
[null,null,"Discount Rate1"]
[null,null,"Beginning of Measurement Year",null,{"$f":"'GASB Results'!E43:F43","v":2.2100000000000002E-2},null,"- Updated healthcare trend rates\n   consistent with our 2020 PEBB\n   OPEB Report  ↓"]
[null,null,"End of Measurement Year",null,{"$f":"'GASB Results'!E44:F44","v":2.1600000000000001E-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,"- Updated medical claims and\n   premiums consistent with our \n   2020 PEBB OPEB Report  ↓"]
[null,null,"Mortality Rates",null,null,null,"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[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,{"$f":"'GASB Results'!E50:F50","v":"MP-2017 Long-Term Rates"},null,"- New discount rate as of\n   June 30, 2021  ↑"]
[null,null,"   Projection Period",null,{"$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,"Michael T. Harbour, ASA, MAAA\nActuary"]
[]
[null,null,"OSA distributed this tool to SAO in November, 2021."]
[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 2021"]
[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\n 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 (LEOFF) Plan 1 \n       AMM Online Tool for reporting LEOFF 1 healthcare obligations."]
[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":[[3,5,3,6],[5,5,6,6],[26,5,26,6],[24,5,24,6],[25,5,25,6],[7,5,10,6],[20,5,21,6],[11,5,13,6],[17,5,19,6],[23,5,23,6],[22,5,22,6],[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],[14,5,16,6],[2,5,2,6],[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,{"$f":"\"Measurement Date of June 30, \" & ToolYear","v":"Measurement Date of June 30, 2021"}]
[null,null,"Total OPEB Liability (TOL)",null,null,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY21 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,{"$f":"E12-E6-E7-E10","v":0},"- Updated demographic assumptions\n   (eg, termination, retirement, and\n   mortality rates) consistent with our\n   2013-18 Demographic Experience\n   Study  ↓"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Benefit Payments",null,{"$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$94,16,FALSE),0))","v":0}]
[null,null,"Other",null,0]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0},"- Updated healthcare trend rates\n   consistent with our 2020 PEBB OPEB\n   Report  ↓"]
[]
[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},"- Updated medical claims and premiums \n   consistent with our 2020 PEBB OPEB\n   Report  ↓"]
[]
[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"},"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" &  ToolYear","v":"OPEB Expense for Fiscal Year Ending June 30, 2021"}]
[null,null,null,"Service Cost ",{"$f":"'GASB Results'!E6","v":0},"- New discount rate as of\n   June 30, 2021  ↑"]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A*","*See Additional Disclosures tab for more details and guidance."]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"E37","v":"6/30/2021"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"\"6/30/\"&Lookups!S32","v":"6/30/2021"}]
[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,{"$f":"Lookups!S1","v":2.2100000000000002E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!S2","v":2.1600000000000001E-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 see OSA's 2020 PEBB OPEB Actuarial Valuation Report."]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":3,"n_rows":57,"n_cols":4,"rows_kept":57,"cut":false,"hidden":false,"merged":[[57,1,57,3],[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,{"$f":"\"We assume the inputs you provide are as of the measurement date of 6/30/\" &ToolYear& \". If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance.\"","v":"We assume the inputs you provide are as of the measurement date of 6/30/2021. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance."}]
[]
[null,null,"The WA Health Care Authority can assist with providing member information on participating retirees. Information can be requested through the FUZE system. An eLearning video on this topic can be accessed at:"]
[null,null,"https://sao.wa.gov/bars-annual-filing/cash-basis-other-post-employment-benefits-opeb/#OPEBeLearning"]
[]
[null,null,"Unless readily identifiable by the user of this tool, we inherently assume that there are no inactive members entitled to but not currently receiving a benefit. In other words, certain members who stopped working may be eligible to join PEBB as a retiree at a later date."]
[]
[null,null,"Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$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 6/30/2021 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 12/31/2021 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,"OSA actuarial reports relied upon for purposes of this AMM Online Tool:"]
[null,null,"2020 PEBB OPEB Actuarial Valuation Report (AVR)"]
[]
[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 based on the 2020 PEBB OPEB AVR, \n    with the following changes for simplicity…"]
[null,null,"▪ We assumed Plan 2 decrement rates."]
[null,null,"▪ We assumed all employees are retirement eligible at age 55 and all employees retire at age 70."]
[null,null,"▪ Based on an average expected retirement age of 65, we applied active mortality rates for ages less than 65 and retiree mortality rates for ages 65+."]
[]
[]
[null,null,"◊ Each cohort is assumed to be a 50/50 male/female split."]
[null,null,"▪ We further assume that eligible spouses are the same age as the primary member."]
[]
[null,null,"◊ We selected the age-based cohorts for this AMM Online Tool based upon the overall distribution of State\n   employees and retirees that participate in PEBB."]
[]
[null,null,"◊ We did not include dental benefits when calculating the Total OPEB Liability. Dental benefits represent less\n   than 2 percent of the accrued benefit obligations under the 2020 PEBB OPEB AVR. We will continue\n   to monitor the impact and may consider including dental benefits in future updates of the tool. "]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for the purposes of this AMM."]
[]
[null,null,"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":1996},{"$f":"B2-MS","v":35},null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":8092.4825894174701},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":7045.8211108948099},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":8772.2816400000011},null,{"$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$2,K4/J3,K2*J2))","v":0.35587785482902734},{"$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$2,M4/L3,M2*L2))","v":0.35209192020318647},{"$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$2,O4/N3,O2*N2))","v":0.35141220607152018},{"$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$2,Q4/P3,Q2*P2))","v":0.3389786270857495},{"$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$2,S4/R3,S2*R2))","v":0.34088300139521993},{"$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$2,U4/T3,U2*T2))","v":0.3279847256667523},null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":2879.9353441631415},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":3147.6344818505372},{"$f":"W3-X3","v":-267.69913768739571},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":2388.3827668629128},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":2973.6159867367273},{"$f":"AA3-AB3","v":-585.23321987381451},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":-479.38958425861551},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$2),\"\")","v":6.7966763012059818E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,9)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,3))^(B3-$B$2),\"\")","v":3.2201481352155689E-4},{"$f":"IF(AP3<>\"\",PCTMALE*AP3+(1-PCTMALE)*AQ3,\"\")","v":5.0084122182107748E-4},{"$f":"IF(B3<71,SUM(AI3,AL3,AO3,AR3),\"\")","v":0.26070084122182108},{"$f":"IF(B3<71,IF(B3=$B$2,1, IF(B3<$B$2, AT4/(1-AS3), AT2*(1-AS2))),\"\")","v":4.4337369656057843},{"$f":"IF(B3<71,IF(B3=$B$2,1,IF(B3<$B$2,AU4*(1+IntRt),AU2/(1+IntRt))),\"\")","v":1.7271684937479781},null,{"$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":""}]
[{"$f":"1+A3","v":1997},36,null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":8286.1631964889566},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":7214.4515826350453},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},0.37118060258667551,{"$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$2,M5/L4,M3*L3))","v":0.36723187277192348},{"$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$2,O5/N4,O3*N3))","v":0.36652293093259553},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},0.35355470805043671,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B4>=$B$2,Sens,0)","v":1.0429999999999999},0.35554097045521438,{"$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$2,U5/T4,U3*T3))","v":0.34208806887042265},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":3075.6630484043044},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":3282.9827645701102},-207.31971616580586,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":2550.7033230425445},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":3101.4814741664063},{"$f":"AA4-AB4","v":-550.77815112386179},null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":-436.29315099929295},null,{"$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$2),\"\")","v":7.1823304059373332E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,9)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,3))^(B4-$B$2),\"\")","v":3.5281623046709706E-4},5.3552463553041519E-4,{"$f":"IF(B4<71,SUM(AI4,AL4,AO4,AR4),\"\")","v":0.15073552463553042},{"$f":"IF(B4<71,IF(B4=$B$2,1, IF(B4<$B$2, AT5/(1-AS4), AT3*(1-AS3))),\"\")","v":3.2778580089160725},1.689823396681321,null,{"$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$3),\"\")","v":""},""]
[1998,37,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":8716.0634298492387},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":7588.7495687014507},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.38714136849790254,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.38302284330111619,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.38228341696269713,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.36875756049660546,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.37082923218478858,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B5>=$B$2,Sens,0)","v":1.0429999999999999},0.35679785583185081,null,{"$f":"IF(B5<65,D5*K5,D5*M5)","v":3374.3487241463563},3424.1510234466245,-49.80229930026826,null,2798.4087781740136,3234.8451775555618,{"$f":"AA5-AB5","v":-436.4363993815482},null,{"$f":"(1-PctUMP)*Y5+PctUMP*AC5","v":-307.55965480145517},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$2),\"\")","v":7.5595917609439347E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,9)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,3))^(B5-$B$2),\"\")","v":3.717423011157248E-4},5.6385073860505913E-4,0.10576385073860506,2.7837683622613332,1.6532857809229244,null,{"$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$3),\"\")","v":""},""]
[1999,38,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":9170.4728303905413},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":7984.3867649002841},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.40378844734331232,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.39949282556306415,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.3987216038920931,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.38461413559795948,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.38677488916873448,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B6>=$B$2,Sens,0)","v":1.0429999999999999},0.37214016363262037,null,{"$f":"IF(B6<65,D6*K6,D6*M6)","v":3702.9309855874271},3571.3895174548293,131.54146813259786,null,3070.9080138619111,3373.9435201904507,-303.03550632853967,null,-158.17796343140867,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$2),\"\")","v":7.9285896558098129E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,9)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,3))^(B6-$B$2),\"\")","v":4.0260439685264789E-4},5.9773168121681462E-4,8.0797731681216817E-2,2.4893463007042747,1.6175381869904357,null,{"$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$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Employees - Default Ages"]
[2000,39,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":9650.8843786805228},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":8402.6630532183681},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.42115135057907471,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.41667101706227588,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.41586663285945308,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.40115254342867174,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.40340620940299005,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B7>=$B$2,Sens,0)","v":1.0429999999999999},0.388142190668823,null,4064.4829903637965,3724.9592667053867,{"$f":"W7-X7","v":339.52372365840984},null,3370.7496553726769,3519.0230915586403,-148.27343618596342,null,14.323991104961522,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$2),\"\")","v":8.3994886021899193E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,9)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,3))^(B7-$B$2),\"\")","v":4.3158944346041359E-4},6.3576915183970271E-4,6.583576915183971E-2,2.2882127662383409,1.5825635329130572,null,{"$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$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[2001,40,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":10158.885778439786},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":8844.9607875248548},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":8772.2816400000011},null,{"$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$2,K9/J8,K7*J7))","v":0.43926085865397491},{"$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$2,M9/L8,M7*L7))","v":0.43458787079595373},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},0.43374889807240952,{"$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$2,Q9/P8,Q7*P7))","v":0.41840210279610457},{"$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$2,S9/R8,S7*R7))","v":0.42075267640731862},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B8>=$B$2,Sens,0)","v":1.0429999999999999},0.40483230486758237,null,{"$f":"IF(B8<65,D8*K8,D8*M8)","v":4462.4008900051149},3885.1325151737183,577.26837483139661,null,3700.7501926494883,3670.3410844956611,30.409108153827219,null,212.69370751546143,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$2),\"\")","v":8.8722807772214827E-4},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,9)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,3))^(B8-$B$2),\"\")","v":4.7084818858651528E-4},6.7903813315433183E-4,6.0879038133154331E-2,2.1375665187899808,1.5483451060689337,null,{"$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},{"$f":"ROUND((56+47)/2,0)","v":52},60]
[2002,41,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":10696.165605927717},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":9312.7501476098751},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":8772.2816400000011},null,{"$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$2,K10/J9,K8*J8))","v":0.4581490755760958},{"$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$2,M10/L9,M8*L8))","v":0.4532751492401797},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},0.45240010068952308,{"$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$2,Q10/P9,Q8*P8))","v":0.43639339321633702},{"$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$2,S10/R9,S8*R8))","v":0.43884504149283327},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B9>=$B$2,Sens,0)","v":1.0429999999999999},0.42224009397688839,null,{"$f":"IF(B9<65,D9*K9,D9*M9)","v":4900.4383845646144},4052.1932133261876,848.24517123842679,null,4064.022637091417,3828.1657511289741,235.8568859624429,null,439.98427309348665,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$2),\"\")","v":9.4306413669257498E-4},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,9)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,3))^(B9-$B$2),\"\")","v":4.9849387657447406E-4},7.2077900663352452E-4,5.5920779006633524E-2,{"$f":"IF(B9<71,IF(B9=$B$2,1, IF(B9<$B$2, AT10/(1-AS9), AT8*(1-AS8))),\"\")","v":2.0074335251804118},1.514866555199035,null,{"$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$3),\"\")","v":""},""]
[2003,42,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":10871.928322964612},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":9465.7801590694307},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":8772.2816400000011},null,{"$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$2,K11/J10,K9*J9))","v":0.47784948582586789},{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.47276598065750741,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.47185330501917255,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.4551583091246395,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.45771537827702508,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B10>=$B$2,Sens,0)","v":1.0429999999999999},0.44039641801789453,null,5195.1453590643296,4226.4375214992133,968.70783756511628,null,4308.4284917476034,3992.7768784275199,315.65161332008347,null,533.33484454768018,null,{"$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$2),\"\")","v":9.9769475167582047E-4},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,9)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,3))^(B10-$B$2),\"\")","v":5.3621644204217712E-4},7.6695559685899879E-4,5.0966955596859001E-2,1.8951762786482909,1.4821118825937138,null,{"$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$3),\"\")","v":""},""]
[2004,43,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":11050.702457681531},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":9621.4320991786062},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.49839701371638018,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.49309491782578019,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.49214299713499693,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.47473011641699897,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.47739713954293711,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B11>=$B$2,Sens,0)","v":1.0429999999999999},0.45933346399266395,null,5507.6371043767385,4408.1743349236795,1099.4627694530591,null,4567.5835805413108,4164.4662841999034,{"$f":"AA11-AB11","v":403.11729634140738},null,635.2301328937142,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$2),\"\")","v":1.0722786625412891E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,9)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,3))^(B11-$B$2),\"\")","v":5.8370481411064705E-4},8.27991738325968E-4,4.6027991738325967E-2,1.7985849134062029,1.4500654364482084,"Age",{"$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$3),\"\")","v":""},""]
[2005,44,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":11232.541696775852},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":9779.7527109371531},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.51982808530618452,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.5142979992922887,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.51330514601180177,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.49514351142292989,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.49792521654328337,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B12>=$B$2,Sens,0)","v":1.0429999999999999},0.47908480294434846,null,5838.9906433568722,4597.7258313253978,1241.2648120314743,null,4842.3810981413399,4343.5383344204984,498.8427637208415,null,746.31430508422477,null,{"$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$2),\"\")","v":1.1464338375170358E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,9)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,3))^(B12-$B$2),\"\")","v":6.3135250889629875E-4},8.888931732066673E-4,4.1088893173206666E-2,1.7157996618712645,1.4187119033834346,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,8)*(1-VLOOKUP(BD12,Lookups!U:W,2))^(BD12-$B$2),\"\")","v":2.4568080394171115E-3},{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,9)*(1-VLOOKUP(BD12,Lookups!U:W,3))^(BD12-$B$2),\"\")","v":1.3366701366998182E-3},1.8967390880584648E-3,{"$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":0.98923899999999998},null,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,$B$3:$AE$93,30),\"\")","v":1896.0171440835175},{"$f":"IF(BE12<>\"\",BE12*BA12*BB12*AZ12,\"\")","v":1875.6141035960347},null,null,null,null,null,null,null,null,null,null,0]
[2006,45,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":11417.50071807809},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":9940.7896002874149},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.54218069297435045,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.53641281326185708,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.53537726729030921,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.51643468241411583,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.51933600085464449,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B13>=$B$2,Sens,0)","v":1.0429999999999999},0.49968544947095539,null,6190.3484513627227,4795.4280420723899,1394.9204092903328,null,5133.7685201699769,4530.3104828005798,603.45803736939706,null,867.27618980180262,null,{"$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$2),\"\")","v":1.2282073586048384E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,9)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,3))^(B13-$B$2),\"\")","v":6.7683779462009825E-4},9.525225766124683E-4,4.1452522576612472E-2,1.645299352858012,1.3880363011284949,56,{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,8)*(1-VLOOKUP(BD13,Lookups!U:W,2))^(BD13-$B$2),\"\")","v":2.6187803965581746E-3},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,9)*(1-VLOOKUP(BD13,Lookups!U:W,3))^(BD13-$B$2),\"\")","v":1.4356399419148118E-3},2.0272101692364931E-3,0.99810326091194157,0.97837784952548679,0.98918099999999998,null,{"$f":"1+BD12","v":56},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,$B$3:$AE$93,30),\"\")","v":2089.429413861083},{"$f":"IF(BE13<>\"\",BE13*BA13*BB13*AZ13,\"\")","v":2018.2992382318953},{"$f":"IF(BE13<>\"\",BE13*AZ13/$AZ$13*BA13/$BA$13*BB13,\"\")","v":2066.8238770325202},null,null,null,null,null,null,null,null,null,0,0]
[2007,46,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":11605.635209381673},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":10104.591252508713},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":8772.2816400000011},null,{"$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$2,K15/J14,K13*J13))","v":0.56549446277224746},{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.55947856423211695,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.55839848978379247,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.53864137375792276,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.54166744889139418,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B14>=$B$2,Sens,0)","v":1.0429999999999999},0.52117192379820643,null,6562.922447859969,5001.631447881502,1561.290999978467,null,5442.7509135135824,4725.113833561004,717.63707995257846,null,998.85224111480784,null,{"$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$2),\"\")","v":1.3196265042659408E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,9)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,3))^(B14-$B$2),\"\")","v":7.2135023937853235E-4},1.0204883718222366E-3,3.6520488371822243E-2,1.5770975442883794,1.3580239713614077,57,{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,8)*(1-VLOOKUP(BD14,Lookups!U:W,2))^(BD14-$B$2),\"\")","v":2.7956330986634017E-3},{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,9)*(1-VLOOKUP(BD14,Lookups!U:W,3))^(BD14-$B$2),\"\")","v":1.5314763799612284E-3},2.1635547393123152E-3,{"$f":"IF(AY13=\"\",1,AZ13*(1-AY13))","v":0.99607989583147283},0.95722321644211605,0.98912,null,{"$f":"1+BD13","v":57},2469.8656409505902,{"$f":"IF(BE14<>\"\",BE14*BA14*BB14*AZ14,\"\")","v":2329.3229736923445},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$13*BA14/$BA$13*BB14,\"\")","v":2385.3253512423826},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$14*BA14/$BA$14*BB14,\"\")","v":2442.9935027770484},null,null,null,null,null,null,null,null,0,0,0]
[2008,47,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":11602.825036834567},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":10102.144586326185},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":8772.2816400000011},null,{"$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$2,K16/J15,K14*J14))","v":0.58981072467145401},{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.58353614249409791,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.58240962484449554,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.56180295282951342,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.56495914919372414,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B15>=$B$2,Sens,0)","v":1.0429999999999999},0.54358231652152922,null,6843.4706432114863,5216.7016001404054,1626.7690430710809,null,5675.4146585087346,4928.2937284041273,747.1209301046074,null,1040.334035599722,null,{"$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$2),\"\")","v":1.4181198710739764E-3},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,9)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,3))^(B15-$B$2),\"\")","v":7.7505835435785341E-4},1.096589112715915E-3,3.1596589112715914E-2,1.5195011717609663,1.3286605727046352,58,{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,8)*(1-VLOOKUP(BD15,Lookups!U:W,2))^(BD15-$B$2),\"\")","v":2.9777777777777775E-3},{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,9)*(1-VLOOKUP(BD15,Lookups!U:W,3))^(BD15-$B$2),\"\")","v":1.6353535353535354E-3},2.3065656565656564E-3,0.993924822452113,0.93652599201850706,0.98905600000000005,null,58,2888.7515884063314,{"$f":"IF(BE15<>\"\",BE15*BA15*BB15*AZ15,\"\")","v":2659.5272907962112},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$13*BA15/$BA$13*BB15,\"\")","v":2723.4685531827267},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$14*BA15/$BA$14*BB15,\"\")","v":2789.3117293108953},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$15*BA15/$BA$15*BB15,\"\")","v":2857.1370910228125},null,null,null,null,null,null,null,0,0,0,0]
[2009,48,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":11604.648796601434},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":10103.732511470298},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.61517258583232648,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.60862819662134404,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.60745323871280876,{"$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$2,Q17/P16,Q15*P15))","v":0.58596047980118249},{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.58925239260905427,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B16>=$B$2,Sens,0)","v":1.0429999999999999},0.56695635613195494,null,7138.8618078812997,5441.019768946443,1697.8420389348566,null,5920.3879502039426,5140.2103587255042,780.17759147843844,null,1086.0626817490863,null,{"$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$2),\"\")","v":1.5156283042139312E-3},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,9)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,3))^(B16-$B$2),\"\")","v":8.3878913519871967E-4},1.1772087197063255E-3,3.1677208719706328E-2,1.4714901175805448,1.2999320738720626,59,{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,8)*(1-VLOOKUP(BD16,Lookups!U:W,2))^(BD16-$B$2),\"\")","v":3.1650000000000003E-3},{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,9)*(1-VLOOKUP(BD16,Lookups!U:W,3))^(BD16-$B$2),\"\")","v":1.755E-3},2.4600000000000004E-3,0.99163226959143691,0.91627628609579004,0.98898699999999995,null,59,3349.4386043116692,3009.8143079445399,3082.1772902929388,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$14*BA16/$BA$14*BB16,\"\")","v":3156.692687926532},3233.4513453121936,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$16*BA16/$BA$16*BB16,\"\")","v":3312.5512369623843},null,null,null,null,null,null,0,0,0,0,0]
[2010,49,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":11611.133629464646},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":10109.378658422207},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.64162500702311642,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.6347992090760618,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.63357372797745948,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.61115678043263333,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.61459024549124353,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B17>=$B$2,Sens,0)","v":1.0429999999999999},0.59133547944562892,null,7449.9936965515972,5674.9836190111391,1775.010077540458,null,6178.4153130556897,5361.2394041507014,817.17590890498832,null,1136.4507723362494,null,{"$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$2),\"\")","v":1.6298421217444522E-3},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,9)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,3))^(B17-$B$2),\"\")","v":9.0006206723201095E-4},1.2649520944882317E-3,3.1764952094488229E-2,1.4248774179969605,1.2718247469641548,60,{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,8)*(1-VLOOKUP(BD17,Lookups!U:W,2))^(BD17-$B$2),\"\")","v":3.3659999999999996E-3},{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,9)*(1-VLOOKUP(BD17,Lookups!U:W,3))^(BD17-$B$2),\"\")","v":1.8800100000000001E-3},2.6230049999999999E-3,0.98919285420824199,0.89646442236159873,0.98891399999999996,null,60,3886.4792133586479,{"$f":"IF(BE17<>\"\",BE17*BA17*BB17*AZ17,\"\")","v":3408.2300671518346},3490.1718970971569,3574.5510622869269,3661.4704324704912,3751.0409512626434,{"$f":"IF(BE17<>\"\",BE17*AZ17/$AZ$17*BA17/$BA$17*BB17,\"\")","v":3843.3937047993536},null,null,null,null,null,0,0,0,0,0,0]
[2011,50,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":11622.308698860044},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":10119.108418711818},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.66921488232511039,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.66209557506633243,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.66081739828049013,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.63743652199123646,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.6410176260473669,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B18>=$B$2,Sens,0)","v":1.0429999999999999},0.61676290506179088,null,7777.8219482537315,5919.0079146286171,1858.8140336251145,null,6450.2892760759014,5591.7726985291802,858.51657754672124,null,1191.9457285813321,null,{"$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$2),\"\")","v":1.7525668009116275E-3},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,9)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,3))^(B18-$B$2),\"\")","v":9.6002566171111644E-4},1.3562962313113719E-3,3.2856296231311373E-2,1.3796162550737689,1.2443251609080861,61,{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,8)*(1-VLOOKUP(BD18,Lookups!U:W,2))^(BD18-$B$2),\"\")","v":3.5812854000000002E-3},{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,9)*(1-VLOOKUP(BD18,Lookups!U:W,3))^(BD18-$B$2),\"\")","v":2.0297870999999999E-3},2.8055362499999998E-3,0.98659819640568946,0.87708093372624862,0.98883200000000004,null,61,4493.9689252598228,3845.3206914832845,3937.7712033262455,4032.971628016312,4131.0380278990124,4232.0955746233103,{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$17*BA18/$BA$17*BB18,\"\")","v":4336.2921655497375},{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$18*BA18/$BA$18*BB18,\"\")","v":4443.7802803025215},null,null,null,null,0,0,0,0,0,0,0]
[2012,51,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":11638.205214092102},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":10132.948965130347},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.69799112226509008,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.69056568479418468,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.68923254640655118,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.66484629243685955,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.66858138396740363,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B19>=$B$2,Sens,0)","v":1.0429999999999999},0.64328370997944784,null,8123.3639185355696,6173.5252549576471,1949.8386635779225,null,6736.8535509188241,5832.2189245659347,904.63462635288943,null,1253.0324880811097,null,{"$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$2),\"\")","v":1.8813437893308929E-3},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,9)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,3))^(B19-$B$2),\"\")","v":1.0295372119034265E-3},1.4554405006171598E-3,2.7955440500617164E-2,1.3342871747115328,1.2174201750397085,62,{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,8)*(1-VLOOKUP(BD19,Lookups!U:W,2))^(BD19-$B$2),\"\")","v":3.8084235749999995E-3},{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,9)*(1-VLOOKUP(BD19,Lookups!U:W,3))^(BD19-$B$2),\"\")","v":2.1851133480000002E-3},2.9967684615E-3,0.98383025940148872,0.85811655779889306,0.98874600000000001,null,62,5371.3176179152151,4483.6533839174599,4591.4509081103497,4702.4548374464348,4816.800500906058,4934.6338489397722,{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$17*BA19/$BA$17*BB19,\"\")","v":5056.1273302337158},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$18*BA19/$BA$18*BB19,\"\")","v":5181.4587364047657},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$19*BA19/$BA$19*BB19,\"\")","v":5310.8688094431973},null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"1+A19","v":2013},52,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":11776.118039674064},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":10253.02450671575},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.72800474052248887,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.72026000924033462,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.71886954590203289,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.69343468301164446,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.69733038347800191,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B20>=$B$2,Sens,0)","v":1.0429999999999999},0.670944909508564,null,{"$f":"IF(B20<65,D20*K20,D20*M20)","v":8573.0697578351173},6438.9868409208257,2134.0829169142917,null,7109.8027987250589,6083.0043383222692,1026.7984604027897,null,1395.8895882917686,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$2),\"\")","v":2.0084428674488233E-3},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,9)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,3))^(B20-$B$2),\"\")","v":1.0964896423785776E-3},1.5524662549137006E-3,2.3052466254913702E-2,1.296986588988148,1.1910969328242915,63,{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,8)*(1-VLOOKUP(BD20,Lookups!U:W,2))^(BD20-$B$2),\"\")","v":4.0565969502299997E-3},{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,9)*(1-VLOOKUP(BD20,Lookups!U:W,3))^(BD20-$B$2),\"\")","v":2.3630661845999998E-3},3.2098315674149998E-3,{"$f":"IF(AY19=\"\",1,AZ19*(1-AY19))","v":0.98088194790864502},0.83956223246149408,0.98865000000000003,null,63,6354.523997699589,5173.628381681081,5298.0145201456944,5426.1004871277173,5558.0424369490001,5694.0087799054854,{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$17*BA20/$BA$17*BB20,\"\")","v":5834.1985022569488},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$18*BA20/$BA$18*BB20,\"\")","v":5978.8167554003267},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$19*BA20/$BA$19*BB20,\"\")","v":6128.1413283364454},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$20*BA20/$BA$20*BB20,\"\")","v":6282.4001503256986},null,null,0,0,0,0,0,0,0,0,0]
[2014,53,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":11916.132552842591},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":10374.929909250561},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.75930894436495588,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.75123118963766899,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.74978093637582022,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.72325237438114509,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.72731558996755596,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B21>=$B$2,Sens,0)","v":1.0429999999999999},0.69979554061743221,null,9048.0260296117958,6715.8632750804209,2332.162754531375,null,7503.6926909034264,6344.5735248701258,1159.1191660333006,null,1550.1297853873639,null,{"$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$2),\"\")","v":2.151930660767523E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,9)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,3))^(B21-$B$2),\"\")","v":1.171559486094066E-3},1.6617450734307945E-3,2.3161745073430797E-2,{"$f":"IF(B21<71,IF(B21=$B$2,1, IF(B21<$B$2, AT22/(1-AS21), AT20*(1-AS20))),\"\")","v":1.2670878494124231},1.1653428557130334,64,{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,8)*(1-VLOOKUP(BD21,Lookups!U:W,2))^(BD21-$B$2),\"\")","v":4.3260537369950993E-3},{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,9)*(1-VLOOKUP(BD21,Lookups!U:W,3))^(BD21-$B$2),\"\")","v":2.5629181844804999E-3},3.4444859607377998E-3,{"$f":"IF(AY20=\"\",1,AZ20*(1-AY20))","v":0.97773348206834043},0.8214090915384934,0.98854500000000001,null,64,7461.1149424391315,5923.524205573558,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$13*BA21/$BA$13*BB21,\"\")","v":6065.9395952528503},6212.5910881391228,6363.6574724709208,6519.3315689131459,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$17*BA21/$BA$17*BB21,\"\")","v":6679.8412059527709},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$18*BA21/$BA$18*BB21,\"\")","v":6845.4212708248069},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$19*BA21/$BA$19*BB21,\"\")","v":7016.3898168854384},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$20*BA21/$BA$20*BB21,\"\")","v":7193.0078107893032},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$21*BA21/$BA$21*BB21,\"\")","v":7375.6478707734914},null,0,0,0,0,0,0,0,0,0,0]
[2015,54,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":12058.28511039007},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":10498.696827238109},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.79195922897264892,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.78353413079208867,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.78202151663998043,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.75435222647953426,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.75859016033616078,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B22>=$B$2,Sens,0)","v":1.0429999999999999},0.72988674886398175,null,9549.6701787568927,7004.6453959088785,2545.0247828480142,null,7919.71532676069,6617.3901864395411,1302.3251403211489,null,1716.554212164629,null,{"$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$2),\"\")","v":2.3018116753484238E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,9)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,3))^(B22-$B$2),\"\")","v":1.2555336410991404E-3},1.7786726582237821E-3,2.3278672658223785E-2,1.2377398836586908,1.1401456371324072,65,{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,8)*(1-VLOOKUP(BD22,Lookups!U:W,2))^(BD22-$B$2),\"\")","v":9.5786190400057748E-3},{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,9)*(1-VLOOKUP(BD22,Lookups!U:W,3))^(BD22-$B$2),\"\")","v":5.8070495615053673E-3},7.6928343007555706E-3,0.97436569281601282,0.80364846056011485,0.98663999999999996,null,65,1617.3966543865095,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$12*$BA22/$BA$12*$BB22,\"\")","v":1249.5779705446516},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$13*$BA22/$BA$13*$BB22,\"\")","v":1279.6207503888413},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$14*$BA22/$BA$14*$BB22,\"\")","v":1310.5571437415933},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$15*$BA22/$BA$15*$BB22,\"\")","v":1342.4248662999362},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$16*$BA22/$BA$16*$BB22,\"\")","v":1375.2645939262056},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$17*$BA22/$BA$17*$BB22,\"\")","v":1409.1243874450897},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$18*$BA22/$BA$18*$BB22,\"\")","v":1444.0537967367356},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$19*$BA22/$BA$19*$BB22,\"\")","v":1480.1199157225237},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$20*$BA22/$BA$20*$BB22,\"\")","v":1517.3777957825735},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$21*$BA22/$BA$21*$BB22,\"\")","v":1555.9060413969758},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$22*$BA22/$BA$22*$BB22,\"\")","v":1595.7882350839056}]
[2016,55,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":12202.612729211118},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":10624.35748990811},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":8772.2816400000011},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$2,K24/J23,K22*J22))","v":0.82601347581847273},{"$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$2,M24/L23,M22*L22))","v":0.81722609841614846},{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.81564844185549956,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.78678937221815415,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.7912095372306156,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B23>=$B$2,Sens,0)","v":1.0429999999999999},0.76127187906513294,null,10079.522554522415,7305.8451479329597,2773.6774065894551,null,8359.1315597060457,6901.9379644564406,1457.1935952496051,null,1896.0171440835175,null,{"$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$2),\"\")","v":2.4568080394171115E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,9)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,3))^(B23-$B$2),\"\")","v":1.3366701366998182E-3},1.8967390880584648E-3,2.6896739088058466E-2,1.2089269420709721,1.1154932366034704,66,{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,8)*(1-VLOOKUP(BD23,Lookups!U:W,2))^(BD23-$B$2),\"\")","v":1.0334740577592703E-2},{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,9)*(1-VLOOKUP(BD23,Lookups!U:W,3))^(BD23-$B$2),\"\")","v":6.3473650192466015E-3},8.3410527984196514E-3,0.96687005899283829,0.78627185261727306,0.98634999999999995,null,66,1824.9998252607836,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$12*$BA23/$BA$12*$BB23,\"\")","v":1368.4682212823391},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$13*$BA23/$BA$13*$BB23,\"\")","v":1401.3694010925401},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$14*$BA23/$BA$14*$BB23,\"\")","v":1435.2492166640955},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$15*$BA23/$BA$15*$BB23,\"\")","v":1470.1489721285157},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$16*$BA23/$BA$16*$BB23,\"\")","v":1506.1132134255427},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$17*$BA23/$BA$17*$BB23,\"\")","v":1543.1945740945193},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$18*$BA23/$BA$18*$BB23,\"\")","v":1581.4473184054227},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$19*$BA23/$BA$19*$BB23,\"\")","v":1620.9449238853963},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$20*$BA23/$BA$20*$BB23,\"\")","v":1661.7476797408817},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$21*$BA23/$BA$21*$BB23,\"\")","v":1703.941669222058},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$22*$BA23/$BA$22*$BB23,\"\")","v":1747.6184272492519},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$23*$BA23/$BA$23*$BB23,\"\")","v":1800.0885776459736}]
[2017,56,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":12349.153098485265},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":10751.944711823706},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":8772.2816400000011},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$2,K25/J24,K23*J23))","v":0.86153205527866705},{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.85236682064804281,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.85072132485528595,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.82062131522353476,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.82523154733153203,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B24>=$B$2,Sens,0)","v":1.0429999999999999},0.79400656986493356,null,{"$f":"IF(B24<65,D24*K24,D24*M24)","v":10639.191249888931},7619.996489294077,3019.1947605948535,null,8823.2750106274998,7198.7212969280672,1624.5537136994326,null,2089.429413861083,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$2),\"\")","v":2.6187803965581746E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,9)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,3))^(B24-$B$2),\"\")","v":1.4356399419148118E-3},2.0272101692364931E-3,2.7027210169236496E-2,1.1764107495335647,1.0913738739883283,67,{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,8)*(1-VLOOKUP(BD24,Lookups!U:W,2))^(BD24-$B$2),\"\")","v":1.1224266463021219E-2},{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,9)*(1-VLOOKUP(BD24,Lookups!U:W,3))^(BD24-$B$2),\"\")","v":6.9768726345695031E-3},9.1005695487953609E-3,0.95880534478156787,0.76927096430610808,0.98600900000000002,null,67,2051.008439956142,null,null,null,null,null,null,null,null,null,null,null,1491.6197100554582,1527.4817399701808,1564.410475247804,1602.450937070194,1641.651680164957,1682.0700746803163,1723.7652682481926,1766.8173508012796,1811.292037105351,1857.283157233094,{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$22*$BA24/$BA$22*$BB24,\"\")","v":1904.8904835352253},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$23*$BA24/$BA$23*$BB24,\"\")","v":1962.0825390788939},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$24*$BA24/$BA$24*$BB24,\"\")","v":2022.3127808727156}]
[2018,57,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":12714.065499928431},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":11069.660280963579},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.89857793365564964,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.88901859393590854,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.8873023418240632,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.85590803177814667,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.86071650386678789,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B25>=$B$2,Sens,0)","v":1.0429999999999999},0.82814885236912561,null,11424.578705288273,7947.6563383337216,3476.9223669545518,null,9474.6111435322637,7508.2663126959733,1966.3448308362904,null,2469.8656409505902,null,{"$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$2),\"\")","v":2.7956330986634017E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,9)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,3))^(B25-$B$2),\"\")","v":1.5314763799612284E-3},2.1635547393123152E-3,3.7163554739312321E-2,{"$f":"IF(B25<71,IF(B25=$B$2,1, IF(B25<$B$2, AT26/(1-AS25), AT24*(1-AS24))),\"\")","v":1.1446156489605721},1.0677760238610001,68,{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,8)*(1-VLOOKUP(BD25,Lookups!U:W,2))^(BD25-$B$2),\"\")","v":1.2260314978477942E-2},{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,9)*(1-VLOOKUP(BD25,Lookups!U:W,3))^(BD25-$B$2),\"\")","v":7.6918152238122563E-3},9.9760651011450985E-3,0.9500796700576265,0.75263767176020746,0.98561600000000005,null,68,2297.9684917351497,null,null,null,null,null,null,null,null,null,null,null,1619.5627968337842,1658.5008780868573,1698.5971609306514,1739.900528220983,1782.4636994478888,1826.3489656612135,1871.6205478574591,1918.3654056514101,1966.6548904667115,2016.590880613179,2068.2817063751904,{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$23*$BA25/$BA$23*$BB25,\"\")","v":2130.3793877135072},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$24*$BA25/$BA$24*$BB25,\"\")","v":2195.7758545180059},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$25*$BA25/$BA$25*$BB25,\"\")","v":2264.9145129500312},null,null,null,null,null,null,null,null,null,"Age","Service","Salary"]
[2019,58,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":13090.530849224902},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":11397.434569911764},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B26>=$B$2,Sens,0)","v":1.0429999999999999},0.93721678480284254,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B26>=$B$2,Sens,0)","v":1.0429999999999999},0.92724639347515259,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B26>=$B$2,Sens,0)","v":1.0429999999999999},0.92545634252249787,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B26>=$B$2,Sens,0)","v":1.0429999999999999},0.89271207714460687,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B26>=$B$2,Sens,0)","v":1.0429999999999999},0.89772731353305968,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B26>=$B$2,Sens,0)","v":1.0429999999999999},0.86375925302099799,null,12268.665233872987,8289.4055608820709,3979.2596729909164,null,10174.627489025679,7831.1217641418998,2343.5057248837793,null,2888.7515884063314,null,{"$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$2),\"\")","v":2.9777777777777775E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,9)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,3))^(B26-$B$2),\"\")","v":1.6353535353535354E-3},2.3065656565656564E-3,3.7306565656565663E-2,1.1020776626349524,1.04468841,69,{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,8)*(1-VLOOKUP(BD26,Lookups!U:W,2))^(BD26-$B$2),\"\")","v":1.3430073813880745E-2},{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,9)*(1-VLOOKUP(BD26,Lookups!U:W,3))^(BD26-$B$2),\"\")","v":8.4984783588577337E-3},1.096427608636924E-2,0.94060161341785709,0.73636402676862089,0.98517299999999997,null,69,2569.1952031523797,null,null,null,null,null,null,null,null,null,null,null,1753.1048318008079,1795.2535762145885,1838.6560224353398,1883.3650839844706,1929.4378273696166,1976.9416798870072,2025.9461579144504,2076.5453913746319,2128.8166150162087,2182.8701075869658,2238.823131810735,2306.0411152138217,{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$24*$BA26/$BA$24*$BB26,\"\")","v":2376.8298874440802},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$25*$BA26/$BA$25*$BB26,\"\")","v":2451.6694159874428},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$26*$BA26/$BA$26*$BB26,\"\")","v":2531.1017458752394},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$93,3,FALSE), \"\")","v":""}]
[2020,59,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":13478.936419440741},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":11735.604762863488},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B27>=$B$2,Sens,0)","v":1.0229999999999999},0.97751710654936474,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B27>=$B$2,Sens,0)","v":1.034},0.96711798839458407,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B27>=$B$2,Sens,0)","v":1.036},0.96525096525096521,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B27>=$B$2,Sens,0)","v":1.0740000000000001},0.93109869646182486,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B27>=$B$2,Sens,0)","v":1.0680000000000001},0.93632958801498123,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B27>=$B$2,Sens,0)","v":1.1100000000000001},0.9009009009009008,null,13175.890928094568,8645.85,4530.0409280945678,null,10927.006296893376,8167.8600000000006,2759.1462968933756,null,3349.4386043116692,null,{"$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$2),\"\")","v":3.1650000000000003E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,9)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,3))^(B27-$B$2),\"\")","v":1.755E-3},2.4600000000000004E-3,5.7459999999999997E-2,{"$f":"IF(B27<71,IF(B27=$B$2,1, IF(B27<$B$2, AT28/(1-AS27), AT26*(1-AS26))),\"\")","v":1.0609629299552272},1.0221,70,{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,8)*(1-VLOOKUP(BD27,Lookups!U:W,2))^(BD27-$B$2),\"\")","v":1.4753383753675126E-2},{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,9)*(1-VLOOKUP(BD27,Lookups!U:W,3))^(BD27-$B$2),\"\")","v":9.4010516697165206E-3},1.2077217711695823E-2,0.93028859764105931,0.72044225297781128,0.98467400000000005,null,70,2865.3851482410173,null,null,null,null,null,null,null,null,null,null,null,1891.0035746925339,1936.467727725179,1983.2841984033948,2031.5100624116005,2081.2068750931953,2132.4473675569448,2185.3065243197771,2239.8858795381516,2296.2687432247685,2354.5740686233198,2414.9283423111733,2487.4336737626259,2563.7906713062412,{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$25*$BA27/$BA$25*$BB27,\"\")","v":2644.51705653811},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$26*$BA27/$BA$26*$BB27,\"\")","v":2730.1975116023318},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$27*$BA27/$BA$27*$BB27,\"\")","v":2821.4702554590763},null,null,null,null,null,null,null,35,0,""]
[2021,60,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":13879.683026656397},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":12084.51983541118},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B28>=$B$2,Sens,0)","v":1.0549999999999999},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B28>=$B$2,Sens,0)","v":1.054},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B28>=$B$2,Sens,0)","v":1.075},1,{"$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$2,Sens,0)","v":1.107},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B28>=$B$2,Sens,0)","v":1.165},1,null,{"$f":"IF(B28<65,D28*K28,D28*M28)","v":13879.683026656397},8844.7045499999986,5034.9784766563989,null,12084.51983541118,8772.2816400000011,3312.2381954111788,null,3886.4792133586479,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$2),\"\")","v":3.3659999999999996E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,9)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,3))^(B28-$B$2),\"\")","v":1.8800100000000001E-3},2.6230049999999999E-3,6.7623005E-2,1,{"$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$2),\"\")","v":1.6217297612918298E-2},{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,9)*(1-VLOOKUP(BD28,Lookups!U:W,3))^(BD28-$B$2),\"\")","v":1.0381339617539304E-2},1.3299318615228801E-2,0.91905329971264005,0.7048647421757277,0.98412599999999995,null,71,3195.6255714654699,null,null,null,null,null,null,null,null,null,null,null,2037.2910605171196,2086.272307187925,2136.7104864035296,2188.6670892066768,2242.2084328442052,2297.4128748822723,2354.3612006181979,2413.1627988612167,2473.9074244623489,2536.7232328535747,2601.7464955770529,2679.8608183539905,2762.1247709902664,2849.0961258738698,{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$26*$BA28/$BA$26*$BB28,\"\")","v":2941.4047959892923},{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$27*$BA28/$BA$27*$BB28,\"\")","v":3039.7383727295937},null,null,null,null,null,null,null,35,0,""]
[2022,61,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":14293.185517386128},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":12444.540978922352},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":8772.2816400000011},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$2,K30/J29,K28*J28))","v":1.0549999999999999},{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B29>=$B$2,Sens,0)","v":1.05},1.054,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B29>=$B$2,Sens,0)","v":1.077},1.075,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B29>=$B$2,Sens,0)","v":1.0529999999999999},1.0529999999999999,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B29>=$B$2,Sens,0)","v":1.1080000000000001},1.107,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B29>=$B$2,Sens,0)","v":1.147},1.165,null,15079.310720842364,9331.1633002499984,5748.147420592366,null,13104.101650805236,9237.2125669200013,3866.8890838852349,null,4493.9689252598228,null,{"$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$2),\"\")","v":3.5812854000000002E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,9)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,3))^(B29-$B$2),\"\")","v":2.0297870999999999E-3},2.8055362499999998E-3,9.7805536250000005E-2,{"$f":"IF(B29<71,IF(B29=$B$2,1, IF(B29<$B$2, AT30/(1-AS29), AT28*(1-AS28))),\"\")","v":0.93237699500000004},0.97837784952548679,72,{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,8)*(1-VLOOKUP(BD29,Lookups!U:W,2))^(BD29-$B$2),\"\")","v":1.7840879918592012E-2},{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,9)*(1-VLOOKUP(BD29,Lookups!U:W,3))^(BD29-$B$2),\"\")","v":1.1467444728550512E-2},1.4654162323571262E-2,0.90683051705538431,0.68962405065622512,0.98351900000000003,null,72,3474.3758589485706,null,null,null,null,null,null,null,null,null,null,null,2136.9682950323063,2188.3460157788454,2241.2519514754094,2295.7506016975976,2351.9115283536967,2409.8169227603034,2469.5515227452242,2531.2300691138826,2594.9467080953928,2660.835865300452,2729.040479541658,2810.9766517446942,2897.2654800887108,2988.4920267339839,3085.3170240140412,{"$f":"IF(BE29<>\"\",$BE29*$AZ29/$AZ$27*$BA29/$BA$27*$BB29,\"\")","v":3188.4617046655194},null,null,null,null,null,null,null,35,0,""]
[2023,62,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":14927.808762861188},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":12997.083698687433},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":8772.2816400000011},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$2,K31/J30,K29*J29))","v":1.1088049999999998},{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B30>=$B$2,Sens,0)","v":1.05},1.1067,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B30>=$B$2,Sens,0)","v":1.052},1.157775,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B30>=$B$2,Sens,0)","v":1.0509999999999999},1.1088089999999999,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B30>=$B$2,Sens,0)","v":1.0509999999999999},1.226556,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B30>=$B$2,Sens,0)","v":1.0529999999999999},1.336255,null,{"$f":"IF(B30<65,D30*K30,D30*M30)","v":16552.028995304296},9807.0526285627475,6744.9763667415482,null,14411.283378857914,9726.7848329667613,4684.4985458911524,null,5371.3176179152151,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$2),\"\")","v":3.8084235749999995E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,9)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,3))^(B30-$B$2),\"\")","v":2.1851133480000002E-3},2.9967684615E-3,0.16799676846149997,0.84118536301686153,0.95722321644211605,73,{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,8)*(1-VLOOKUP(BD30,Lookups!U:W,2))^(BD30-$B$2),\"\")","v":1.9650161539021514E-2},{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,9)*(1-VLOOKUP(BD30,Lookups!U:W,3))^(BD30-$B$2),\"\")","v":1.2665445204358932E-2},1.6157803371690222E-2,0.89354167545848662,0.67471289566209292,0.98284400000000005,null,73,3774.8202270186625,null,null,null,null,null,null,null,null,null,null,null,2236.7357965825331,2290.5121616356546,2345.8880885968961,2402.9310882992186,2461.7139702506997,2522.3227629901953,2584.8461604553841,2649.4042602946092,2716.0956040918813,2785.0608933148465,2856.4497400843784,2942.2112227547186,3032.5285717069219,3128.014163586985,3229.3595779872653,3337.319719453355,null,null,null,null,null,null,null,35,0,""]
[2024,63,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":15593.868383469147},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":13576.996895986578},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B31>=$B$2,Sens,0)","v":1.0509999999999999},1.1653540549999997,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B31>=$B$2,Sens,0)","v":1.05},1.1620350000000002,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B31>=$B$2,Sens,0)","v":1.052},1.2179793000000001,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B31>=$B$2,Sens,0)","v":1.0509999999999999},1.1653582589999998,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B31>=$B$2,Sens,0)","v":1.0509999999999999},1.2891103559999999,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B31>=$B$2,Sens,0)","v":1.0529999999999999},1.407076515,null,18172.377753812059,10307.212312619446,7865.1654411926138,null,15822.06546515532,10222.850859448065,5599.214605707255,null,6354.523997699589,null,{"$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$2),\"\")","v":4.0565969502299997E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,9)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,3))^(B31-$B$2),\"\")","v":2.3630661845999998E-3},3.2098315674149998E-3,0.20820983156741502,0.69986894035291503,0.93652599201850706,74,{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,8)*(1-VLOOKUP(BD31,Lookups!U:W,2))^(BD31-$B$2),\"\")","v":2.1654549253158357E-2},{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,9)*(1-VLOOKUP(BD31,Lookups!U:W,3))^(BD31-$B$2),\"\")","v":1.3993149430013759E-2},1.7823849341586057E-2,0.87910400476201767,0.66012415190499263,0.982097,null,74,4098.5488634062704,null,null,null,null,null,null,null,null,null,null,null,2335.8792167911747,2392.0392217743674,2449.8696893230813,2509.4411226911443,2570.8295586715349,2634.1248390221695,2699.4195890437195,2766.8392297184823,2836.4866704908527,2908.5088494276993,2983.0620102142448,3072.6248746691899,3166.9455443948964,3266.6635396612251,3372.5010943587445,3485.2465742128147,null,null,null,null,null,null,null,35,0,""]
[2025,64,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":16293.048900719963},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":8844.7045499999986},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":14185.747220832727},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":8772.2816400000011},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.2247871118049996,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B32>=$B$2,Sens,0)","v":1.05},1.2201367500000002,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B32>=$B$2,Sens,0)","v":1.052},1.2813142236000001,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.2247915302089998,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.3548549841559998,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.4816515702949999,null,19955.516305610425,10832.880140563037,9122.6361650473882,null,17374.583045761781,10744.216253279916,6630.3667924818656,null,7461.1149424391315,null,{"$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$2),\"\")","v":4.3260537369950993E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,9)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,3))^(B32-$B$2),\"\")","v":2.5629181844804999E-3},3.4444859607377998E-3,0.40844448596073785,0.55414934616276934,0.91627628609579004,75,{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,8)*(1-VLOOKUP(BD32,Lookups!U:W,2))^(BD32-$B$2),\"\")","v":2.3886796310295635E-2},{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,9)*(1-VLOOKUP(BD32,Lookups!U:W,3))^(BD32-$B$2),\"\")","v":1.5470136243022792E-2},1.9678466276659215E-2,0.86343498742555447,0.64585084816064242,0.98126599999999997,null,75,4448.6561463191683,null,null,null,null,null,null,null,null,null,null,null,2434.3188778905637,2492.8456027872458,2553.113187626011,2615.1951068401759,2679.1706015990731,2745.1332998119492,2813.1797302361019,2883.4405994006597,2956.0231536056031,3031.0805232471821,3108.7755365015096,3202.1127990334867,3300.4083723825152,3404.3287277661666,3514.6265357769221,3632.1233857992538,null,null,null,null,null,null,null,35,0,""]
[2026,65,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":3736.96389},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":5741.6214},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B33>=$B$2,Sens,0)","v":1.0509999999999999},1.2872512545070545,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B33>=$B$2,Sens,0)","v":1.05},1.2811435875000003,{"$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$2,O34/N33,O32*N32))","v":1.3479425632272002},{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B33>=$B$2,Sens,0)","v":1.0509999999999999},1.2872558982496587,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B33>=$B$2,Sens,0)","v":1.0509999999999999},1.4239525883479558,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B33>=$B$2,Sens,0)","v":1.0529999999999999},1.5601791035206349,null,4787.5873243925571,2857.5096942388354,1930.0776301537217,null,{"$f":"IF(B33<65,G33*Q33,G33*S33)","v":8175.7966538440132},6714.7381422455173,1461.0585115984959,null,1617.3966543865095,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$2),\"\")","v":9.5786190400057748E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,9)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,3))^(B33-$B$2),\"\")","v":5.8070495615053673E-3},7.6928343007555706E-3,0.45769283430075558,0.32781010132383803,0.89646442236159873,76,{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,8)*(1-VLOOKUP(BD33,Lookups!U:W,2))^(BD33-$B$2),\"\")","v":2.6377378407369832E-2},{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,9)*(1-VLOOKUP(BD33,Lookups!U:W,3))^(BD33-$B$2),\"\")","v":1.7121862144014316E-2},2.1749620275692074E-2,0.846443911143413,0.63188616393762098,0.98033700000000001,null,76,4825.7790322389628,null,null,null,null,null,null,null,null,null,null,null,2530.3456895690924,2591.1811238303771,2653.8260899038669,2718.3569605759385,2784.856102849978,2853.4208379844044,2924.1515025157155,2997.1839589661113,3072.6296841907133,3150.64784913529,3231.4077050747301,3328.4268516084917,3430.599899924563,3538.6196115949469,3653.2683478816152,3775.4001074847702,null,null,null,null,null,null,null,35,0,""]
[2027,66,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":3805.9160678110002},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":5847.5622740999988},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B34>=$B$2,Sens,0)","v":1.0509999999999999},1.352901068486914,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B34>=$B$2,Sens,0)","v":1.05},1.3452007668750003,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B34>=$B$2,Sens,0)","v":1.052},1.4180355765150146,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B34>=$B$2,Sens,0)","v":1.0509999999999999},1.3529059490603912,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B34>=$B$2,Sens,0)","v":1.05},1.4965741703537014,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B34>=$B$2,Sens,0)","v":1.052},1.6428685960072285,null,5119.7212130812431,3006.1001983392548,2113.6210147419883,null,{"$f":"IF(B34<65,G34*Q34,G34*S34)","v":8751.3106589528088},7070.6192637845297,1680.6913951682791,null,1824.9998252607836,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$2),\"\")","v":1.0334740577592703E-2},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,9)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,3))^(B34-$B$2),\"\")","v":6.3473650192466015E-3},8.3410527984196514E-3,0.4083410527984197,0.17777376693651273,0.87708093372624862,77,{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,8)*(1-VLOOKUP(BD34,Lookups!U:W,2))^(BD34-$B$2),\"\")","v":2.9147062146167201E-2},{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,9)*(1-VLOOKUP(BD34,Lookups!U:W,3))^(BD34-$B$2),\"\")","v":1.8981015504182238E-2},2.406403882517472E-2,0.82803407749137214,0.61822342621819881,0.97929900000000003,null,77,5114.8876649468439,null,null,null,null,null,null,null,null,null,null,null,2564.1597524490412,2625.8081559452885,2689.2902727806895,2754.6834963429601,2822.071294340044,2891.5522885748537,2963.2281564227956,3037.2365759935151,3113.6905138537604,3192.7512680169129,3274.5903515331097,3372.9060053128878,3476.4444346101577,3585.9076586582191,3702.0884937382998,3825.852350890767,null,null,null,null,null,null,null,35,0,""]
[2028,67,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":3876.1862770784983},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":5955.5282238878463},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B35>=$B$2,Sens,0)","v":1.0509999999999999},1.4218990229797466,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B35>=$B$2,Sens,0)","v":1.05},1.4124608052187504,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B35>=$B$2,Sens,0)","v":1.052},1.4917734264937954,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B35>=$B$2,Sens,0)","v":1.0509999999999999},1.4219041524624711,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B35>=$B$2,Sens,0)","v":1.05},1.5714028788713865,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B35>=$B$2,Sens,0)","v":1.052},1.7282977629996044,null,5474.9611901001663,3162.417408652896,2312.5437814472702,null,9358.5341962171569,7438.2914655013255,1920.2427307158314,null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":2051.008439956142},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$2),\"\")","v":1.1224266463021219E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,9)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,3))^(B35-$B$2),\"\")","v":6.9768726345695031E-3},{"$f":"IF(AP35<>\"\",PCTMALE*AP35+(1-PCTMALE)*AQ35,\"\")","v":9.1005695487953609E-3},0.30910056954879533,0.10518143978571623,{"$f":"IF(B35<71,IF(B35=$B$2,1,IF(B35<$B$2,AU36*(1+IntRt),AU34/(1+IntRt))),\"\")","v":0.85811655779889306},78,{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,8)*(1-VLOOKUP(BD35,Lookups!U:W,2))^(BD35-$B$2),\"\")","v":3.2232968858945409E-2},{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,9)*(1-VLOOKUP(BD35,Lookups!U:W,3))^(BD35-$B$2),\"\")","v":2.1054907378449922E-2},{"$f":"IFERROR(PCTMALE*AW35+(1-PCTMALE)*AX35,\"\")","v":2.6643938118697665E-2},0.80810823330205206,0.60485610626963981,0.97814199999999996,null,78,5424.6522121450926,null,null,null,null,null,null,null,null,null,null,null,2593.5546755684413,2655.9098018340001,2720.1196626962887,2786.2625387625849,2854.4228545949627,2924.7003625734419,2997.1979056789005,3072.0547403303854,3149.3851281167435,3229.3522161337719,3312.1294836167913,3411.572204881943,3516.2975743322945,3627.015658984194,3744.5283637778771,3869.7110206219336,null,null,null,null,null,null,null,35,0,""]
[2029,68,null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":3947.8005215749536},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6065.5592025822225},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B36>=$B$2,Sens,0)","v":1.0509999999999999},1.4944158731517136,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B36>=$B$2,Sens,0)","v":1.05},1.483083845479688,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B36>=$B$2,Sens,0)","v":1.052},1.5693456446714729,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B36>=$B$2,Sens,0)","v":1.0509999999999999},1.494421264238057,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B36>=$B$2,Sens,0)","v":1.0509999999999999},1.6499730228149558,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B36>=$B$2,Sens,0)","v":1.0529999999999999},1.8181692466755839,null,5854.9191787240998,3326.8631139028471,2528.0560648212527,null,10008.009052547663,7825.0826217073945,2182.926430840268,null,2297.9684917351497,null,{"$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$2),\"\")","v":1.2260314978477942E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,9)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,3))^(B36-$B$2),\"\")","v":7.6918152238122563E-3},9.9760651011450985E-3,0.30997606510114506,7.2669796841989015E-2,0.83956223246149408,79,{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,8)*(1-VLOOKUP(BD36,Lookups!U:W,2))^(BD36-$B$2),\"\")","v":3.5668103641677627E-2},{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,9)*(1-VLOOKUP(BD36,Lookups!U:W,3))^(BD36-$B$2),\"\")","v":2.3382323532029629E-2},2.952521358685363E-2,0.78657704754074209,0.5917778165244495,0.97685,null,79,5753.0179314399375,null,null,null,null,null,null,null,null,null,null,null,2615.9145838005388,2678.8072946075886,2743.5707303029058,2810.2838463772428,2879.0317952452524,2949.9151892858154,3023.0377581237799,3098.5399587546749,3176.5370378549833,3257.1935490665524,3340.6844672476127,3440.9845176999152,3546.6127598263442,3658.2853823701071,3776.8112037639708,3903.0731024476718,null,null,null,null,null,null,null,35,0,""]
[2030,69,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4020.7853319248056},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6177.6959728778156},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B37>=$B$2,Sens,0)","v":1.0509999999999999},1.570631082682451,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B37>=$B$2,Sens,0)","v":1.05},1.5572380377536725,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B37>=$B$2,Sens,0)","v":1.052},1.6509516181943895,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B37>=$B$2,Sens,0)","v":1.0509999999999999},1.5706367487141979,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B37>=$B$2,Sens,0)","v":1.0509999999999999},1.7341216469785186,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B37>=$B$2,Sens,0)","v":1.0529999999999999},1.9145322167493897,null,6261.3198605153329,3499.8599958257951,2761.4598646895379,null,10712.876315019439,8239.8120006578865,2473.0643143615525,null,2569.1952031523797,null,{"$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$2),\"\")","v":1.3430073813880745E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,9)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,3))^(B37-$B$2),\"\")","v":8.4984783588577337E-3},1.096427608636924E-2,0.31096427608636923,5.0143899165209643E-2,0.8214090915384934,80,{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,8)*(1-VLOOKUP(BD37,Lookups!U:W,2))^(BD37-$B$2),\"\")","v":3.9478282215127447E-2},{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,9)*(1-VLOOKUP(BD37,Lookups!U:W,3))^(BD37-$B$2),\"\")","v":2.5989835386297726E-2},3.273405880071259E-2,0.76335319220958497,0.578982307528079,0.97541100000000003,null,80,6101.0940577890742,null,null,null,null,null,null,null,null,null,null,null,2630.1843432412397,2693.4201324726955,2758.5368513576273,2825.6138860873421,2894.7368535811374,2966.0069150563186,3039.5283659806723,3115.4424295397071,3193.8649810781189,3274.9614718744347,3358.9078312710849,3459.7550164045851,3565.9594583865533,3678.241252754839,3797.4136300298755,3924.364284734856,null,null,null,null,null,null,null,35,0,""]
[2031,70,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4095.1677765073364},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6291.9801236968924},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.6507332678992559,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B38>=$B$2,Sens,0)","v":1.05},1.6350999396413561,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.7368011023404979,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.650739222898622,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B38>=$B$2,Sens,0)","v":1.0509999999999999},1.8225618509744228,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B38>=$B$2,Sens,0)","v":1.052},2.0160024242371071,null,6696.008584188372,3681.8527156087366,3014.1558685796354,null,11467.522940539286,8676.5220366927533,2791.0009038465323,null,2865.3851482410173,null,{"$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$2),\"\")","v":""},"",1,3.4550937861152334E-2,0.80364846056011485,81,{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,8)*(1-VLOOKUP(BD38,Lookups!U:W,2))^(BD38-$B$2),\"\")","v":4.3708907894616469E-2},{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,9)*(1-VLOOKUP(BD38,Lookups!U:W,3))^(BD38-$B$2),\"\")","v":2.8919625148210611E-2},3.6314266521413542E-2,0.7383655439300848,0.56646346495262601,0.97380599999999995,null,81,6470.0555903870118,null,null,null,null,null,null,null,null,null,null,null,2635.2619095516816,2698.6197753645151,2763.8622019622571,2831.0687287911169,2900.3251380537099,2971.7327862588941,3045.3961702166744,3121.456785743675,3200.030731881744,3281.2837793128151,3365.3921970106076,3466.4340674600071,3572.8435369329227,3685.342091110394,3804.7445304529583,3931.9402631765479,null,null,null,null,null,null,null,35,0,""]
[2032,71,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4170.9754725888442},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":6408.4540872932012},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.7349206645621178,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B39>=$B$2,Sens,0)","v":1.05},1.716854936623424,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.8253779585598631,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.7349269232664515,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B39>=$B$2,Sens,0)","v":1.0509999999999999},1.9155125053741182,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B39>=$B$2,Sens,0)","v":1.052},2.1208345502974368,null,7160.9598306493763,3869.6272041047819,3291.3326265445944,null,12275.473944326008,9127.7011826007765,3147.7727617252312,null,3195.6255714654699,null,{"$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$2),\"\")","v":4.8381901188051794E-2},{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:I,9)*(1-VLOOKUP(BD39,Lookups!U:W,3))^(BD39-$B$2),\"\")","v":3.2212010158812324E-2},4.0296955673432056E-2,0.71155234077757923,0.5542153066751061,0.97202,null,82,6702.7407791643427,null,null,null,null,null,null,null,null,null,null,null,2569.2892081959794,2631.0609358171382,2694.6700450166918,2760.1940840034281,2827.716687457691,2897.3366744697018,2969.1559258146735,3043.312395019479,3119.9192746340586,3199.1381853392959,3281.1409832874292,3379.6533119408423,3483.3988639771233,3593.081062979119,3709.4943112119354,3833.5057509215071,null,null,null,null,null,null,null,35,0,""]
[2033,72,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4217.6314456059226},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":6480.1381705957137},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B40>=$B$2,Sens,0)","v":1.0509999999999999},1.8234016184547857,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B40>=$B$2,Sens,0)","v":1.05},1.8026976834545954,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B40>=$B$2,Sens,0)","v":1.0509999999999999},1.918472234446416,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B40>=$B$2,Sens,0)","v":1.0509999999999999},1.8234081963530404,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B40>=$B$2,Sens,0)","v":1.0509999999999999},2.0132036431481981,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B40>=$B$2,Sens,0)","v":1.052},2.2311179469129034,null,7603.1144366590534,4066.9781915141257,3536.1362451449277,null,13045.83777314699,9602.3416440960173,3443.4961290509727,null,3474.3758589485706,null,{"$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$2),\"\")","v":5.3540036905307918E-2},{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:I,9)*(1-VLOOKUP(BD40,Lookups!U:W,3))^(BD40-$B$2),\"\")","v":3.5947131976352679E-2},4.4743584440830299E-2,0.68287894764193835,0.54223197991889849,0.97002600000000005,null,83,6942.5920919909122,null,null,null,null,null,null,null,null,null,null,null,2493.6406924701587,2553.5936526697865,2615.3298957543698,2678.9246866526087,2744.4591975585654,2812.0293379960804,2881.733989027683,2953.7070423644291,3028.0583577868797,3104.9447973194865,3184.5331570913518,3280.1449514570909,3380.8358855081078,3487.2886716711055,3600.2743223366492,3720.6344481664428,null,null,null,null,null,null,null,35,0,""]
[2034,73,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4264.8710533779804},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":6552.7189731847293},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B41>=$B$2,Sens,0)","v":1.0509999999999999},1.9163951009959797,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B41>=$B$2,Sens,0)","v":1.05},1.8928325676273252,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B41>=$B$2,Sens,0)","v":1.0509999999999999},2.0163143184031833,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B41>=$B$2,Sens,0)","v":1.052},1.9164020143670453,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B41>=$B$2,Sens,0)","v":1.0509999999999999},2.1158770289487561,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B41>=$B$2,Sens,0)","v":1.052},2.3471360801523744,null,8072.6868265648982,4274.3940792813464,3798.2927472835518,null,13864.747552518249,10101.663409589009,3763.0841429292395,null,3774.8202270186625,null,{"$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$2),\"\")","v":5.9188316343478049E-2},{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:I,9)*(1-VLOOKUP(BD41,Lookups!U:W,3))^(BD41-$B$2),\"\")","v":4.0201696960544889E-2},4.9695006652011472E-2,0.65232449578525598,0.53050775845699882,0.96780500000000003,null,84,7191.9729200374077,null,null,null,null,null,null,null,null,null,null,null,2408.7478048381681,2466.6597412733045,2526.2942509514569,2587.7240365006874,2651.0275067089383,2716.297305979916,2783.6289490936902,2853.151769584982,2924.9718871951309,2999.2408237765808,3076.1196970922265,3168.476507153332,3265.7395439231718,3368.5682777352695,3477.7074728248585,3593.9700882682137,null,null,null,null,null,null,null,35,0,""]
[2035,74,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4312.7021889803164},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":6626.2086222880198},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B42>=$B$2,Sens,0)","v":1.0509999999999999},2.0141312511467744,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B42>=$B$2,Sens,0)","v":1.0509999999999999},1.9874741960086915,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B42>=$B$2,Sens,0)","v":1.052},2.1191463486417454,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B42>=$B$2,Sens,0)","v":1.052},2.0160549191141319,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B42>=$B$2,Sens,0)","v":1.0509999999999999},2.2237867574251426,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B42>=$B$2,Sens,0)","v":1.052},2.4691871563202978,null,8571.384315668578,4492.388177324694,4078.996138343884,null,14735.274986180397,10626.949906887638,4108.3250792927593,null,4098.5488634062704,null,{"$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$2),\"\")","v":6.5358182043358318E-2},{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:I,9)*(1-VLOOKUP(BD42,Lookups!U:W,3))^(BD42-$B$2),\"\")","v":4.5079095798579577E-2},5.5218638920968947E-2,0.61990722562793765,0.5190370398757449,0.96532899999999999,null,85,7448.9719891255781,null,null,null,null,null,null,null,null,null,null,null,2313.6451154911915,2369.2705606260724,2426.5505680035317,2485.5549697911224,2546.3590790244684,2609.0518823013699,2673.7251232671861,2740.5030290827171,2809.4875296472696,2880.8241643955225,2954.6676898048413,3043.3780487934537,3136.8009258121197,3235.5697538474346,3340.3998921958678,3452.0722025118171,null,null,null,null,null,null,null,35,0,""]
[2036,75,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4361.1328573128558},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":6700.6194169450491},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B43>=$B$2,Sens,0)","v":1.0509999999999999},2.1168519449552599,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B43>=$B$2,Sens,0)","v":1.0509999999999999},2.0888353800051345,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B43>=$B$2,Sens,0)","v":1.052},2.2293419587711165,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B43>=$B$2,Sens,0)","v":1.052},2.1208897749080671,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B43>=$B$2,Sens,0)","v":1.0509999999999999},2.3371998820538247,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B43>=$B$2,Sens,0)","v":1.052},2.5975848884489534,null,9109.6886092579771,4725.9923625455795,4383.6962467123976,null,15660.686910971537,11179.551302045795,4481.1356089257424,null,4448.6561463191683,null,{"$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$2),\"\")","v":7.2331381027933961E-2},{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:I,9)*(1-VLOOKUP(BD43,Lookups!U:W,3))^(BD43-$B$2),\"\")","v":5.087092583803924E-2},6.1601153432986597E-2,0.58567679237148895,0.50781434289770555,0.96246600000000004,null,86,7713.7286871759416,null,null,null,null,null,null,null,null,null,null,null,2208.0694775611519,2261.1566371932404,2315.8228585241613,2372.1347871585899,2430.1642994677586,2489.9963214367303,2551.7184102892634,2615.4491244854307,2681.2857426865107,2749.3671631104489,2819.8410804282362,2904.5034319335409,2993.6632611008035,3087.9250962712181,3187.9716536562933,3294.5481628393081,null,null,null,null,null,null,null,35,0,""]
[2037,76,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4410.1711767247116},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":6775.9638305030003},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B44>=$B$2,Sens,0)","v":1.0509999999999999},2.2248113941479781,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B44>=$B$2,Sens,0)","v":1.0509999999999999},2.1953659843853961,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B44>=$B$2,Sens,0)","v":1.052},2.3452677406272149,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B44>=$B$2,Sens,0)","v":1.052},2.2311760432032868,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B44>=$B$2,Sens,0)","v":1.0509999999999999},2.4563970760385696,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B44>=$B$2,Sens,0)","v":1.052},2.7326593026482993,null,9681.9397866983472,4971.74396539795,4710.1958213003973,null,16644.457740590675,11760.887969752177,4883.5697708384978,null,4825.7790322389628,null,{"$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$2),\"\")","v":8.0231218225818496E-2},{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,9)*(1-VLOOKUP(BD44,Lookups!U:W,3))^(BD44-$B$2),\"\")","v":5.7701962113701745E-2},6.8966590169760117E-2,0.54959842642247347,{"$f":"IF(AY43=\"\",1,BA43/(1+IntRt))","v":0.49683430476245527},{"$f":"IF(AY44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY44),6))","v":0.95916400000000002},null,87,7991.4729522123507,null,null,null,null,null,null,null,null,null,null,null,2093.0362951013544,2143.3577877187549,2195.1760780961204,2248.554339820565,2303.5607047399658,2360.2756744739254,2418.7822448018255,2479.1927976765664,2541.5995438600212,2606.1341454282406,2672.9366026439543,2753.188323131008,2837.7032174350743,2927.0543199522158,3021.8887796170407,3122.913001994154,null,null,null,null,null,null,null,35,0,""]
[2038,77,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4425.5488496077014},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":6799.5906923867515},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B45>=$B$2,Sens,0)","v":1.052},2.338276775249525,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B45>=$B$2,Sens,0)","v":1.0509999999999999},2.3073296495890512,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B45>=$B$2,Sens,0)","v":1.052},2.46722166313983,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B45>=$B$2,Sens,0)","v":1.052},2.3471971974498578,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B45>=$B$2,Sens,0)","v":1.052},2.5816733269165364,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B45>=$B$2,Sens,0)","v":1.0529999999999999},2.8747575863860111,null,10211.200076404566,5230.2746515986428,4980.9254248059233,null,17554.321924484819,12372.454144179292,5181.867780305527,null,5114.8876649468439,null,{"$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$2),\"\")","v":8.851880506839778E-2},{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:I,9)*(1-VLOOKUP(BD45,Lookups!U:W,3))^(BD45-$B$2),\"\")","v":6.5158373993528779E-2},7.6838589530963286E-2,0.51169449698944969,0.48609167866398129,0.95563399999999998,null,88,8277.5723208696709,null,null,null,null,null,null,null,null,null,null,null,1967.5397251468173,2014.84398641794,2063.5552988042946,2113.7330480616438,2165.4412809136716,2218.7556721754149,2273.7542412741241,2330.5426318420859,2389.2075257669931,2449.8726907854743,2512.6697328706773,2588.1096325223029,2667.5570899309591,2751.550780866753,2840.6990517974009,2935.6659528464866,null,null,null,null,null,null,null,35,0,""]
[2039,78,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4440.9913991257063},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":6823.3172332568365},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B46>=$B$2,Sens,0)","v":1.052},2.4598671675625003,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B46>=$B$2,Sens,0)","v":1.0509999999999999},2.4250034617180924,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B46>=$B$2,Sens,0)","v":1.052},2.5955171896231013,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B46>=$B$2,Sens,0)","v":1.052},2.4692514517172506,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B46>=$B$2,Sens,0)","v":1.052},2.7159203399161962,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B46>=$B$2,Sens,0)","v":1.0529999999999999},3.0271197384644695,null,10769.419516340113,5502.2489334817728,5267.1705828583399,null,18531.586059502948,13028.194213820794,5503.3918456821539,null,5424.6522121450926,null,{"$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$2),\"\")","v":9.7872907568989725E-2},{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:I,9)*(1-VLOOKUP(BD46,Lookups!U:W,3))^(BD46-$B$2),\"\")","v":7.3699020277242427E-2},8.5785963923116076E-2,0.47237661357002458,0.47558133124349994,0.95162100000000005,null,89,8690.3617933942041,null,null,null,null,null,null,null,null,null,null,null,1857.8688840243681,1902.5364015205246,1948.5325409762836,1995.9133779800447,2044.7393892853568,2095.0820315862647,2147.0149755001326,2200.6379760736877,2256.0328835384103,2313.3165668061674,2372.6132961213339,2443.8481689858281,2518.8672179777759,2598.1790930314437,2682.3582313277566,2772.0316687767272,null,null,null,null,null,null,null,35,0,""]
[2040,79,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4456.4991280407858},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":6847.1439182886079},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B47>=$B$2,Sens,0)","v":1.052},2.5877802602757507,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B47>=$B$2,Sens,0)","v":1.0509999999999999},2.5486786382657152,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B47>=$B$2,Sens,0)","v":1.052},2.7304840834835025,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B47>=$B$2,Sens,0)","v":1.052},2.5976525272065478,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B47>=$B$2,Sens,0)","v":1.052},2.8571481975918385,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B47>=$B$2,Sens,0)","v":1.0529999999999999},3.1875570846030863,null,11358.184129087336,5788.3658780228252,5569.8182510645111,null,19563.304904790213,13718.688507153296,5844.6163976369171,null,5753.0179314399375,null,{"$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$2),\"\")","v":0.1075879278484954},{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:I,9)*(1-VLOOKUP(BD47,Lookups!U:W,3))^(BD47-$B$2),\"\")","v":8.2649277767245302E-2},9.511860280787035E-2,0.4318533304401827,0.46529824013648363,0.94743599999999994,null,90,9120.7946423320209,null,null,null,null,null,null,null,null,null,null,null,1736.4018641896193,1778.1490301581041,1821.1379531027105,1865.4210424033849,1911.0548208581051,1958.1060733394843,2006.6436538976791,2056.7607956185043,2108.5339973850373,2162.0724872478536,2217.4924106927047,2284.0699647390838,2354.184286389805,2428.3107701690324,2506.9862966932587,2590.7969064158342,null,null,null,null,null,null,null,35,0,""]
[2041,80,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4472.0723405898971},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":6871.071214923496},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B48>=$B$2,Sens,0)","v":1.052},2.72234483381009,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B48>=$B$2,Sens,0)","v":1.0509999999999999},2.6786612488172663,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B48>=$B$2,Sens,0)","v":1.052},2.8724692558246447,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B48>=$B$2,Sens,0)","v":1.052},2.7327304586212886,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B48>=$B$2,Sens,0)","v":1.052},3.005719903866614,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B48>=$B$2,Sens,0)","v":1.0529999999999999},3.3564976100870498,null,11979.166880645689,6089.3609036800117,5889.8059769656775,null,20652.51551158051,14445.77899803242,6206.7365135480904,null,6101.0940577890742,null,{"$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$2),\"\")","v":0.11825047561269748},{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:I,9)*(1-VLOOKUP(BD48,Lookups!U:W,3))^(BD48-$B$2),\"\")","v":9.2420829138275207E-2},0.10533565237548634,0.390776045030787,0.45523749157272636,0.942855,null,91,9566.3942451200492,null,null,null,null,null,null,null,null,null,null,null,1604.5717365445294,1643.149397612134,1682.8745396797501,1723.7955931317983,1765.9647894741165,1809.4438431757064,1854.2963807881788,1900.6085570073421,1948.4510628110122,1997.9248334990227,2049.1371966247507,2110.6600869845483,2175.4512284639113,2243.9499229507919,2316.6522903128825,2394.0998779691945,null,null,null,null,null,null,null,35,0,""]
[2042,81,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4487.711342492189},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":6895.0995928802358},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B49>=$B$2,Sens,0)","v":1.052},2.8639067651682146,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B49>=$B$2,Sens,0)","v":1.0509999999999999},2.8152729725069467,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B49>=$B$2,Sens,0)","v":1.052},3.0218376571275263,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B49>=$B$2,Sens,0)","v":1.052},2.8748324424695957,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B49>=$B$2,Sens,0)","v":1.052},3.162017338867678,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B49>=$B$2,Sens,0)","v":1.0529999999999999},3.5343919834216631,null,12634.132450931125,6406.0076706713726,6228.1247802597527,null,21802.424465906774,15211.405284928136,6591.0191809786375,null,6470.0555903870118,null,{"$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$2),\"\")","v":0.12874713885130534},{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:I,9)*(1-VLOOKUP(BD49,Lookups!U:W,3))^(BD49-$B$2),\"\")","v":0.10214628795223391},0.11544671340176962,0.34961339539475661,0.44539427802830089,0.93832099999999996,null,92,10033.702259603782,null,null,null,null,null,null,null,null,null,null,null,1466.0383911228489,1501.285386241078,1537.5807926959817,1574.9688595549223,1613.4973088305958,1653.2225267716099,1694.2026466263767,1736.5163847830474,1780.2283289973607,1825.4307001536838,1872.221559504183,1928.4327697268818,1987.6300612222267,2050.2148080256452,2116.640296678383,2187.4013192104876,null,null,null,null,null,null,null,35,0,"",null,null,null,null,"Implement breakout formula for next update."]
[2043,82,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4467.3620808681762},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":6863.8341698373379},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B50>=$B$2,Sens,0)","v":1.052},3.0128299169569619,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B50>=$B$2,Sens,0)","v":1.0509999999999999},2.958851894104801,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B50>=$B$2,Sens,0)","v":1.052},3.1789732152981576,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B50>=$B$2,Sens,0)","v":1.052},3.0243237294780148,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B50>=$B$2,Sens,0)","v":1.052},3.3264422404887974,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B50>=$B$2,Sens,0)","v":1.0529999999999999},3.721714758543011,null,13218.262754628768,6739.120069546284,6479.1426850824837,null,22832.147914257279,16017.609765029327,6814.5381492279521,null,6702.7407791643427,null,{"$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$2),\"\")","v":0.1400723157138504},{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:I,9)*(1-VLOOKUP(BD50,Lookups!U:W,3))^(BD50-$B$2),\"\")","v":0.11263568410019374},0.12635399990702206,0.30925167793519859,0.43576389592828579,0.93342999999999998,null,93,10520.432533461004,null,null,null,null,null,null,null,null,null,null,null,1323.3620010757775,1355.178721752405,1387.9418212775354,1421.6912423530005,1456.4700626352922,1492.3291808043107,1529.321072519911,1567.5167934089939,1606.9746454793351,1647.7778745823507,1690.0149985465505,1740.7556749801515,1794.1918241327976,1850.6857578988561,1910.6466484991329,1974.5211342856426,null,null,null,null,null,null,null,35,{"$f":"IF(CO51=0,0,CO51-1)","v":0},"",null,null,null,null,"Salary","Surv","Int","PvSal"]
[2044,83,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4447.1053711628319},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":6832.7109472885313},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B51>=$B$2,Sens,0)","v":1.052},3.1694970726387242,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B51>=$B$2,Sens,0)","v":1.052},3.1097533407041458,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B51>=$B$2,Sens,0)","v":1.0529999999999999},3.3442798224936618,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B51>=$B$2,Sens,0)","v":1.0529999999999999},3.1815885634108718,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B51>=$B$2,Sens,0)","v":1.052},3.4994172369942151,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B51>=$B$2,Sens,0)","v":1.0529999999999999},3.9189656407457902,null,13829.400784436966,7089.554313162691,6739.8464712742752,null,23910.50646434056,16866.543082575881,7043.9633817646791,null,6942.5920919909122,null,{"$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$2),\"\")","v":0.1510258183351052},{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:I,9)*(1-VLOOKUP(BD51,Lookups!U:W,3))^(BD51-$B$2),\"\")","v":0.1229640464075057},0.13699493237130544,0.27017649145012812,0.42634174339916425,0.92865799999999998,null,94,11030.700829283522,null,null,null,null,null,null,null,null,null,null,null,1179.9519563881859,1208.3207638480683,1237.5333930081861,1267.625458061128,1298.6353684254909,1330.6085069949017,1363.5916627488375,1397.6481911606347,1432.8300761682342,1469.2115424396857,1506.8715153067124,1552.1135279817154,1599.7589104872275,1650.1307117155659,1703.5937627273529,1760.5463005860895,null,null,null,null,null,null,null,35,0,2.3138629181110186]
[2045,84,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4426.9407911624585},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":6801.7292765276552},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B52>=$B$2,Sens,0)","v":1.052},3.334310920415938,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B52>=$B$2,Sens,0)","v":1.052},3.2714605144207614,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.5215266530858256,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},3.350212757271648,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B52>=$B$2,Sens,0)","v":1.052},3.6813869333179143,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B52>=$B$2,Sens,0)","v":1.0529999999999999},4.1266708197053168,null,14482.561997966588,7465.3006917603125,7017.2613062062755,null,25039.797282574822,17760.4698659524,7279.3274166224219,null,7191.9729200374077,null,{"$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$2),\"\")","v":0.16294497981805445},{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:I,9)*(1-VLOOKUP(BD52,Lookups!U:W,3))^(BD52-$B$2),\"\")","v":0.13426711639133271},0.14860604810469358,0.23316368127560125,0.41712331806982123,0.92345100000000002,null,95,11565.641463755008,null,null,null,null,null,null,null,null,null,null,null,1038.7450158040729,1063.7188778276243,1089.4355799139439,1115.9264742421128,1143.2253737075719,1171.3722301526848,1200.4082332368805,1230.3891565717847,1261.360763085409,1293.3883948483087,1326.5415320579657,1366.3693529422621,1408.3129281325369,1452.6566466879694,1499.7216796899593,1549.8586064672502,null,null,null,null,null,null,null,36,1,1.8361606034052194]
[2046,85,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4406.8679205852277},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":6770.8885118167491},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B53>=$B$2,Sens,0)","v":1.052},3.507695088277567,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B53>=$B$2,Sens,0)","v":1.052},3.4415764611706412,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.708167565699374,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},3.5277740334070451,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B53>=$B$2,Sens,0)","v":1.052},3.8728190538504461,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B53>=$B$2,Sens,0)","v":1.0529999999999999},4.3453843731496979,null,15166.572902974131,7860.9616284236081,7305.6112745505225,null,26222.426040060996,18701.774768847874,7520.6512712131225,null,7448.9719891255781,null,{"$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$2),\"\")","v":0.17691339523332977},{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:I,9)*(1-VLOOKUP(BD53,Lookups!U:W,3))^(BD53-$B$2),\"\")","v":0.14752552740556651},0.16221946131944814,0.19851414803969181,0.4081042149200873,0.91734700000000002,null,96,12151.634678290791,null,null,null,null,null,null,null,null,null,null,null,903.08971043405938,924.80210132896127,947.16032080255945,970.19162658403297,993.92541576072142,1018.3964226487493,1043.6404577281098,1069.7060108341393,1096.6328684676416,1124.4778393263045,1153.3013298144617,1187.9278210922823,1224.3937589276932,1262.9463924811703,1303.8649493730513,1347.45422488963,null,null,null,null,null,null,null,37,2,1.6738111235417001]
[2047,86,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4386.8863410723188},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":6740.1880103724461},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.6900952328680008,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B54>=$B$2,Sens,0)","v":1.052},3.6205384371515148,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.9047004466814408,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},3.7147460571776181,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B54>=$B$2,Sens,0)","v":1.0529999999999999},4.0742056446506698,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B54>=$B$2,Sens,0)","v":1.054},4.5756897449266321,null,15882.8906172673,8277.5925947300602,7605.2980225372394,null,27460.912037866186,19692.968831596812,7767.9432062693741,null,7713.7286871759416,null,{"$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$2),\"\")","v":0.19164697239907028},{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:I,9)*(1-VLOOKUP(BD54,Lookups!U:W,3))^(BD54-$B$2),\"\")","v":0.16176233014944399},0.17670465127425714,0.16631128988040383,0.39928012417580205,0.91085099999999997,null,97,12759.216412205333,null,null,null,null,null,null,null,null,null,null,null,771.73956680319145,790.2939927366233,809.40031452469032,829.08182538828225,849.36364674688525,870.27546097398715,891.847870083982,914.12231129410748,937.13278434607321,960.92783538013225,985.55908497370251,1015.149316231919,1046.3114552121604,1079.256789849383,1114.2239354220794,1151.4733561781427,null,null,null,null,null,null,null,38,3,1.5838787194060782]
[2048,87,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4366.9956361790973},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":6709.6271323524015},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},3.8856702802100047,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B55>=$B$2,Sens,0)","v":1.052},3.8088064358833935,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.1116495703555573,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},3.9116275982080317,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B55>=$B$2,Sens,0)","v":1.0529999999999999},4.2901385438171546,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B55>=$B$2,Sens,0)","v":1.054},4.8227769911526703,null,16633.041084553639,8716.3050022507541,7916.7360823028848,null,28785.229975146402,20756.38914850304,8028.8408266433617,null,7991.4729522123507,null,{"$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$2),\"\")","v":0.2082375104879253},{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:I,9)*(1-VLOOKUP(BD55,Lookups!U:W,3))^(BD55-$B$2),\"\")","v":0.17795387725769954},0.19309569387281242,0.13692331139911518,0.39064682924939054,0.903501,null,98,13397.177232815602,null,null,null,null,null,null,null,null,null,null,null,647.44612758357312,663.01224825028783,679.04137852449628,695.55306010953097,712.56836846460692,730.11220543304,748.21024438518384,766.89724881767961,786.2017426031598,806.16445322517961,826.82868744730354,851.6532286092837,877.79651201453078,905.43579636685752,934.77126647560544,966.02143720761183,null,null,null,null,null,null,null,39,4,1.5288283554614008]
[2049,88,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B56>=$B$2,Sens,0)","v":1.052},4.0916108050611344,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B56>=$B$2,Sens,0)","v":1.052},4.0068643705493301,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B56>=$B$2,Sens,0)","v":1.0529999999999999},4.3295669975844016,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B56>=$B$2,Sens,0)","v":1.0529999999999999},4.1189438609130571,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B56>=$B$2,Sens,0)","v":1.052},4.5175158866394636,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B56>=$B$2,Sens,0)","v":1.0529999999999999},5.0832069486749152,null,17418.622325481974,9178.2691673700429,8240.3531581119314,null,30173.415785628422,21877.234162522207,8296.1816231062148,null,8277.5723208696709,null,{"$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$2),\"\")","v":0.22476513262952141},{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:I,9)*(1-VLOOKUP(BD56,Lookups!U:W,3))^(BD56-$B$2),\"\")","v":0.19450041291040707},0.20963277276996423,0.11048400957713986,0.38220020472496874,0.89608600000000005,null,99,14067.036094456378,null,null,null,null,null,null,null,null,null,null,null,532.28304931954108,545.08037997233009,558.2583634010665,571.83306537090868,585.82181258939158,600.24507753836144,615.12396699300177,630.48706096824958,646.35780971464487,662.7696964027781,679.7583246994011,700.16725434575494,721.66035781384778,744.38336429930587,768.50085117189701,794.19246543958991,null,null,null,null,null,null,null,40,5,1.4895879464749773]
[{"$f":"1+A56","v":2050},{"$f":"1+B56","v":89},null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B57>=$B$2,Sens,0)","v":1.052},4.3043745669243139,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B57>=$B$2,Sens,0)","v":1.0509999999999999},4.2152213178178952,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B57>=$B$2,Sens,0)","v":1.052},4.5590340484563745,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B57>=$B$2,Sens,0)","v":1.052},4.3372478855414487,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B57>=$B$2,Sens,0)","v":1.052},4.7524267127447155,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B57>=$B$2,Sens,0)","v":1.0529999999999999},5.3526169169546858,null,18324.390686407038,9664.7174332406539,8659.6732531663838,null,31742.433406481097,23036.727573135886,8705.7058333452114,null,8690.3617933942041,null,{"$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$2),\"\")","v":0.24211016478424238},{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:I,9)*(1-VLOOKUP(BD57,Lookups!U:W,3))^(BD57-$B$2),\"\")","v":0.21216265452780536},0.22713640965602389,8.7322940302740737E-2,0.37393621438701569,0.88823700000000005,null,100,14770.387899179201,null,null,null,null,null,null,null,null,null,null,null,428.39721477530776,438.69688675475942,449.30291939931345,460.22824291416055,471.48680234838423,483.09507456371023,495.07004691998969,507.43472146249314,520.20797164967485,533.41674573217142,547.0896985989408,563.51541162553463,580.81369995986972,599.10185078889924,618.51232087019548,639.18969545394611,null,null,null,null,null,null,null,41,6,1.4477232234638926]
[2051,90,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B58>=$B$2,Sens,0)","v":1.0509999999999999},4.5282020444043782,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B58>=$B$2,Sens,0)","v":1.0509999999999999},4.4301976050266072,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B58>=$B$2,Sens,0)","v":1.052},4.796103818976106,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B58>=$B$2,Sens,0)","v":1.052},4.5627847755896038,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B58>=$B$2,Sens,0)","v":1.0509999999999999},4.9995529018074407,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B58>=$B$2,Sens,0)","v":1.052},5.6363056135532839,null,19258.934611413792,10167.282739769169,9091.6518716446226,null,33393.039943618118,24257.674134512086,9135.3658091060315,null,9120.7946423320209,null,{"$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$2),\"\")","v":0.2601724364029756},{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:I,9)*(1-VLOOKUP(BD58,Lookups!U:W,3))^(BD58-$B$2),\"\")","v":0.23081099398149413},0.24549171519223487,6.7488721161768905E-2,0.3658509092916698,0.88000599999999995,null,101,15508.907294138166,null,null,null,null,null,null,null,null,null,null,null,336.97848292933338,345.08023457149972,353.42297039515671,362.01686133694619,370.87287661263912,380.00397696912245,389.4235247125788,399.14961331806404,409.19708870235411,419.58714843701085,430.34233254021467,443.26284571310578,456.86972913608923,471.2552412482105,486.52357291645222,502.78845531501889,null,null,null,null,null,null,null,{"$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$93,3,FALSE), \"\")","v":1.4075437236275103}]
[2052,91,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},4.7591403486690016,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},4.6561376828829637,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B59>=$B$2,Sens,0)","v":1.052},5.0455012175628635,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},4.8000495839202637,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B59>=$B$2,Sens,0)","v":1.0509999999999999},5.25453009979962,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B59>=$B$2,Sens,0)","v":1.052},5.9293935054580551,null,20241.140276595892,10695.981442237166,9545.1588343587264,null,35096.084980742642,25519.073189506715,9577.0117912359274,null,9566.3942451200492,null,{"$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$2),\"\")","v":0.28018401788960901},{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:I,9)*(1-VLOOKUP(BD59,Lookups!U:W,3))^(BD59-$B$2),\"\")","v":0.25150935451261763},0.26584668620111329,5.0920799247635776E-2,0.3579404258797278,0.87087800000000004,null,102,16284.352658845077,null,null,null,null,null,null,null,null,null,null,null,258.48406849618112,264.69863064925471,271.09804309642834,277.69010759721152,284.48323824230812,291.48737675427873,298.71277287736945,306.17330546522436,313.88036228638981,321.85020323524242,330.10011794865329,340.01097867470082,350.4483293213994,361.48293801753385,373.19472582798528,385.67093184400881,null,null,null,null,null,null,null,43,8,1.3729547777254651]
[2053,92,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.0018565064511202,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B60>=$B$2,Sens,0)","v":1.05},4.8936007047099945,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.3078672808761329,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.0448521127001964,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B60>=$B$2,Sens,0)","v":1.0509999999999999},5.5225111348894007,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B60>=$B$2,Sens,0)","v":1.052},6.2377219677418738,null,21273.438430702281,11252.172477233498,10021.265953468783,null,36885.985314760517,26846.064995361066,10039.920319399451,null,10033.702259603782,null,{"$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$2),\"\")","v":0.29924449481582477},{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:I,9)*(1-VLOOKUP(BD60,Lookups!U:W,3))^(BD60-$B$2),\"\")","v":0.27162629958845408},0.2854353972021394,3.738367350893966E-2,0.35020098413044498,0.86209400000000003,null,103,17093.146623045377,null,null,null,null,null,null,null,null,null,null,null,192.91943342036504,197.55766825047147,202.33386598952174,207.25384947616504,212.32389856207971,217.55143324608704,222.9441034188136,228.51226755456344,234.2644249077342,240.21271104098878,246.37003006469905,253.7669951740032,261.55690572781566,269.79257947768593,278.53366546366902,287.8452745305255,null,null,null,null,null,null,null,44,9,1.3395539202658087]
[2054,93,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.2569511882801274,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B61>=$B$2,Sens,0)","v":1.05},5.1382807399454942,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.5785685122008157,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.3021395704479062,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B61>=$B$2,Sens,0)","v":1.0509999999999999},5.8041592027687594,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B61>=$B$2,Sens,0)","v":1.052},6.5620835100644515,null,22337.110352237396,11826.033273572408,10511.077078664988,null,38767.170565813292,28242.06037511984,10525.110190693453,null,10520.432533461004,null,{"$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$2),\"\")","v":0.31865083538749644},{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:I,9)*(1-VLOOKUP(BD61,Lookups!U:W,3))^(BD61-$B$2),\"\")","v":0.292280166937052},0.30546550116227422,2.6713049812040372E-2,0.34262888575525385,0.85311199999999998,null,104,17930.710807574593,null,null,null,null,null,null,null,null,null,null,null,140.00740459945291,143.37351038243531,146.83973997601456,150.41031918840602,154.0898054958534,157.88358381349295,161.79720589582192,165.83818919754765,170.01270188186746,174.32955108967761,178.79810171994041,184.16630060226748,189.81967174982154,195.79654658510429,202.14021420106434,208.89792748573177,null,null,null,null,null,null,null,45,10,1.3137323186456373,null,"PERS Salary Merit Table"]
[2055,94,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},5.5250556988824133,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B62>=$B$2,Sens,0)","v":1.05},5.3951947769427688,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},5.8630755063230566,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},5.5725486885407491,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B62>=$B$2,Sens,0)","v":1.0509999999999999},6.1001713221099658,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B62>=$B$2,Sens,0)","v":1.052},6.9033118525878034,null,23453.965869849264,12429.160970524597,11024.804899324667,null,40744.296264669771,29710.647514626075,11033.648750043696,null,11030.700829283522,null,{"$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$2),\"\")","v":0.33834643187042818},{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:I,9)*(1-VLOOKUP(BD62,Lookups!U:W,3))^(BD62-$B$2),\"\")","v":0.31338823073881888},0.32586733130462353,1.8553134663632665E-2,0.33522051243053896,0.84396300000000002,null,105,18803.347426638436,null,null,null,null,null,null,null,null,null,null,null,98.69757000040731,101.07049064767699,103.5139931104825,106.03105635271034,108.6248931460841,111.29929956153396,114.05818928262312,116.90686170415381,119.84966504414123,122.89280785568018,126.042891880825,129.82717876536776,133.81249651459902,138.02586668688846,142.49780572737535,147.26162434014287,null,null,null,null,null,null,null,46,11,1.2840943782167633,null,"Service","Salary Increase","1+ Sal Inc"]
[2056,95,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B63>=$B$2,Sens,0)","v":1.0509999999999999},5.8068335395254165,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B63>=$B$2,Sens,0)","v":1.05},5.6649545157899075,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B63>=$B$2,Sens,0)","v":1.05},6.1620923571455322,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B63>=$B$2,Sens,0)","v":1.0509999999999999},5.8567486716563266,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B63>=$B$2,Sens,0)","v":1.0509999999999999},6.4112800595375736,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B63>=$B$2,Sens,0)","v":1.0509999999999999},7.2622840689223693,null,24626.664163341731,13063.048180021353,11563.615983320378,null,42822.255374167929,31255.601185386633,11566.654188781296,null,11565.641463755008,null,{"$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$2),\"\")","v":0.36034640128758044},{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:I,9)*(1-VLOOKUP(BD63,Lookups!U:W,3))^(BD63-$B$2),\"\")","v":0.33678687269839996},0.34856663699299018,1.2507274183459384E-2,0.32797232406862242,0.83378399999999997,null,106,19705.908103117086,null,null,null,null,null,null,null,null,null,null,null,67.398445189617561,69.018861600919863,70.687476814135479,72.406325099553186,74.177600389798869,76.003894939965747,77.887881320281494,79.833178373338825,81.842755403585343,83.920852098233837,86.071976644770672,88.656184667000531,91.377672337706741,94.254892097214977,97.308682968766547,100.56179211486372,null,null,null,null,null,null,null,47,12,1.2590774671210232,null,0,0.06,{"$f":"CS63+1","v":1.06}]
[2057,96,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B64>=$B$2,Sens,0)","v":1.0509999999999999},6.102982050041212,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B64>=$B$2,Sens,0)","v":1.05},5.9482022415794029,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B64>=$B$2,Sens,0)","v":1.05},6.4701969750028088,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B64>=$B$2,Sens,0)","v":1.0509999999999999},6.1554428539107988,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B64>=$B$2,Sens,0)","v":1.05},6.7382553425739893,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B64>=$B$2,Sens,0)","v":1.05},7.6326605564374095,null,25857.997371508816,13716.200589022419,12141.796782486397,null,45006.190398250488,32849.636845841349,12156.553552409139,null,12151.634678290791,null,{"$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$2),\"\")","v":0.3806557223512525},{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:I,9)*(1-VLOOKUP(BD64,Lookups!U:W,3))^(BD64-$B$2),\"\")","v":0.35871702474953787},0.36968637355039519,8.1476556833816986E-3,0.32088085712613484,0.82431399999999999,null,107,20632.085783963586,null,null,null,null,null,null,null,null,null,null,null,44.464384748456744,45.53341265499305,46.63423847714386,47.768204272230363,48.93675743067994,50.141608125887657,51.384519517085678,52.667879042276994,53.993645623437047,55.3646162847837,56.783765186660709,58.488629734310209,60.284060987034479,62.182232466105098,64.196892179277683,66.343046979938734,null,null,null,null,null,null,null,48,13,1.2408571440079021,null,{"$f":"CR63+1","v":1},0.06,{"$f":"CS64+1","v":1.06}]
[2058,97,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B65>=$B$2,Sens,0)","v":1.05},6.4142341345933138,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B65>=$B$2,Sens,0)","v":1.05},6.2456123536583732,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B65>=$B$2,Sens,0)","v":1.05},6.7937068237529497,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B65>=$B$2,Sens,0)","v":1.0509999999999999},6.4693704394602491,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B65>=$B$2,Sens,0)","v":1.05},7.0751681097026893,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B65>=$B$2,Sens,0)","v":1.05},8.0142935842592795,null,27150.897240084258,14402.010618473541,12748.886621610716,null,47256.499918163012,34492.118688133414,12764.381230029598,null,12759.216412205333,null,{"$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$2),\"\")","v":0.40115658587119879},{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:I,9)*(1-VLOOKUP(BD65,Lookups!U:W,3))^(BD65-$B$2),\"\")","v":0.3808960999320517},0.39102634290162525,5.1355784008550514E-3,0.31394272294896275,0.81474500000000005,null,108,21581.161730025909,null,null,null,null,null,null,null,null,null,null,null,28.348906248889119,29.030480323764753,29.732327615817816,30.455303772942536,31.200331599665809,31.968501441564673,32.760937426096589,33.579161698603372,34.424423197887251,35.298505206856092,36.203303944095367,37.290264789315387,38.434967736353741,39.645174188301908,40.929649384692119,42.297961160144155,null,null,null,null,null,null,null,49,14,1.2227986837792577,null,{"$f":"CR64+1","v":2},4.4999999999999998E-2,1.0449999999999999]
[2059,98,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B66>=$B$2,Sens,0)","v":1.05},6.7349458413229799,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B66>=$B$2,Sens,0)","v":1.05},6.5578929713412926,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B66>=$B$2,Sens,0)","v":1.05},7.1333921649405978,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B66>=$B$2,Sens,0)","v":1.0509999999999999},6.7993083318727212,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B66>=$B$2,Sens,0)","v":1.05},7.4289265151878237,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B66>=$B$2,Sens,0)","v":1.05},8.4150082634722434,null,28508.442102088473,15122.11114939722,13386.330952691253,null,49619.324914071163,36216.724622540081,13402.600291531082,null,13397.177232815602,null,{"$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$2),\"\")","v":0.42185079762508038},{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:I,9)*(1-VLOOKUP(BD66,Lookups!U:W,3))^(BD66-$B$2),\"\")","v":0.40327168770484789},0.41256124266496413,3.1274319600841241E-3,0.30715460615298185,0.80508800000000003,null,109,22566.716481838797,null,null,null,null,null,null,null,null,null,null,null,17.452459087574294,17.872057062624378,18.304135854050788,18.749222225028689,19.207884282422949,19.680793276524746,20.168641254790469,20.672365296734565,21.192734287518181,21.730846070977591,22.287868017627691,22.957034563752934,23.661748924695711,24.406789259046228,25.197551717999385,26.03992655498481,null,null,null,null,null,null,null,50,15,1.2024960436426086,null,3,3.6999999999999998E-2,1.0369999999999999]
[2060,99,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B67>=$B$2,Sens,0)","v":1.05},7.0716931333891289,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B67>=$B$2,Sens,0)","v":1.05},6.8857876199083572,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B67>=$B$2,Sens,0)","v":1.05},7.4900617731876284,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B67>=$B$2,Sens,0)","v":1.0509999999999999},7.1460730567982296,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B67>=$B$2,Sens,0)","v":1.05},7.8003728409472153,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B67>=$B$2,Sens,0)","v":1.05},8.835758676645856,null,29933.864207192899,15878.216706867082,{"$f":"W67-X67","v":14055.647500325817},null,52100.291159774722,38027.560853667092,14072.730306107631,null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":14067.036094456378},null,{"$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$2),\"\")","v":0.43982374892039344},{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:I,9)*(1-VLOOKUP(BD67,Lookups!U:W,3))^(BD67-$B$2),\"\")","v":0.42843196715601173},{"$f":"IFERROR(PCTMALE*AW67+(1-PCTMALE)*AX67,\"\")","v":0.43412785803820259},1.8371747442816936E-3,0.30051326303980219,0.79541700000000004,null,110,23582.218723521553,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",10.35603817034205,10.605021572853541,10.861410912267207,11.125518762273739,11.397682229314574,11.678299623656619,11.96778159630545,12.266684196765128,12.575463670429917,12.894771462039875,13.225300272466008,13.622374075029619,14.040541439553492,14.482637656611617,14.951864724699856,15.451717835472522,"PV Benefits from Entry Age",null,null,null,null,null,null,51,16,1.1811976099575701,null,4,0.03,1.03]
[{"$f":"1+A67","v":2061},{"$f":"1+B67","v":100},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B68>=$B$2,Sens,0)","v":1.05},7.425277790058586,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B68>=$B$2,Sens,0)","v":1.05},7.2300770009037754,{"$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$2,O69/N68,O67*N67))","v":7.8645648618470103},{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B68>=$B$2,Sens,0)","v":1.05},7.510522782694939,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B68>=$B$2,Sens,0)","v":1.05},8.1903914829945759,{"$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$2,U69/T68,U67*T67))","v":9.277546610478149},null,{"$f":"IF(B68<65,D68*K68,D68*M68)","v":31430.557417552543},{"$f":"IF(B68<65,E68*K68,E68*O68)","v":16672.127542210437},14758.429875342106,null,54705.305717763462,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":39928.938896350446},{"$f":"AA68-AB68","v":14776.366821413016},null,14770.387899179201,null,{"$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$2),\"\")","v":0.44994212068658535},{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:I,9)*(1-VLOOKUP(BD68,Lookups!U:W,3))^(BD68-$B$2),\"\")","v":0.44994212068658535},0.44994212068658535,{"$f":"IF(AY67=\"\",1,AZ67*(1-AY67))","v":1.0396060077047992E-3},0.29401552004676862,0.78832500000000005,null,111,null,{"$f":"IF($BE$12<>\"\",SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":304.40151118882483},{"$f":"IF($BE$13<>\"\",SUM(BG12:BG67)*BG70*BG71*BG72*Part,\"\")","v":280.74797966134685},{"$f":"IF($BE$14<>\"\",SUM(BH12:BH67)*BH70*BH71*BH72*Part,\"\")","v":513.79737511991959},{"$f":"IF($BE$15<>\"\",SUM(BI12:BI67)*BI70*BI71*BI72*Part,\"\")","v":458.32143588441824},{"$f":"IF($BE$16<>\"\",SUM(BJ12:BJ67)*BJ70*BJ71*BJ72*Part,\"\")","v":801.95953395966205},{"$f":"IF($BE$17<>\"\",SUM(BK12:BK67)*BK70*BK71*BK72*Part,\"\")","v":836.8702195357572},{"$f":"IF($BE$18<>\"\",SUM(BL12:BL67)*BL70*BL71*BL72*Part,\"\")","v":1064.8973183834873},{"$f":"IF($BE$19<>\"\",SUM(BM12:BM67)*BM70*BM71*BM72*Part,\"\")","v":1448.8819688086862},{"$f":"IF($BE$20<>\"\",SUM(BN12:BN67)*BN70*BN71*BN72*Part,\"\")","v":1148.2113349396056},{"$f":"IF($BE$21<>\"\",SUM(BO12:BO67)*BO70*BO71*BO72*Part,\"\")","v":973.70364185711901},{"$f":"SUM(BF68:BO68)","v":7831.7923193388269},{"$f":"IF($BE12<>\"\",SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":586.09188545367249},{"$f":"IF($BE13<>\"\",SUM(BR12:BR67)*BR70*BR71*BR72*Part,\"\")","v":571.41174391906361},{"$f":"IF($BE14<>\"\",SUM(BS12:BS67)*BS70*BS71*BS72*Part,\"\")","v":1114.1948644056201},{"$f":"IF($BE15<>\"\",SUM(BT12:BT67)*BT70*BT71*BT72*Part,\"\")","v":1075.1134894574359},{"$f":"IF($BE16<>\"\",SUM(BU12:BU67)*BU70*BU71*BU72*Part,\"\")","v":2074.7950459468593},{"$f":"IF($BE17<>\"\",SUM(BV12:BV67)*BV70*BV71*BV72*Part,\"\")","v":2450.4998829705482},{"$f":"IF($BE18<>\"\",SUM(BW12:BW67)*BW70*BW71*BW72*Part,\"\")","v":3665.2775888530405},{"$f":"IF($BE19<>\"\",SUM(BX12:BX67)*BX70*BX71*BX72*Part,\"\")","v":6217.6810836150744},{"$f":"IF($BE20<>\"\",SUM(BY12:BY67)*BY70*BY71*BY72*Part,\"\")","v":6918.2400358733148},{"$f":"IF($BE21<>\"\",SUM(BZ12:BZ67)*BZ70*BZ71*BZ72*Part,\"\")","v":10990.86772068551},{"$f":"IF($BE22<>\"\",SUM(CA12:CA67)*CA70*CA71*CA72*Part,\"\")","v":7339.7034603035991},{"$f":"IF($BE23<>\"\",SUM(CB12:CB67)*CB70*CB71*CB72*Part,\"\")","v":3498.9040045231764},{"$f":"IF($BE24<>\"\",SUM(CC12:CC67)*CC70*CC71*CC72*Part,\"\")","v":1533.0231533415613},{"$f":"IF($BE25<>\"\",SUM(CD12:CD67)*CD70*CD71*CD72*Part,\"\")","v":1044.0751066191799},{"$f":"IF($BE26<>\"\",SUM(CE12:CE67)*CE70*CE71*CE72*Part,\"\")","v":708.91566175452681},{"$f":"IF($BE27<>\"\",SUM(CF12:CF67)*CF70*CF71*CF72*Part,\"\")","v":1599.0680290290964},{"$f":"SUM(BQ68:CF68)","v":51387.862756751281},null,null,null,null,null,null,52,17,1.166155937779805,null,5,2.1999999999999999E-2,1.022]
[2062,101,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B69>=$B$2,Sens,0)","v":1.05},7.7965416795615159,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B69>=$B$2,Sens,0)","v":1.05},7.5915808509489642,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B69>=$B$2,Sens,0)","v":1.05},8.2577931049393616,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B69>=$B$2,Sens,0)","v":1.05},7.8860489218296861,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B69>=$B$2,Sens,0)","v":1.05},8.5999110571443058,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B69>=$B$2,Sens,0)","v":1.05},9.741423941002056,null,33002.085288430171,17505.733919320963,{"$f":"W69-X69","v":15496.351369109208},null,57440.571003651639,41925.385841167961,15515.185162483678,null,15508.907294138166,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$2),\"\")","v":0.46065759964333769},{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:I,9)*(1-VLOOKUP(BD69,Lookups!U:W,3))^(BD69-$B$2),\"\")","v":0.46065759964333769},0.46065759964333769,5.7184347591958732E-4,0.28765827223047513,0.78351999999999999,null,112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,18,1.1571129746786395,null,6,1.7000000000000001E-2,1.0169999999999999]
[2063,102,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B70>=$B$2,Sens,0)","v":1.05},8.1863687635395923,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B70>=$B$2,Sens,0)","v":1.0489999999999999},7.971159893496413,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B70>=$B$2,Sens,0)","v":1.0489999999999999},8.6706827601863292,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B70>=$B$2,Sens,0)","v":1.05},8.2803513679211704,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B70>=$B$2,Sens,0)","v":1.05},9.0299066100015217,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B70>=$B$2,Sens,0)","v":1.05},10.228495138052159,null,{"$f":"IF(B70<65,D70*K70,D70*M70)","v":34652.189552851683},18381.020615287009,16271.168937564675,null,60312.599553834225,44021.655133226363,{"$f":"AA70-AB70","v":16290.944420607862},null,16284.352658845077,null,{"$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$2),\"\")","v":0.4720013269525975},{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:I,9)*(1-VLOOKUP(BD70,Lookups!U:W,3))^(BD70-$B$2),\"\")","v":0.4720013269525975},0.4720013269525975,3.084194329307674E-4,0.28143848178306929,0.77843399999999996,null,113,"Survive",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,45))","v":1.2089269420709721},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,45))","v":1.1764107495335647},1.1446156489605721,1.1020776626349524,1.0609629299552272,1,0.93237699500000004,0.84118536301686153,0.69986894035291503,0.55414934616276934,null,{"$f":"BF70","v":1.2089269420709721},{"$f":"BG70","v":1.1764107495335647},1.1446156489605721,1.1020776626349524,1.0609629299552272,1,0.93237699500000004,0.84118536301686153,0.69986894035291503,0.55414934616276934,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,45)","v":0.32781010132383803},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,45)","v":0.17777376693651273},0.10518143978571623,7.2669796841989015E-2,5.0143899165209643E-2,3.4550937861152334E-2,"Totals - Scaled for Headcount",null,null,null,null,null,null,54,19,1.1457225513622966,null,7,1.4999999999999999E-2,1.0149999999999999]
[2064,103,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},8.5956872017165722,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},8.3617467282777369,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},9.0955462154354585,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B71>=$B$2,Sens,0)","v":1.05},8.694368936317229,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},9.4814019405015983,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B71>=$B$2,Sens,0)","v":1.0489999999999999},10.739919894954767,null,36350.146840941416,19281.690625436069,17068.456215505346,null,63328.22953152594,46222.737889887678,17105.491641638262,null,17093.146623045377,null,{"$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$2),\"\")","v":0.48716540591216156},{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:I,9)*(1-VLOOKUP(BD71,Lookups!U:W,3))^(BD71-$B$2),\"\")","v":0.48716540591216156},0.48716540591216156,1.6284505132947751E-4,0.27535317658063718,0.77163400000000004,null,114,"Interest",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,46))","v":1.1154932366034704},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,46))","v":1.0913738739883283},1.0677760238610001,1.04468841,1.0221,1,0.97837784952548679,0.95722321644211605,0.93652599201850706,0.91627628609579004,null,{"$f":"BF71","v":1.1154932366034704},1.0913738739883283,1.0677760238610001,1.04468841,1.0221,1,0.97837784952548679,0.95722321644211605,0.93652599201850706,0.91627628609579004,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,46)","v":0.89646442236159873},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,46)","v":0.87708093372624862},0.85811655779889306,0.83956223246149408,0.8214090915384934,0.80364846056011485,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,55,20,1.1343084604055669,null,8,0.01,1.01]
[2065,104,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B72>=$B$2,Sens,0)","v":1.0489999999999999},9.0168758746006841,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B72>=$B$2,Sens,0)","v":1.048},8.7714723179633456,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B72>=$B$2,Sens,0)","v":1.048},9.5412279799917954,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B72>=$B$2,Sens,0)","v":1.0489999999999999},9.1290873831330916,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B72>=$B$2,Sens,0)","v":1.0489999999999999},9.9459906355861758,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B72>=$B$2,Sens,0)","v":1.0489999999999999},11.26617596980755,null,38131.304036147543,20226.493466082436,17904.810570065107,null,66431.312778570704,48487.652046492178,17943.660732078526,null,17930.710807574593,null,{"$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$2),\"\")","v":0.5},0.5,8.3512575797765827E-5,0.26939944876297545,0.76587799999999995,null,115,"Retire",{"$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",{"$f":"SUM(CP26:CP138)","v":38.592402008481066},null,null,56,21,1.1188481245436299,null,9,0.01,1.01]
[2066,105,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B73>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,K74/J73,K72*J72))","v":9.4587027924561173},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B73>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,M74/L73,M72*L72))","v":9.1925029892255861},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B73>=$B$2,Sens,0)","v":1.048},9.9992069230314016,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B73>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,Q74/P73,Q72*P72))","v":9.5764126649066128},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B73>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,S74/R73,S72*R72))","v":10.433344176729898},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B73>=$B$2,Sens,0)","v":1.048},11.818218592328119,null,39961.606629882619,21197.365152454393,18764.241477428226,null,69686.447104720675,50863.546996770288,18822.900107950387,null,18803.347426638436,null,{"$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$2),\"\")","v":0.5},0.5,4.1756287898882914E-5,0.26357445334407148,0.76587799999999995,null,116,null,null,null,null,null,null,null,null,null,null,null,{"$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":4.947230690848893},null,null,57,22,1.1023481933996944,null,10,7.0000000000000001E-3,1.0069999999999999]
[2067,106,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B74>=$B$2,Sens,0)","v":1.0469999999999999},9.9127205264940113,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B74>=$B$2,Sens,0)","v":1.0469999999999999},9.633743132708414,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B74>=$B$2,Sens,0)","v":1.0469999999999999},10.479168855336908,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B74>=$B$2,Sens,0)","v":1.0469999999999999},10.03608047282213,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B74>=$B$2,Sens,0)","v":1.0469999999999999},10.934144697212934,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B74>=$B$2,Sens,0)","v":1.0469999999999999},12.385493084759869,null,41879.763748116988,22214.838679772201,19664.925068344786,null,73031.396565747273,53304.997252615263,19726.399313132009,null,19705.908103117086,null,{"$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$2),\"\")","v":0.5},0.5,2.0878143949441457E-5,0.25787540685262839,0.76587799999999995,null,117,null,null,null,null,null,null,null,null,null,null,null,{"$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,58,23,1.0747767845920559,null,11,5.0000000000000001E-3,1.0049999999999999]
[2068,107,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B75>=$B$2,Sens,0)","v":1.046},10.378618391239229,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B75>=$B$2,Sens,0)","v":1.046},10.086529059945709,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B75>=$B$2,Sens,0)","v":1.046},10.971689791537742,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B75>=$B$2,Sens,0)","v":1.0469999999999999},10.507776255044769,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B75>=$B$2,Sens,0)","v":1.046},11.448049497981941,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B75>=$B$2,Sens,0)","v":1.046},12.967611259743581,null,43848.112644278488,23258.936097721493,20589.176546556995,null,76463.872204337385,55810.332123488173,20653.540080849212,null,20632.085783963586,null,{"$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$2),\"\")","v":0.5},0.5,1.0439071974720728E-5,0.25229958600198454,0.76587799999999995,null,118,null,null,null,null,null,null,null,null,null,null,null,{"$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},1.047739334016655,null,12,5.0000000000000001E-3,1.0049999999999999]
[2069,108,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B76>=$B$2,Sens,0)","v":1.046},10.856034837236233,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},10.550509396703212,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B76>=$B$2,Sens,0)","v":1.0449999999999999},11.476387521948478,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B76>=$B$2,Sens,0)","v":1.046},11.001641739031873,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B76>=$B$2,Sens,0)","v":1.046},11.97465977488911,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B76>=$B$2,Sens,0)","v":1.046},13.564121377691785,null,45865.125825915296,24328.847158216682,21536.278667698614,null,79981.210325736902,58377.607401168629,21603.602924568273,null,21581.161730025909,null,{"$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$2),\"\")","v":0.5},0.5,5.2195359873603642E-6,0.24684432638879222,0.76587799999999995,null,119,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits Attained Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVFB",null,null,"PVFB",{"$f":"CG82+BP82","v":0},null,"Current Age",{"$f":"B2","v":60},{"$f":"MS","v":25},1,null,13,5.0000000000000001E-3,1.0049999999999999]
[2070,109,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B77>=$B$2,Sens,0)","v":1.0449999999999999},11.355412439749101,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B77>=$B$2,Sens,0)","v":1.0449999999999999},11.025282319554856,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B77>=$B$2,Sens,0)","v":1.0449999999999999},11.99282496043616,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B77>=$B$2,Sens,0)","v":1.0449999999999999},11.50771725902734,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B77>=$B$2,Sens,0)","v":1.0449999999999999},12.52549412453401,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B77>=$B$2,Sens,0)","v":1.0449999999999999},14.188070961065609,null,47929.056488081485,25423.645280336434,22505.411207745052,null,83660.346000720805,61062.977341622391,22597.368659098414,null,22566.716481838797,null,{"$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$2),\"\")","v":1},1,2.6097679936801821E-6,0.24150702121983389,0.54166700000000001,null,120,null,{"$f":"IF(BF70<=1,SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":""},"","","","",836.8702195357572,1064.8973183834873,1448.8819688086862,1148.2113349396056,973.70364185711901,{"$f":"SUM(BF77:BO77)","v":5472.5644835246558},{"$f":"IF(BQ70<=1,SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":""},"","","","",2450.4998829705482,3665.2775888530405,6217.6810836150744,6918.2400358733148,10990.86772068551,7339.7034603035991,3498.9040045231764,1533.0231533415613,1044.0751066191799,708.91566175452681,1599.0680290290964,{"$f":"SUM(BQ77:CF77)","v":45966.255727568634},null,null,null,null,null,null,{"$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$93,3,FALSE),\"\")","v":0.94414459429116526},null,14,3.0000000000000001E-3,1.0029999999999999]
[2071,110,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B78>=$B$2,Sens,0)","v":1.044},11.866405999537809,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B78>=$B$2,Sens,0)","v":1.044},11.521420023934825,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B78>=$B$2,Sens,0)","v":1.044},12.532502083655785,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B78>=$B$2,Sens,0)","v":1.0449999999999999},12.02556453568357,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B78>=$B$2,Sens,0)","v":1.044},13.08914136013804,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B78>=$B$2,Sens,0)","v":1.044},14.82653415431356,null,50085.864030045152,26567.709317951569,23518.154712093583,null,87425.061570753242,63810.811321995388,23614.250248757853,null,23582.218723521553,null,{"$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,{"$f":"IF(CN77<70,CN77+1, \"\")","v":62},27,0.86255268257234452,null,15,3.0000000000000001E-3,1.0029999999999999]
[2072,111,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B79>=$B$2,Sens,0)","v":1.044},12.388527863517472,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},12.028362504987957,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B79>=$B$2,Sens,0)","v":1.0429999999999999},13.08393217533664,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B79>=$B$2,Sens,0)","v":1.044},12.56671493978933,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B79>=$B$2,Sens,0)","v":1.044},13.665063579984114,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B79>=$B$2,Sens,0)","v":1.044},15.478901657103357,null,52289.642047367131,27736.688527941438,24552.953519425693,null,91271.764279866387,66618.487020163186,24653.277259703202,null,24619.8363473565,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,63,28,0.72670409054586271,null,16,3.0000000000000001E-3,1.0029999999999999]
[2073,112,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},12.933623089512242,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},12.545582092702437,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},13.646541258876114,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},13.119650397140061,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},14.266326377503416,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B80>=$B$2,Sens,0)","v":1.0429999999999999},16.159973330015905,null,54538.096655403911,28929.366134642918,25608.730520760993,null,95287.721908180509,69549.700449050375,25738.021459130134,null,25694.924910643545,null,{"$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,64,29,0.58265928446614379,null,17,3.0000000000000001E-3,1.0029999999999999]
[2074,113,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},13.489768882361268,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},13.085042122688641,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},14.233342533007786,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},13.683795364217083,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},14.879778411736062,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B81>=$B$2,Sens,0)","v":1.0429999999999999},16.854852183206589,null,56883.234811586277,30173.32887843256,26709.905933153717,null,99385.093950232273,72540.337568359537,26844.756381872736,null,26799.806681801223,null,{"$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,65,30,0.34902548524678839,null,18,1E-3,1.0009999999999999]
[2075,114,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},14.069828944302802,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},13.647698933964252,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},14.84537626192712,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},14.272198564878417,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},15.519608883440712,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B82>=$B$2,Sens,0)","v":1.0429999999999999},17.579610827084469,null,59329.213908484482,31470.782020205159,27858.431888279323,null,103658.65299009225,75659.572083798979,27999.080906293268,null,27952.19836911868,null,{"$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,{"$f":"CG81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,66,31,0.19166792624902051,null,19,1E-3,1.0009999999999999]
[2076,115,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},14.674831588907821,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},14.234549988124714,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},15.483727441189984,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},14.885903103168188,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},16.186952065428663,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B83>=$B$2,Sens,0)","v":1.0429999999999999},18.335534092649102,null,61880.370106549315,32824.025647073977,29056.344459475338,null,108115.97506866622,78912.933683402342,29203.041385263874,null,29154.14289899078,null,{"$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,67,32,0.11483329906838255,null,20,1E-3,1.0009999999999999]
[2077,116,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},15.305849347230856,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},14.846635637614076,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},16.149527721161153,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},15.525996936604418,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},16.882991004242093,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B84>=$B$2,Sens,0)","v":1.0429999999999999},19.123962058633012,null,64541.226021130933,34235.458749898156,30305.767271232777,null,112764.96199661885,82306.189831788637,30458.77216483021,null,30407.771043647379,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,33,8.0339595005860076E-2,null,21,0,1]
[2078,117,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},15.964000869161781,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},15.485040970031481,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},16.843957413171083,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},16.193614804878408,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},17.608959617424503,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B85>=$B$2,Sens,0)","v":1.0429999999999999},19.94629242715423,null,67316.498740039562,35707.58347614378,31608.915263895782,null,117613.85536247346,85845.355994555546,31768.499367917917,null,31715.30519852422,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,34,5.6135908419644158E-2,null,22,0,1]
[2079,118,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},16.650452906535737,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},16.150897731742834,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},17.568247581937438,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},16.889940241488176,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},18.366144880973756,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B86>=$B$2,Sens,0)","v":1.0429999999999999},20.803983001521861,null,70211.10818586126,37243.009565617962,32968.098620243298,null,122671.25114305982,89536.706302321429,33134.544840738396,null,33079.063322060763,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2227910551.1195111,null,null,70,35,3.9167824983681189E-2,null,23,0,1]
[2080,119,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},17.366422381516774,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},16.845386334207774,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},18.323682227960745,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},17.616207671872168,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},19.155889110855625,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B87>=$B$2,Sens,0)","v":1.0429999999999999},21.698554270587298,null,73230.185837853292,38844.458976939524,34385.726860913768,null,127946.11494221137,93386.784673321235,34559.330268890131,null,34501.463044909367,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,24,0,1]
[2081,120,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},18.113178543921993,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},17.569737946578709,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},19.111600563763055,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},18.373704601762668,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},19.979592342622414,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B88>=$B$2,Sens,0)","v":1.0429999999999999},22.631592104222552,null,76379.083828880975,40514.770712947917,35864.313115933059,null,133447.79788472643,97402.416414274048,36045.381470452383,null,35985.025955840458,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,25,0,1]
[2082,121,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},18.892045221310639,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},18.325236678281591,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},19.933399388004865,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},19.163773899638461,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},20.838714813355178,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B89>=$B$2,Sens,0)","v":1.0429999999999999},23.604750564704119,null,79663.38443352285,42256.90585360468,37406.47857991817,null,139186.05319376968,101590.72032008783,37595.332873681851,null,37532.382071941603,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,26,0,1]
[2083,122,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},19.704403165826996,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},19.113221855447698,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},20.790535561689072,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},19.987816177322912,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},21.734779550329449,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B90>=$B$2,Sens,0)","v":1.0429999999999999},24.619754838986395,null,83088.909964164326,44073.952805309673,39014.957158854653,null,145171.05348110176,105959.1212938516,39211.93218725016,null,39146.274501035085,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,27,0,1]
[2084,123,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},20.551692501957554,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},19.935090395231949,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},21.684528590841701,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},20.847292272947797,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},22.669375070993613,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B91>=$B$2,Sens,0)","v":1.0429999999999999},25.678404297062809,null,86661.733092623399,45969.132775937986,40692.600316685413,null,151413.40878078912,110515.3635094872,40898.045271301919,null,40829.564304579602,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,28,0,1]
[2085,124,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},21.435415279541726,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},20.792299282226921,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},22.616963320247894,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},21.743725840684551,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},23.644158199046338,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B92>=$B$2,Sens,0)","v":1.0429999999999999},26.782575681836509,null,90388.187615606192,47945.805485303325,42442.382130302867,null,157924.18535836306,115267.52414039515,42656.661217967907,null,42585.235569676515,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,29,0,1]
[2086,125,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":4303.8252000000002},null,null,22.357138136562018,null,21.686368151362675,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B93>=$B$2,Sens,0)","v":1.0429999999999999},23.589492743018553,null,22.678706051833984,null,24.660857001605329,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B93>=$B$2,Sens,0)","v":1.0429999999999999},27.934226436155477,null,94274.879683077248,50007.475121171366,44267.404561905882,null,164714.92532877266,120224.02767843213,44490.897650340528,null,44416.400699172606,null,{"$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"]
[{"$f":"ToolYear","v":2021},82,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":4467.3620808681762},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":6863.8341698373379},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0549999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.054},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.075},1,{"$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$94,IF(ExFlg=0,8,16))+Sens","v":1.107},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.165},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":4467.3620808681762},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":2119.9046400000002},{"$f":"W3-X3","v":2347.457440868176},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":6863.8341698373379},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":4303.8252000000002},{"$f":"AA3-AB3","v":2560.0089698373376},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":2489.159168686047},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,8)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,2))^(B3-$B$3),\"\")","v":6.0354359999999996E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,9)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,3))^(B3-$B$3),\"\")","v":4.0183110000000001E-2},{"$f":"IF(B3<121,(PCTMALE*AG3+(1-PCTMALE)*AH3),\"\")","v":5.0268734999999995E-2},1,1,{"$f":"IF(AI3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI3),6))","v":0.96754799999999996},null,{"$f":"IF(B3<65,AE3*AJ3*AK3*AL3,\"\")","v":""},{"$f":"IF(AND(B3>=65,B3<121),AE3*AJ3*AK3*AL3,\"\")","v":2408.3809753438472}]
[{"$f":"1+A3","v":2022},{"$f":"1+B3","v":83},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":4447.1053711628319},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":6832.7109472885313},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},{"$f":"K3*J3","v":1.0549999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},{"$f":"M3*L3","v":1.054},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.077},{"$f":"O3*N3","v":1.075},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},{"$f":"Q3*P3","v":1.0529999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.1080000000000001},{"$f":"S3*R3","v":1.107},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.147},{"$f":"U3*T3","v":1.165},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":4687.2490612056254},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":2278.8974880000001},2408.3515732056253,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":7563.8110186484037},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":5013.9563580000004},2549.8546606484033,null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":2502.6874365111021},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,8)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,2))^(B4-$B$3),\"\")","v":6.6788914499999991E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,9)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,3))^(B4-$B$3),\"\")","v":4.4842515300000003E-2},5.5815714899999994E-2,{"$f":"IF(B4<121,AJ3*(1-AI3),\"\")","v":0.94973126500000005},{"$f":"IF(B4<121,AK3/(1+IntRt),\"\")","v":0.97837784952548679},0.96506099999999995,null,{"$f":"IF(B4<65,AE4*AJ4*AK4*AL4,\"\")","v":""},{"$f":"IF(AND(B4>=65,B4<121),AE4*AJ4*AK4*AL4,\"\")","v":2244.2370384638434}]
[2023,84,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":4426.9407911624585},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":6801.7292765276552},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},{"$f":"K4*J4","v":1.1088049999999998},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},{"$f":"M4*L4","v":1.1067},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},{"$f":"O4*N4","v":1.157775},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},{"$f":"Q4*P4","v":1.1088089999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},{"$f":"S4*R4","v":1.226556},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},{"$f":"U4*T4","v":1.336255},null,4899.2953735794927,{"$f":"IF(B5<65,E5*K5,E5*O5)","v":2454.3725945760002},2444.9227790034925,null,8342.701854500654,5751.0079426259999,2591.6939118746541,null,2542.7706901547099,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,8)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,2))^(B5-$B$3),\"\")","v":7.3834902405E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,9)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,3))^(B5-$B$3),\"\")","v":5.0149903815000001E-2},6.1992403109999997E-2,{"$f":"IF(B5<121,AJ4*(1-AI4),\"\")","v":0.89672133548114363},0.95722321644211605,0.96229100000000001,null,"",2100.3145799236831]
[2024,85,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":4406.8679205852277},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":6770.8885118167491},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.1653540549999997,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.1620350000000002,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.2179793000000001,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.1653582589999998,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.2891103559999999,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.407076515,null,5120.9347640972555,{"$f":"IF(B6<65,E6*K6,E6*O6)","v":2581.9999694939524},2538.9347946033031,null,8728.4224999043981,6055.8113635851778,2672.6111363192203,null,2628.0528013350536,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,8)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,2))^(B6-$B$3),\"\")","v":8.1531546944759989E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,9)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,3))^(B6-$B$3),\"\")","v":5.6234251021409998E-2},6.8882898983085E-2,0.84113142497465909,0.93652599201850706,0.95920099999999997,null,"",1985.762949069024,null,null,null,"Retirees - Default Ages"]
[2025,86,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4386.8863410723188},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":6740.1880103724461},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.2247871118049996,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},{"$f":"M6*L6","v":1.2201367500000002},{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.2813142236000001,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.2247915302089998,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.3548549841559998,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.4816515702949999,null,5352.6012428153717,2716.2639679076378,2636.3372749077339,null,9131.9773200016207,6376.7693658551925,2755.2079541464282,null,2715.584790635794,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,8)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,2))^(B7-$B$3),\"\")","v":9.0030036441557534E-2},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,9)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,3))^(B7-$B$3),\"\")","v":6.3318455170179977E-2},7.6674245805868763E-2,0.78319185399663138,0.91627628609579004,0.95570699999999997,null,"",1862.4419411967822,null,null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[2026,87,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":4366.9956361790973},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":6709.6271323524015},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.2872512545070545,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.2811435875000003,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.3479425632272002,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.2872558982496587,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.4239525883479558,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.5601791035206349,null,5594.7484559313352,2857.5096942388354,2737.2387616924998,null,9554.1909219628742,6714.7381422455173,2839.4527797173569,null,2805.3817810891314,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,8)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,2))^(B8-$B$3),\"\")","v":9.9420111863407323E-2},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,9)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,3))^(B8-$B$3),\"\")","v":7.1502535483578517E-2},8.546132367349292E-2,0.72314120927013958,0.89646442236159873,0.95176700000000003,null,"",1730.9271287687245,null,null,null,"Number Inactive",60,{"$f":"ROUND((70+65)/2,0)","v":68},{"$f":"ROUND((77+71)/2,0)","v":74},82]
[2027,88,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.352901068486914,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.3452007668750003,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.4180355765150146,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.3529059490603912,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},1.4965741703537014,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},1.6428685960072285,null,5847.8505742214456,3006.1001983392548,2841.7503758821908,null,9995.9260419349193,7070.6192637845297,2925.3067781503896,null,2897.4549225823307,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,8)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,2))^(B9-$B$3),\"\")","v":0.10944644153858674},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,9)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,3))^(B9-$B$3),\"\")","v":8.0563131918938338E-2},9.500478672876253E-2,0.66134060432306307,0.87708093372624862,0.94748699999999997,null,"",1592.4096700991918]
[2028,89,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.4218990229797466,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.4124608052187504,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.4917734264937954,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.4219041524624711,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},1.5714028788713865,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},1.7282977629996044,null,6140.243102932518,3162.417408652896,2977.825694279622,null,10495.722344031667,7438.2914655013255,3057.430878530341,null,3030.896082464049,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,8)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,2))^(B10-$B$3),\"\")","v":0.12047567552528632},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,9)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,3))^(B10-$B$3),\"\")","v":9.0719071027841602E-2},0.10559737327656396,0.59851008125427951,0.85811655779889306,0.94273799999999996,null,"",1467.5057494229177]
[2029,90,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.4944158731517136,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.483083845479688,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.5693456446714729,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.494421264238057,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.6499730228149558,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.8181692466755839,null,6447.2552580791444,3326.8631139028471,3120.3921441762973,null,11020.50846123325,7825.0826217073945,3195.4258395258557,null,3170.4148578549875,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,8)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,2))^(B11-$B$3),\"\")","v":0.13214050347872774},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,9)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,3))^(B11-$B$3),\"\")","v":0.1015106192183229},0.11682556134852531,0.53530898879428479,0.83956223246149408,0.93770299999999995,null,"",{"$f":"IF(AND(B11>=65,B11<121),AE11*AJ11*AK11*AL11,\"\")","v":1336.0995871143652}]
[2030,91,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.570631082682451,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.5572380377536725,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.6509516181943895,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.5706367487141979,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.7341216469785186,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},1.9145322167493897,null,6769.6180209831027,3499.8599958257951,3269.7580251573077,null,11582.554392756145,8239.8120006578865,3342.7423920982583,null,3318.4145130658308,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,8)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,2))^(B12-$B$3),\"\")","v":0.14459280111119954},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,9)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,3))^(B12-$B$3),\"\")","v":0.11300915701930463},0.12880097906525209,0.47277121568348102,0.8214090915384934,0.93233299999999997,null,"",{"$f":"IF(AND(B12>=65,B12<121),AE12*AJ12*AK12*AL12,\"\")","v":1201.4680404460776}]
[2031,92,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.6507332678992559,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.6350999396413561,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},1.7368011023404979,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.650739222898622,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.8225618509744228,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.0160024242371071,null,7108.0989220322572,3681.8527156087366,3426.2462064235206,null,12173.264666786707,8676.5220366927533,3496.7426300939533,null,3473.2440571918878,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,8)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,2))^(B13-$B$3),\"\")","v":0.15707866002224966},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,9)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,3))^(B13-$B$3),\"\")","v":0.12462414451256049},0.14085140226740506,0.41187782022957919,0.80364846056011485,0.926929,null,"",1065.6541825899656]
[2032,93,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.7349206645621178,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.716854936623424,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},1.8253779585598631,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.7349269232664515,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},1.9155125053741182,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.1208345502974368,null,7463.503868133871,3869.6272041047819,3593.8766640290892,null,12794.101164792828,9127.7011826007765,3666.3999821920515,null,3642.2257845487911,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,8)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,2))^(B14-$B$3),\"\")","v":0.17013899161587456},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,9)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,3))^(B14-$B$3),\"\")","v":0.13681305699207658},0.15347602430397556,0.35386425168740082,0.78627185261727306,0.92126799999999998,null,"",933.60306965429379]
[2033,94,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.8234016184547857,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.8026976834545954,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},1.918472234446416,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.8234081963530404,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.0132036431481981,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.2311179469129034,null,7836.6790615405653,4066.9781915141257,3769.7008700264396,null,13446.600324197261,9602.3416440960173,3844.258680101244,null,3819.4063252690094,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,8)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,2))^(B15-$B$3),\"\")","v":0.18303698848808911},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,9)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,3))^(B15-$B$3),\"\")","v":0.14902729212034235},0.16603214030421573,0.29955457319511719,0.76927096430610808,0.91563700000000003,null,"",805.88763354264233]
[2034,95,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},1.9163951009959797,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.8928325676273252,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},2.0163143184031833,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},1.9164020143670453,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.1158770289487561,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.3471360801523744,null,8228.5130146175943,4274.3940792813464,3954.1189353362479,null,14132.376940731321,10101.663409589009,4030.7135311423117,null,4005.1822545222767,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,8)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,2))^(B16-$B$3),\"\")","v":0.19660799617432465},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,9)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,3))^(B16-$B$3),\"\")","v":0.16200553545915272},0.17930676581673868,0.24981888626961601,0.75263767176020746,0.90968499999999997,null,"",685.0535749422678]
[2035,96,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},2.0141312511467744,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},1.9874741960086915,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.1191463486417454,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.0160549191141319,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.2237867574251426,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.4691871563202978,null,8639.9386653484726,4492.388177324694,4147.5504880237786,null,14853.128164708618,10626.949906887638,4226.1782578209804,null,{"$f":"(1-PctUMP)*Y17+PctUMP*AC17","v":4199.9692633144796},null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,8)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,2))^(B17-$B$3),\"\")","v":0.21157635532673755},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,9)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,3))^(B17-$B$3),\"\")","v":0.17643046963718051},0.19400341248195901,0.2050246697326715,0.73636402676862089,0.90309399999999995,null,{"$f":"IF(B17<65,AE17*AJ17*AK17*AL17,\"\")","v":""},572.63482196822338]
[2036,97,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},2.1168519449552599,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.0888353800051345,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.2293419587711165,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.1208897749080671,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.3371998820538247,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.5975848884489534,null,9080.5755372812437,{"$f":"IF(B18<65,E18*K18,E18*O18)","v":4725.9923625455795},4354.5831747356642,null,15610.637701108755,11179.551302045795,4431.0863990629605,null,{"$f":"(1-PctUMP)*Y18+PctUMP*AC18","v":4405.5855792979428},null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,8)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,2))^(B18-$B$3),\"\")","v":0.22717270689136079},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,9)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,3))^(B18-$B$3),\"\")","v":0.19174832742247613},0.20946051715691846,0.16524918416154663,0.72044225297781128,0.89616300000000004,null,"",470.03386684059882]
[2037,98,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},2.2248113941479781,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.1953659843853961,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.3452677406272149,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.2311760432032868,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},2.4563970760385696,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},2.7326593026482993,null,9543.6848896825868,4971.74396539795,4571.9409242846368,null,16406.780223865302,11760.887969752177,4645.8922541131251,null,4621.2420573413947,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,8)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,2))^(B19-$B$3),\"\")","v":0.24411814223995879},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,9)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,3))^(B19-$B$3),\"\")","v":0.20861644868284304},0.22636729546140091,0.1306360045873102,0.7048647421757277,0.88858199999999998,null,"",378.11586977423838]
[2038,99,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.338276775249525,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.3073296495890512,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.46722166313983,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.3471971974498578,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.5816733269165364,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},2.8747575863860111,null,10030.412819056399,5230.2746515986428,4800.138167457756,null,17243.52601528243,12372.454144179292,4871.0718711031386,null,4847.4275396670237,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,8)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,2))^(B20-$B$3),\"\")","v":0.26116880473181314},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,9)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,3))^(B20-$B$3),\"\")","v":0.22600231524070125},0.24358555998625719,0.10106428553899763,0.68962405065622512,0.88085999999999998,null,"",297.59684603237537]
[2039,100,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.4598671675625003,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.4250034617180924,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.5955171896231013,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.4692514517172506,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.7159203399161962,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.0271197384644695,null,10541.963872828273,5502.2489334817728,5039.7149393465006,null,18140.189368077117,13028.194213820794,5111.9951542563231,null,5087.9019902204318,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,8)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,2))^(B21-$B$3),\"\")","v":0.27884200765518857},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,9)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,3))^(B21-$B$3),\"\")","v":0.24435099860721679},0.2615965031312027,7.6446484951369895E-2,0.67471289566209292,0.872784,null,"",229.04564825643391]
[2040,101,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.5877802602757507,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.5486786382657152,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.7304840834835025,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.5976525272065478,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},2.8571481975918385,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.1875570846030863,null,11079.604030342514,5788.3658780228252,5291.2381523196891,null,19083.479215217129,13718.688507153296,5364.7907080638324,null,5340.2734346576372,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,8)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,2))^(B22-$B$3),\"\")","v":0.29700299391722718},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,9)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,3))^(B22-$B$3),\"\")","v":0.26348508392847891},0.28024403892285304,5.6448351811419425E-2,0.66012415190499263,0.86442200000000002,null,"",172.01495028655515]
[2041,102,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.72234483381009,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.6786612488172663,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},2.8724692558246447,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.7327304586212886,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.005719903866614,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.3564976100870498,null,11644.663835889982,6089.3609036800117,5555.3029322099701,null,20075.820134408415,14445.77899803242,5630.0411363759958,null,5605.1286507813347,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,8)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,2))^(B23-$B$3),\"\")","v":0.31632829078252228},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,9)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,3))^(B23-$B$3),\"\")","v":0.28395454111925045},0.30014141595088639,4.0629037709249097E-2,0.64585084816064242,0.85549900000000001,null,"",125.82700570676921]
[2042,103,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},2.8639067651682146,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.8152729725069467,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},3.0218376571275263,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},2.8748324424695957,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.162017338867678,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.5343919834216631,null,12238.54169152037,6406.0076706713726,5832.534020848997,null,21119.762781397654,15211.405284928136,5908.3574964695181,null,5883.0832573409298,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,8)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,2))^(B24-$B$3),\"\")","v":0.33487188778960975},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,9)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,3))^(B24-$B$3),\"\")","v":0.3039655308361634},0.31941870931288657,2.8434580802473117E-2,0.63188616393762098,0.84685500000000002,null,"",89.515806038978155]
[2043,104,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.0128299169569619,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},2.958851894104801,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},3.1789732152981576,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},3.0243237294780148,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.3264422404887974,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.721714758543011,null,12862.707317787908,6739.120069546284,6123.5872482416244,null,22217.990446030333,16017.609765029327,6200.3806810010065,null,6174.7831260593211,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,8)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,2))^(B25-$B$3),\"\")","v":0.35344917464167386},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,9)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,3))^(B25-$B$3),\"\")","v":0.3241986911548681},0.33882393289827095,1.935204370269417E-2,0.61822342621819881,0.83815300000000004,null,"",61.918055097057419]
[2044,105,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.1694970726387242,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.1097533407041458,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.3442798224936618,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.1815885634108718,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.4994172369942151,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},3.9189656407457902,null,13518.705390995092,7089.554313162691,6429.1510778324009,null,23373.325949223912,16866.543082575881,6506.7828666480309,null,6480.9058624821173,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,8)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,2))^(B26-$B$3),\"\")","v":0.37199272286260526},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,9)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,3))^(B26-$B$3),\"\")","v":0.34455259546012285},0.35827265916136408,1.2795108145728113E-2,0.60485610626963981,0.82943199999999995,null,"",41.601839125035902]
[2045,106,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.334310920415938,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.2714605144207614,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.5215266530858256,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.350212757271648,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.6813869333179143,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},4.1266708197053168,null,14221.678071326836,7465.3006917603125,6756.3773795665238,null,24588.738898583557,17760.4698659524,6828.2690326311567,null,6804.305387915123,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,8)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,2))^(B27-$B$3),\"\")","v":0.39182881114803031},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,9)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,3))^(B27-$B$3),\"\")","v":0.3662109555365366},0.37901988334228343,8.2109707261008719E-3,0.5917778165244495,0.820129,null,"",27.115595773008586]
[2046,107,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},3.507695088277567,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.4415764611706412,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.708167565699374,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.5277740334070451,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},3.8728190538504461,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},4.3453843731496979,null,14961.205331035833,7860.9616284236081,7100.2437026122252,null,25867.353321309904,18701.774768847874,7165.5785524620296,null,7143.8004869615943,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,8)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,2))^(B28-$B$3),\"\")","v":0.410273003255686},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,9)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,3))^(B28-$B$3),\"\")","v":0.38662734439897195},0.39845017382732895,5.0988495593672148E-3,0.578982307528079,0.81141600000000003,null,"",17.112378410638161]
[2047,108,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},3.6900952328680008,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.6205384371515148,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},3.9047004466814408,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.7147460571776181,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},4.0742056446506698,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},4.5756897449266321,null,15739.188008249697,8277.5925947300602,7461.5954135196371,null,27212.455694018023,19692.968831596812,7519.4868624212104,null,7500.1899057588489,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,8)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,2))^(B29-$B$3),\"\")","v":0.42856869403484671},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,9)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,3))^(B29-$B$3),\"\")","v":0.40692375461401037},0.41774622432442854,3.0672120661179485E-3,0.56646346495262601,0.802763,null,"",10.461050912367885]
[2048,109,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0529999999999999},3.8856702802100047,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},3.8088064358833935,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},4.1116495703555573,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},3.9116275982080317,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0529999999999999},4.2901385438171546,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.054},4.8227769911526703,null,16557.625784678683,8716.3050022507541,7841.3207824279289,null,28654.715845800973,20756.38914850304,7898.3266972979327,null,7879.3249156943139,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,8)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,2))^(B30-$B$3),\"\")","v":0.44671740027465878},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,9)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,3))^(B30-$B$3),\"\")","v":0.42704311796985284},0.43688025912225581,1.785895806294846E-3,0.5542153066751061,0.79418299999999997,null,"",6.1936153424550593]
[2049,110,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},4.0916108050611344,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.052},4.0068643705493301,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},4.3295669975844016,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},4.1189438609130571,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.5175158866394636,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},5.0832069486749152,null,17418.622325481974,9178.2691673700429,8240.3531581119314,null,30173.415785628422,21877.234162522207,8296.1816231062148,null,8277.5723208696709,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,8)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,2))^(B31-$B$3),\"\")","v":0.46064268424198207},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,9)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,3))^(B31-$B$3),\"\")","v":0.44871167564336856},0.45467717994267531,1.0056731836754038E-3,0.54223197991889849,0.78620199999999996,null,"",3.5487804002020376]
[2050,111,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},4.3043745669243139,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},4.2152213178178952,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},4.5590340484563745,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},4.3372478855414487,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.052},4.7524267127447155,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},5.3526169169546858,null,18324.390686407038,9664.7174332406539,8659.6732531663838,null,31742.433406481097,23036.727573135886,8705.7058333452114,null,8690.3617933942041,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,8)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,2))^(B32-$B$3),\"\")","v":0.46710346232718847},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,9)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,3))^(B32-$B$3),\"\")","v":0.46710346232718847},0.46710346232718847,5.48416536577899E-4,0.53050775845699882,0.78063000000000005,null,"",1.9737192459980855]
[2051,112,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},4.5282020444043782,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},4.4301976050266072,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},4.796103818976106,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.052},4.5627847755896038,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},4.9995529018074407,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},5.6363056135532839,null,19258.934611413792,10167.282739769169,9091.6518716446226,null,33393.039943618118,24257.674134512086,9135.3658091060315,null,9120.7946423320209,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,8)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,2))^(B33-$B$3),\"\")","v":0.47403143553863875},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,9)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,3))^(B33-$B$3),\"\")","v":0.47403143553863875},0.47403143553863875,2.9224927354487719E-4,0.5190370398757449,0.77752299999999996,null,"",1.0757162123679067]
[2052,113,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},4.7591403486690016,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},4.6561376828829637,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},5.0455012175628635,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},4.8000495839202637,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},5.25453009979962,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},5.9293935054580551,null,20241.140276595892,10695.981442237166,9545.1588343587264,null,35096.084980742642,25519.073189506715,9577.0117912359274,null,9566.3942451200492,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,8)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,2))^(B34-$B$3),\"\")","v":0.48144438083012264},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,9)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,3))^(B34-$B$3),\"\")","v":0.48144438083012264},0.48144438083012264,1.5371393087127471E-4,0.50781434289770555,0.77419899999999997,null,"",0.57812143591426679]
[2053,114,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},5.0018565064511202,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},4.8936007047099945,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},5.3078672808761329,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.0448521127001964,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},5.5225111348894007,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},6.2377219677418738,null,{"$f":"IF(B35<65,D35*K35,D35*M35)","v":21273.438430702281},11252.172477233498,{"$f":"W35-X35","v":10021.265953468783},null,{"$f":"IF(B35<65,G35*Q35,G35*S35)","v":36885.985314760517},26846.064995361066,{"$f":"AA35-AB35","v":10039.920319399451},null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":10033.702259603782},null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,8)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,2))^(B35-$B$3),\"\")","v":0.49147224520336952},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,9)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,3))^(B35-$B$3),\"\")","v":0.49147224520336952},{"$f":"IF(B35<121,(PCTMALE*AG35+(1-PCTMALE)*AH35),\"\")","v":0.49147224520336952},7.970922259798958E-5,0.49683430476245527,{"$f":"IF(AI35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI35),6))","v":0.769702},null,{"$f":"IF(B35<65,AE35*AJ35*AK35*AL35,\"\")","v":""},0.30584682253241696]
[{"$f":"1+A35","v":2054},{"$f":"1+B35","v":115},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},5.2569511882801274,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.1382807399454942,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},5.5785685122008157,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.3021395704479062,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},5.8041592027687594,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},6.5620835100644515,null,22337.110352237396,11826.033273572408,10511.077078664988,null,38767.170565813292,28242.06037511984,10525.110190693453,null,10520.432533461004,null,{"$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$3),\"\")","v":0.5},0.5,4.0534352004340479E-5,{"$f":"IF(B36<121,AK35/(1+IntRt),\"\")","v":0.48609167866398129},0.76587799999999995,null,"",0.15875763157732553]
[2055,116,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},5.5250556988824133,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.3951947769427688,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},5.8630755063230566,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.5725486885407491,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},6.1001713221099658,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},6.9033118525878034,null,23453.965869849264,12429.160970524597,11024.804899324667,null,40744.296264669771,29710.647514626075,11033.648750043696,null,11030.700829283522,null,{"$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$3),\"\")","v":0.5},0.5,2.026717600217024E-5,0.47558133124349994,0.76587799999999995,null,"",8.1429306793789194E-2]
[2056,117,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},5.8068335395254165,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.6649545157899075,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},6.1620923571455322,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},5.8567486716563266,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},6.4112800595375736,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},7.2622840689223693,null,24626.664163341731,13063.048180021353,11563.615983320378,null,42822.255374167929,31255.601185386633,11566.654188781296,null,11565.641463755008,null,{"$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$3),\"\")","v":0.5},0.5,1.013358800108512E-5,0.46529824013648363,0.76587799999999995,null,"",4.1766104690440821E-2]
[2057,118,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0509999999999999},6.102982050041212,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},5.9482022415794029,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},6.4701969750028088,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},6.1554428539107988,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},6.7382553425739893,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},7.6326605564374095,null,25857.997371508816,13716.200589022419,12141.796782486397,null,45006.190398250488,32849.636845841349,12156.553552409139,null,12151.634678290791,null,{"$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$3),\"\")","v":0.5},0.5,5.0667940005425599E-6,0.45523749157272636,0.76587799999999995,null,"",2.1466713908671345E-2]
[2058,119,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},6.4142341345933138,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},6.2456123536583732,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},6.7937068237529497,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},6.4693704394602491,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},7.0751681097026893,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},8.0142935842592795,null,27150.897240084258,14402.010618473541,12748.886621610716,null,47256.499918163012,34492.118688133414,12764.381230029598,null,12759.216412205333,null,{"$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$3),\"\")","v":0.5},0.5,2.53339700027128E-6,0.44539427802830089,0.76587799999999995,null,"",1.1026342629930982E-2]
[2059,120,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},6.7349458413229799,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},6.5578929713412926,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},7.1333921649405978,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},6.7993083318727212,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},7.4289265151878237,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},8.4150082634722434,null,28508.442102088473,15122.11114939722,13386.330952691253,null,49619.324914071163,36216.724622540081,13402.600291531082,null,13397.177232815602,null,{"$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$3),\"\")","v":1},1,1.26669850013564E-6,0.43576389592828579,0.54166700000000001,null,"",4.0056240135942257E-3]
[2060,121,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},7.0716931333891289,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},6.8857876199083572,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},7.4900617731876284,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},7.1460730567982296,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},7.8003728409472153,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},8.835758676645856,null,29933.864207192899,15878.216706867082,14055.647500325817,null,52100.291159774722,38027.560853667092,14072.730306107631,null,14067.036094456378,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2061,122,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},7.425277790058586,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},7.2300770009037754,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},7.8645648618470103,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},7.510522782694939,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},8.1903914829945759,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},9.277546610478149,null,31430.557417552543,16672.127542210437,14758.429875342106,null,54705.305717763462,39928.938896350446,14776.366821413016,null,14770.387899179201,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2062,123,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},7.7965416795615159,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},7.5915808509489642,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},8.2577931049393616,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},7.8860489218296861,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},8.5999110571443058,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},9.741423941002056,null,33002.085288430171,17505.733919320963,15496.351369109208,null,57440.571003651639,41925.385841167961,15515.185162483678,null,15508.907294138166,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2063,124,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},8.1863687635395923,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},7.971159893496413,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0489999999999999},8.6706827601863292,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},8.2803513679211704,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.05},9.0299066100015217,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},10.228495138052159,null,34652.189552851683,18381.020615287009,16271.168937564675,null,60312.599553834225,44021.655133226363,16290.944420607862,null,16284.352658845077,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2064,125,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0489999999999999},8.5956872017165722,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},8.3617467282777369,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0489999999999999},9.0955462154354585,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},8.694368936317229,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},9.4814019405015983,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0489999999999999},10.739919894954767,null,36350.146840941416,19281.690625436069,17068.456215505346,null,63328.22953152594,46222.737889887678,17105.491641638262,null,17093.146623045377,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2065,126,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0489999999999999},9.0168758746006841,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.048},8.7714723179633456,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.048},9.5412279799917954,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0489999999999999},9.1290873831330916,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},9.9459906355861758,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0489999999999999},11.26617596980755,null,38131.304036147543,20226.493466082436,17904.810570065107,null,66431.312778570704,48487.652046492178,17943.660732078526,null,17930.710807574593,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2066,127,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},9.4587027924561173,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.048},9.1925029892255861,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.048},9.9992069230314016,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},9.5764126649066128,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},10.433344176729898,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.048},11.818218592328119,null,39961.606629882619,21197.365152454393,18764.241477428226,null,69686.447104720675,50863.546996770288,18822.900107950387,null,18803.347426638436,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2067,128,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0469999999999999},9.9127205264940113,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0469999999999999},9.633743132708414,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0469999999999999},10.479168855336908,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0469999999999999},10.03608047282213,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0469999999999999},10.934144697212934,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0469999999999999},12.385493084759869,null,41879.763748116988,22214.838679772201,19664.925068344786,null,73031.396565747273,53304.997252615263,19726.399313132009,null,19705.908103117086,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2068,129,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.046},10.378618391239229,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.046},10.086529059945709,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.046},10.971689791537742,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0469999999999999},10.507776255044769,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.046},11.448049497981941,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},12.967611259743581,null,43848.112644278488,23258.936097721493,20589.176546556995,null,76463.872204337385,55810.332123488173,20653.540080849212,null,20632.085783963586,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2069,130,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.046},10.856034837236233,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},10.550509396703212,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},11.476387521948478,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.046},11.001641739031873,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.046},11.97465977488911,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},13.564121377691785,null,45865.125825915296,24328.847158216682,21536.278667698614,null,79981.210325736902,58377.607401168629,21603.602924568273,null,21581.161730025909,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2070,131,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},11.355412439749101,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},11.025282319554856,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},11.99282496043616,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},11.50771725902734,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},12.52549412453401,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},14.188070961065609,null,47929.056488081485,25423.645280336434,22505.411207745052,null,83660.346000720805,61062.977341622391,22597.368659098414,null,22566.716481838797,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2071,132,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},11.866405999537809,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},11.521420023934825,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},12.532502083655785,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},12.02556453568357,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},13.08914136013804,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},14.82653415431356,null,50085.864030045152,26567.709317951569,23518.154712093583,null,87425.061570753242,63810.811321995388,23614.250248757853,null,23582.218723521553,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2072,133,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},12.388527863517472,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},12.028362504987957,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},13.08393217533664,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},12.56671493978933,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},13.665063579984114,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},15.478901657103357,null,52289.642047367131,27736.688527941438,24552.953519425693,null,91271.764279866387,66618.487020163186,24653.277259703202,null,24619.8363473565,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2073,134,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},12.933623089512242,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},12.545582092702437,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},13.646541258876114,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},13.119650397140061,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},14.266326377503416,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},16.159973330015905,null,54538.096655403911,28929.366134642918,25608.730520760993,null,95287.721908180509,69549.700449050375,25738.021459130134,null,25694.924910643545,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2074,135,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},13.489768882361268,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},13.085042122688641,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},14.233342533007786,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},13.683795364217083,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},14.879778411736062,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},16.854852183206589,null,{"$f":"IF(B56<65,D56*K56,D56*M56)","v":56883.234811586277},30173.32887843256,26709.905933153717,null,99385.093950232273,72540.337568359537,26844.756381872736,null,26799.806681801223,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$3),\"\")","v":""},"","","","",null,"",""]
[2075,136,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},14.069828944302802,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},13.647698933964252,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},14.84537626192712,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},14.272198564878417,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},15.519608883440712,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},17.579610827084469,null,59329.213908484482,31470.782020205159,27858.431888279323,null,103658.65299009225,75659.572083798979,27999.080906293268,null,27952.19836911868,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2076,137,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},14.674831588907821,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},14.234549988124714,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},15.483727441189984,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},14.885903103168188,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},16.186952065428663,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},18.335534092649102,null,61880.370106549315,32824.025647073977,29056.344459475338,null,108115.97506866622,78912.933683402342,29203.041385263874,null,29154.14289899078,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2077,138,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},15.305849347230856,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},14.846635637614076,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},16.149527721161153,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},15.525996936604418,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},16.882991004242093,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},19.123962058633012,null,64541.226021130933,34235.458749898156,30305.767271232777,null,112764.96199661885,82306.189831788637,30458.77216483021,null,30407.771043647379,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2078,139,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},15.964000869161781,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},15.485040970031481,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},16.843957413171083,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},16.193614804878408,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},17.608959617424503,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},19.94629242715423,null,67316.498740039562,35707.58347614378,31608.915263895782,null,117613.85536247346,85845.355994555546,31768.499367917917,null,31715.30519852422,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2079,140,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},16.650452906535737,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},16.150897731742834,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},17.568247581937438,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},16.889940241488176,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},18.366144880973756,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},20.803983001521861,null,70211.10818586126,37243.009565617962,32968.098620243298,null,122671.25114305982,89536.706302321429,33134.544840738396,null,33079.063322060763,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2080,141,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},17.366422381516774,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},16.845386334207774,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},18.323682227960745,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},17.616207671872168,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},19.155889110855625,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},21.698554270587298,null,73230.185837853292,38844.458976939524,34385.726860913768,null,127946.11494221137,93386.784673321235,34559.330268890131,null,34501.463044909367,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2081,142,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},18.113178543921993,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},17.569737946578709,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},19.111600563763055,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},18.373704601762668,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},19.979592342622414,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},22.631592104222552,null,76379.083828880975,40514.770712947917,35864.313115933059,null,133447.79788472643,97402.416414274048,36045.381470452383,null,35985.025955840458,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2082,143,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},18.892045221310639,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},18.325236678281591,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},19.933399388004865,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},19.163773899638461,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},20.838714813355178,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},23.604750564704119,null,79663.38443352285,42256.90585360468,37406.47857991817,null,139186.05319376968,101590.72032008783,37595.332873681851,null,37532.382071941603,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2083,144,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},19.704403165826996,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},19.113221855447698,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},20.790535561689072,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},19.987816177322912,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},21.734779550329449,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},24.619754838986395,null,83088.909964164326,44073.952805309673,39014.957158854653,null,145171.05348110176,105959.1212938516,39211.93218725016,null,39146.274501035085,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2084,145,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},20.551692501957554,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},19.935090395231949,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},21.684528590841701,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},20.847292272947797,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},22.669375070993613,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},25.678404297062809,null,86661.733092623399,45969.132775937986,40692.600316685413,null,151413.40878078912,110515.3635094872,40898.045271301919,null,40829.564304579602,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2085,146,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},21.435415279541726,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},20.792299282226921,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},22.616963320247894,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},21.743725840684551,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},23.644158199046338,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},26.782575681836509,null,{"$f":"IF(B67<65,D67*K67,D67*M67)","v":90388.187615606192},47945.805485303325,{"$f":"W67-X67","v":42442.382130302867},null,{"$f":"IF(B67<65,G67*Q67,G67*S67)","v":157924.18535836306},115267.52414039515,{"$f":"AA67-AB67","v":42656.661217967907},null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":42585.235569676515},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":""},""]
[{"$f":"1+A67","v":2086},{"$f":"1+B67","v":147},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},22.357138136562018,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},21.686368151362675,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},23.589492743018553,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},22.678706051833984,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},24.660857001605329,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},27.934226436155477,null,94274.879683077248,{"$f":"IF(B68<65,E68*K68,E68*O68)","v":50007.475121171366},44267.404561905882,null,164714.92532877266,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":120224.02767843213},44490.897650340528,null,44416.400699172606,null,{"$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,"",""]
[2087,148,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},{"$f":"K68*J68","v":23.318495076434182},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},{"$f":"M68*L68","v":22.618881981871269},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},{"$f":"O68*N68","v":24.603840930968349},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},{"$f":"Q68*P68","v":23.653890412062843},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},{"$f":"S68*R68","v":25.721273852674358},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},{"$f":"U68*T68","v":29.135398172910161},null,98328.699509449565,52157.796551381725,46170.90295806784,null,171797.66711790988,125393.66086860471,46404.006249305166,null,46326.305929237031,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,"",""]
[2088,149,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},24.321190364720849,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},23.591493907091731,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},25.661806090999988,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},24.671007699781544,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},26.827288628339353,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},30.388220294345295,null,102556.83358835588,54400.58180309114,48156.251785264736,null,179184.96680398,130785.58828595471,48399.378518025289,null,48318.337084194216,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2089,150,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},25.367001550403842,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},24.605928145096673,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},26.765263752912986,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},25.73186103087215,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},27.980862039357945,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},31.694913767002141,null,106966.77743265517,56739.806820624057,50226.970612031117,null,186889.92037655113,136409.36858225075,50480.55179430038,null,50396.025578814573,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2090,151,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},26.457782617071206,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},25.663983055335827,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},27.916170094288244,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},26.838331055199649,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},29.184039107050335,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},33.057795058983231,null,111566.34886225933,59179.618513910893,52386.730348348436,null,194926.18695274281,142274.97143128753,52651.215521455277,null,52563.054678703571,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2091,152,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},27.595467269605265,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},26.767534326715264,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},29.116565408342638,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},27.992379290573233,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},30.438952788653499,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},34.479280246519508,null,116363.70186333646,61724.342110009056,54639.359753327408,null,203308.01299171074,148392.79520283287,54915.217788877868,null,54823.266029887833,null,{"$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":""}]
[2092,153,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},28.782072362198289,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},27.91853830276402,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},30.368577720901367,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},29.196051600067879,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},31.747827758565595,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},35.961889297119846,null,121367.34104345994,64378.48882073944,56988.852222720496,null,212050.25755035429,154773.68539655468,57276.572153799614,null,57180.666469173011,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2093,154,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},30.019701473772813,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},29.119035449782871,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},31.674426562900123,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},30.451481818870796,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},33.112984352183915,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},37.508250536896,null,126586.1367083287,67146.763840031228,59439.372868297476,null,221168.41862501952,161428.95386860654,59739.464756412985,null,59639.435127347446,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2094,155,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},31.31054863714504,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},30.371153974123533,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},33.036426905104825,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},31.760895537082238,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},34.536842679327819,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},39.121105309982525,null,132029.34058678683,70034.074685152562,61995.265901634266,null,230678.66062589531,168370.39888495661,62308.261740938702,null,62203.930837823355,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2095,156,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},32.656902228542272,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},31.677113595010844,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},34.456993262024334,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},33.126614045176773,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},36.021926914538909,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},40.803312838311768,null,137706.60223201866,73045.539896614122,64661.062335404538,null,240597.84303280877,175610.32603700971,64987.516995799058,null,64878.699863849746,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2096,157,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},34.061149024369584,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},33.039229479596308,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},35.938643972291381,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},34.551058449119374,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},37.570869771864082,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},42.557855290359171,null,143627.98612799545,76186.498112168541,67441.488015826908,null,250943.55028321955,183161.57005660114,67781.980226618412,null,67668.483957995282,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2097,158,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},35.525778432417475,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},34.45991634721895,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},37.484005663099907,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},36.036753962431504,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},39.186417172054234,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},44.387843067844614,null,149803.98953149928,79462.517530991783,70341.472000507492,null,261734.12294539798,191037.51756903497,70696.605376363004,null,70578.228768189088,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2098,159,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},37.053386905011422,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},35.941692750149365,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},39.095817906613199,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},37.586334382816055,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},40.871433110452564,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},46.296520319761932,null,156245.56108135372,82879.405784824412,73366.155296529309,null,272988.69023205008,199252.13082450346,73736.559407546622,null,73613.092605221231,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2099,160,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},38.646682541926907,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},37.487185538405782,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},40.776938076597567,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},39.202546761277141,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},42.628904734202024,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},48.287270693511694,null,162964.12020785193,86443.220233571861,76520.899974280066,null,284727.20391202823,207819.9724499571,76907.231462071126,null,76778.455587245728,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2100,161,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},40.308489891229762,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},39.099134516557228,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},42.530346413891259,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},40.888256272012057,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},44.46194763777271,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},50.36362333333269,null,169971.57737678953,90160.278703615448,79811.298673174082,null,296970.47368024546,216756.23126530525,80214.242414940207,null,80079.92917749731,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2101,162,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},42.041754956552637,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},40.780397300769188,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},44.359151309688578,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},42.646451291708573,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},46.373811386196934,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},52.529259136665992,null,177280.35520399149,94037.170687870908,83243.184516120586,null,309740.20404849597,226076.74920971337,83663.454838782607,null,83523.366132129682,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2102,163,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},43.849550419684398,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},42.533954384702263,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},46.266594816005181,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},44.480248697252037,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},48.367885275803395,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},54.788017279542629,null,184903.4104777631,98080.769027449336,86822.641450313764,null,323059.03282258124,235798.04942573103,87260.983396850206,null,87114.870875811219,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2103,164,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},45.735081087730826,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},44.362914423244455,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},48.256058393093397,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},46.392899391233868,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},50.447704342662938,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},57.143902022562955,null,192854.2571283069,102298.24209562964,90556.015032677256,null,336950.57123395224,245937.36555103742,91013.20568291482,null,90860.810323471131,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2104,165,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},47.701689574503249,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},46.270519743443963,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},50.33106890399641,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},48.387794065056923,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},52.616955629397438,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},59.601089809533157,null,201146.9901848241,106697.06650574172,94449.923679082378,null,351439.44579701213,256512.67226973202,94926.773527280107,null,94767.825167380361,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2105,166,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},49.752862226206886,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},48.260152092412049,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},52.495304866868253,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},50.468469209854369,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},54.879484721461523,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},62.16393667134308,null,209796.31076277149,111285.0403654886,98511.270397282889,null,366551.34196628362,267542.71717733046,99008.624788953166,null,98842.84164957772,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2106,167,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},51.892235301933781,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},50.335338632385763,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},54.752602976143585,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},52.638613385878102,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},57.239302564484362,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},64.836985948210824,null,218817.55212557066,116070.2971012046,102747.25502436605,null,382313.04967083375,279047.05401595565,103265.99565487809,null,103093.08384050951,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2107,168,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},54.12360141991693,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},52.499758193578344,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},57.106964904117753,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},54.902073761470859,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},59.700592574757188,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},67.624976343983889,null,228226.70686697017,121061.31987655639,107165.38699041378,null,398752.51080667961,291046.07733864174,107706.43346803787,null,107526.08644565142,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2108,169,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},56.450916280973352,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},54.757247795902209,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},59.562564394994808,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},57.262862933214102,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},62.26771805547174,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},70.53285032677519,null,238040.45526224986,126266.95663124829,111773.49863100157,null,415898.86877136678,303561.05866420333,112337.81010716344,null,112149.70816281441,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2109,170,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},58.878305681055203,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},57.111809451126,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},62.123754663979582,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},59.725166039342305,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},64.945229931857014,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},73.56576289082652,null,248276.1948385266,131696.43576639198,116579.75907213462,null,433782.52012853546,316614.18418676406,117168.33594177139,null,116972.14561381537,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2110,171,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":4303.8252000000002},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},61.410072825340571,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},59.567617257524411,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},64.795076114530701,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},62.29334817903402,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},67.737874818926855,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},76.729090695132058,null,258952.07121658322,137359.38250434681,121592.68871223641,null,452435.16849406244,330228.59410679486,122206.57438726758,null,122001.94787520944,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2111,172,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4347.1953913663237},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2119.9046400000002},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":6679.2052408418058},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":4303.8252000000002},null,null,64.050705956830214,null,62.129024799597957,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},67.581264387455519,null,64.97196215073248,null,70.650603436140699,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},80.028441595022727,null,270087.01027889625,143265.83595203373,126821.17432686253,null,471889.88073930703,344428.423653387,127461.45708592003,null,127248.03163384339,null,{"$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},{"$f":"SUM(AO3:AO93)","v":23926.734105982978},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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","2020 Discount",2.2100000000000002E-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","2021 Discount",2.1600000000000001E-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$94,IF(ExFlg=0,2,10))))","v":4529.0565090732989},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":3943.2796087175539},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,{"$f":"AF3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V3, (1-V3)^2))","v":3.4947E-4},{"$f":"AG3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W3, (1-W3)^2))","v":1.2573E-4},null,null,0,{"$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$94,IF(ExFlg=0,2,10))))","v":4776.479331210212},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":4158.7013696582226},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.4947E-4,1.1682E-4,null,null,0,{"$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$94,IF(ExFlg=0,2,10))))","v":5037.8803700072167},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":4386.2934385453091},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.3165000000000001E-4,1.1682E-4,null,null,0,0,null,2,0.105,{"$f":"P5","v":0.105},null,2.2100000000000002E-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$94,IF(ExFlg=0,2,10))))","v":5314.0720355740132},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":4626.7631503100392},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.2274000000000002E-4,1.0791E-4,null,null,0,0,null,3,0.08,0.08,null,null,null,23,0.01,0.01,null,5194.5963202092016,8645.8499999999985,4307.9731380912835,8167.86,null,3.2600000000000001E-4,1.0900000000000001E-4,3.2600000000000001E-4,1.0900000000000001E-4]
[24,{"$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$94,IF(ExFlg=0,2,10))))","v":5605.9150354838166},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":4880.8598906678844},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.1383000000000002E-4,1.0791E-4,null,null,0,0,null,4,6.5000000000000002E-2,6.5000000000000002E-2,null,"Part %",null,24,0.01,0.01,null,5479.8778450477193,8645.8499999999985,4544.5622818136726,8167.86,null,3.1700000000000001E-4,1.0900000000000001E-4,3.1700000000000001E-4,1.0900000000000001E-4]
[25,{"$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$94,IF(ExFlg=0,2,10))))","v":5914.321296008141},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":5149.3776395277309},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.1383000000000002E-4,1.1682E-4,null,null,1E-4,1E-4,null,5,0.06,{"$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$94,IF(ExFlg=0,2,10))))","v":6240.2570622996063},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":5433.1576702043549},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.3165000000000001E-4,1.2573E-4,null,null,1E-4,1E-4,null,6,5.5E-2,5.5E-2,null,null,null,26,0.01,0.01,null,6099.9580276633496,8645.8499999999985,5058.8060243988402,8167.86,null,3.3500000000000001E-4,1.27E-4,3.3500000000000001E-4,1.27E-4]
[27,{"$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$94,IF(ExFlg=0,2,10))))","v":6453.7264125194342},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":5619.0174326018723},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.4947E-4,1.3464E-4,null,null,1E-4,1E-4,null,7,0.05,0.05,null,null,null,27,0.01,0.01,null,6308.6279692272092,8645.8499999999985,5231.8598068918736,8167.86,null,3.5300000000000002E-4,1.36E-4,3.5300000000000002E-4,1.36E-4]
[28,{"$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$94,IF(ExFlg=0,2,10))))","v":6674.8578400420201},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":5811.5482788640838},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.6728999999999999E-4,1.4354999999999999E-4,null,null,1E-4,1E-4,null,8,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,28,0.01,0.01,null,6524.7877224262174,8645.8499999999985,5411.1250268753101,8167.86,null,3.7100000000000002E-4,1.45E-4,3.7100000000000002E-4,1.45E-4]
[29,{"$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$94,IF(ExFlg=0,2,10))))","v":6903.9393456305424},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6011.0009604851184},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,3.8511000000000003E-4,1.5246000000000001E-4,null,null,1E-4,1E-4,null,9,0.04,0.04,null,null,null,29,0.01,0.01,null,6748.7188129330825,8645.8499999999985,5596.8351587384714,8167.86,null,3.8900000000000002E-4,1.54E-4,3.8900000000000002E-4,1.54E-4]
[30,{"$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$94,IF(ExFlg=0,2,10))))","v":7141.2702022117337},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6217.6360432107485},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,4.0293000000000002E-4,1.7028E-4,null,null,1E-4,1E-4,null,10,0.04,0.04,null,"% in UMP",null,30,0.01,0.01,null,6980.7137851532107,8645.8499999999985,5789.2328149075865,8167.86,null,4.0700000000000003E-4,1.7200000000000001E-4,4.0700000000000003E-4,1.7200000000000001E-4]
[31,{"$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$94,IF(ExFlg=0,2,10))))","v":7387.1614107446212},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6431.7243039462701},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,4.2965999999999995E-4,1.7919E-4,null,null,1E-4,1E-4,null,11,3.5000000000000003E-2,3.5000000000000003E-2,null,0.66666999999999998,null,31,0.01,0.01,null,7221.0766478442056,8645.8499999999985,5988.5701154062099,8167.86,null,4.3399999999999998E-4,1.8100000000000001E-4,4.3399999999999998E-4,1.8100000000000001E-4]
[32,{"$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$94,IF(ExFlg=0,2,10))))","v":7553.6676873549823},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6576.6950995119159},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,4.4747999999999999E-4,1.9701000000000001E-4,null,null,1E-4,1E-4,null,12,0.03,0.03,null,null,null,32,0.01,0.01,null,7383.8393815786731,8645.8499999999985,6123.5522341824171,8167.86,null,4.5199999999999998E-4,1.9900000000000001E-4,4.5199999999999998E-4,1.9900000000000001E-4]
[33,{"$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$94,IF(ExFlg=0,2,10))))","v":7726.5343658782485},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6727.2036598326249},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,4.7420999999999997E-4,2.1482999999999997E-4,null,null,1E-4,1E-4,null,13,0.03,0.03,null,"GSG",null,33,0.01,0.01,null,7552.8195169875362,8645.8499999999985,6263.6905585033746,8167.86,null,4.7899999999999999E-4,2.1699999999999999E-4,4.7899999999999999E-4,2.1699999999999999E-4]
[34,{"$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$94,IF(ExFlg=0,2,10))))","v":7906.0416957816433},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6883.4939876717954},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,5.0094000000000007E-4,2.3264999999999999E-4,null,null,1E-4,1E-4,null,14,0.03,0.03,null,3.5000000000000003E-2,null,34,0.01,0.01,null,7728.2910027191047,8645.8499999999985,6409.2122790240173,8167.86,null,5.0600000000000005E-4,2.3499999999999999E-4,5.0600000000000005E-4,2.3499999999999999E-4]
[35,{"$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$94,IF(ExFlg=0,2,10))))","v":8092.4825894174701},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7045.8211108948099},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,5.2865999999999992E-4,2.5047000000000003E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,15,0.03,0.03,null,null,null,35,0.01,0.01,null,7910.5401656084759,8645.8499999999985,6560.3548518573643,8167.86,null,5.3399999999999997E-4,2.5300000000000002E-4,5.3399999999999997E-4,2.5300000000000002E-4]
[36,{"$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$94,IF(ExFlg=0,2,10))))","v":8286.1631964889566},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7214.4515826350453},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,5.643E-4,2.7719999999999996E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,16,2.5000000000000001E-2,2.5000000000000001E-2,null,"Sens",null,36,0.01,0.01,null,8099.8662722277204,8645.8499999999985,6717.3664642784406,8167.86,null,5.6999999999999998E-4,2.7999999999999998E-4,5.6999999999999998E-4,2.7999999999999998E-4]
[37,{"$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$94,IF(ExFlg=0,2,10))))","v":8716.0634298492387},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7588.7495687014507},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,5.9993999999999998E-4,2.9501999999999995E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,17,0.02,0.01,null,0,null,37,0.01,0.01,null,8520.1011044469597,8645.8499999999985,7065.8748311931568,8167.86,null,6.0599999999999998E-4,2.9799999999999998E-4,6.0599999999999998E-4,2.9799999999999998E-4]
[38,{"$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$94,IF(ExFlg=0,2,10))))","v":9170.4728303905413},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7984.3867649002841},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,6.3557999999999996E-4,3.2274000000000002E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,18,0.02,0.02,null,null,null,38,0.01,0.01,null,8964.2940668529245,8645.8499999999985,7434.2521088457015,8167.86,null,6.4199999999999999E-4,3.2600000000000001E-4,6.4199999999999999E-4,3.2600000000000001E-4]
[39,{"$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$94,IF(ExFlg=0,2,10))))","v":9650.8843786805228},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":8402.6630532183681},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,6.8013000000000004E-4,3.4947E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,19,0.02,0.02,null,"ExFlg",null,39,0.01,0.01,null,9433.9045734902484,8645.8499999999985,7823.7086156595597,8167.86,null,6.87E-4,3.5300000000000002E-4,6.87E-4,3.5300000000000002E-4]
[40,{"$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$94,IF(ExFlg=0,2,10))))","v":10158.885778439786},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":8844.9607875248548},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,7.2566999999999998E-4,3.8511000000000003E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,20,0.02,0.02,null,0,null,40,0.01,0.01,null,9930.4846319059507,8645.8499999999985,8235.531459520349,8167.86,null,7.3300000000000004E-4,3.8900000000000002E-4,7.3300000000000004E-4,3.8900000000000002E-4]
[41,{"$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$94,IF(ExFlg=0,2,10))))","v":10696.165605927717},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":9312.7501476098751},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,7.7913000000000006E-4,4.1183999999999996E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,21,0.02,0.02,null,null,null,41,0.01,0.01,null,10455.684854279294,8645.8499999999985,8671.0895229142225,8167.86,null,7.8700000000000005E-4,4.1599999999999997E-4,7.8700000000000005E-4,4.1599999999999997E-4]
[42,{"$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$94,IF(ExFlg=0,2,10))))","v":10871.928322964612},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":9465.7801590694307},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,8.3258999999999991E-4,4.4747999999999999E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,22,1.4999999999999999E-2,1.4999999999999999E-2,null,"Married %",null,42,0.01,0.01,null,10627.495916876454,8645.8499999999985,8813.5755671037532,8167.86,null,8.4099999999999995E-4,4.5199999999999998E-4,8.4099999999999995E-4,4.5199999999999998E-4]
[43,{"$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$94,IF(ExFlg=0,2,10))))","v":11050.702457681531},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":9621.4320991786062},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,9.0386999999999998E-4,4.9203000000000007E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,23,1.4999999999999999E-2,1.4999999999999999E-2,null,0.45,null,43,0.01,0.01,null,10802.250691770803,8645.8499999999985,8958.5028856411591,8167.86,null,9.1299999999999997E-4,4.9700000000000005E-4,9.1299999999999997E-4,4.9700000000000005E-4]
[44,{"$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$94,IF(ExFlg=0,2,10))))","v":11232.541696775852},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":9779.7527109371531},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,9.7613999999999991E-4,5.3757000000000002E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,24,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,44,0.01,0.01,null,10980.001658627421,8645.8499999999985,9105.915000872581,8167.86,null,9.859999999999999E-4,5.4299999999999997E-4,9.859999999999999E-4,5.4299999999999997E-4]
[45,{"$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$94,IF(ExFlg=0,2,10))))","v":11417.50071807809},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":9940.7896002874149},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.0563300000000001E-3,5.8211999999999999E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,25,1.4999999999999999E-2,1.4999999999999999E-2,null,"Valuation Year",null,45,0.01,0.01,null,11160.802265960989,8645.8499999999985,9255.8562386288777,8167.86,null,1.067E-3,5.8799999999999998E-4,1.067E-3,5.8799999999999998E-4]
[46,{"$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$94,IF(ExFlg=0,2,10))))","v":11605.635209381673},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10104.591252508713},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.14642E-3,6.2666999999999996E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,26,0.01,0.01,null,2020,null,46,0.01,0.01,null,11344.706949542204,8645.8499999999985,9408.3717434904211,8167.86,null,1.158E-3,6.3299999999999999E-4,1.158E-3,6.3299999999999999E-4]
[47,{"$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$94,IF(ExFlg=0,2,10))))","v":11602.825036834567},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10102.144586326185},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.2444300000000001E-3,6.8013000000000004E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,27,0.01,0.01,null,null,null,47,0.01,0.01,null,11341.959957805051,8645.8499999999985,9406.0936557971927,8167.86,null,1.2570000000000001E-3,6.87E-4,1.2570000000000001E-3,6.87E-4]
[48,{"$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$94,IF(ExFlg=0,2,10))))","v":11604.648796601434},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10103.732511470298},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.3434299999999998E-3,7.4349000000000008E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,28,0.01,0.01,null,"Tool Year",null,48,0.01,0.01,null,11343.742714175401,8645.8499999999985,9407.5721708289548,8167.86,null,1.3569999999999999E-3,7.5100000000000004E-4,1.3569999999999999E-3,7.5100000000000004E-4]
[49,{"$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$94,IF(ExFlg=0,2,10))))","v":11611.133629464646},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10109.378658422207},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.45926E-3,8.0586000000000004E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,29,0.01,0.01,null,2021,null,49,0.01,0.01,null,11350.081749232304,8645.8499999999985,9412.8292908959083,8167.86,null,1.474E-3,8.1400000000000005E-4,1.474E-3,8.1400000000000005E-4]
[50,{"$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$94,IF(ExFlg=0,2,10))))","v":11622.308698860044},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10119.108418711818},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.5849899999999999E-3,8.6823E-4,null,null,1.5E-3,1.5E-3,null,30,0.01,0.01,null,null,null,50,0.01,0.01,null,11361.005570733183,8645.8499999999985,9421.8886580184517,8167.86,null,4.5490000000000001E-3,3.509E-3,1.601E-3,8.7699999999999996E-4]
[51,{"$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$94,IF(ExFlg=0,2,10))))","v":11638.205214092102},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10132.948965130347},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.7186399999999998E-3,9.4050000000000004E-4,null,null,1.5E-3,1.5E-3,null,31,0.01,0.01,null,null,null,51,0.01,0.01,null,11376.544686307041,8645.8499999999985,9434.7755727470631,8167.86,null,4.7660000000000003E-3,3.5179999999999999E-3,1.7359999999999999E-3,9.5E-4]
[52,{"$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$94,IF(ExFlg=0,2,10))))","v":11776.118039674064},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10253.02450671575},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,1.8532799999999999E-3,1.0117799999999999E-3,null,null,1.5E-3,1.5E-3,null,32,0.01,0.01,null,null,null,52,0.01,0.01,null,11511.356832525968,8645.8499999999985,9546.5777529941806,8167.86,null,4.9919999999999999E-3,3.5270000000000002E-3,1.872E-3,1.0219999999999999E-3]
[{"$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$94,IF(ExFlg=0,2,10))))","v":11916.132552842591},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10374.929909250561},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,2.0057400000000002E-3,1.09197E-3,null,null,1.5E-3,1.5E-3,null,{"$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$94,IF(ExFlg=0,2,10))))","v":12058.28511039007},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10498.696827238109},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0,0,2.1671099999999999E-3,1.18206E-3,null,null,1.5E-3,1.5E-3,null,34,0.01,0.01,null,null,null,54,0.01,0.01,null,11787.179971055788,8645.8499999999985,9775.3229303893004,8167.86,null,5.4720000000000003E-3,3.5720000000000001E-3,2.189E-3,1.194E-3]
[55,{"$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$94,IF(ExFlg=0,2,10))))","v":12202.612729211118},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10624.35748990811},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.01,0.08,2.3364000000000002E-3,1.2711599999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,35,0.01,0.01,null,null,null,55,0.01,0.01,null,11928.262687400898,8645.8499999999985,9892.3254095978682,8167.86,null,5.7340000000000004E-3,3.6180000000000001E-3,2.3600000000000001E-3,1.284E-3]
[56,{"$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$94,IF(ExFlg=0,2,10))))","v":12349.153098485265},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10751.944711823706},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.01,0.08,2.5155899999999998E-3,1.3790699999999998E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,36,0.01,0.01,null,null,null,56,0.01,0.01,null,12071.508405166438,8645.8499999999985,10011.121705608664,8167.86,null,6.0049999999999999E-3,3.6719999999999999E-3,2.5409999999999999E-3,1.3929999999999999E-3]
[57,{"$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$94,IF(ExFlg=0,2,10))))","v":12714.065499928431},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11069.660280963579},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.02,0.08,2.7125999999999999E-3,1.48599E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,37,0.01,0.01,null,null,null,57,0.01,0.01,null,12428.216519969141,8645.8499999999985,10306.946257880427,8167.86,null,6.2849999999999998E-3,3.7529999999999998E-3,2.7399999999999998E-3,1.5009999999999999E-3]
[58,{"$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$94,IF(ExFlg=0,2,10))))","v":13090.530849224902},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11397.434569911764},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.02,0.08,2.91852E-3,1.6028100000000001E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,38,0.01,0.01,null,null,null,58,0.01,0.01,null,12796.217838929524,8645.8499999999985,10612.136471053784,8167.86,null,6.5929999999999999E-3,3.8709999999999999E-3,2.9480000000000001E-3,1.619E-3]
[59,{"$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$94,IF(ExFlg=0,2,10))))","v":13478.936419440741},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11735.604762863488},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.04,0.1,3.13335E-3,1.73745E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,39,0.01,0.01,null,null,null,59,0.01,0.01,null,13175.890928094566,8645.8499999999985,10927.006296893378,8167.86,null,6.9280000000000001E-3,4.0150000000000003E-3,3.1649999999999998E-3,1.755E-3]
[60,{"$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$94,IF(ExFlg=0,2,10))))","v":13879.683026656397},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12084.51983541118},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.05,0.15,3.3659999999999996E-3,1.8800100000000001E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,40,0.01,0.01,null,null,null,60,0.01,0.01,null,13567.627592039491,8645.8499999999985,11251.880666118417,8167.86,null,7.3070000000000001E-3,4.2050000000000004E-3,3.3999999999999998E-3,1.8990000000000001E-3]
[61,{"$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$94,IF(ExFlg=0,2,10))))","v":14293.185517386128},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12444.540978922352},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.08,0.2,3.6174600000000003E-3,2.0502899999999998E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,41,0.01,0.01,null,null,null,61,0.01,0.01,null,13971.833350328572,8645.8499999999985,11587.095883540365,8167.86,null,7.7229999999999998E-3,4.4590000000000003E-3,3.6540000000000001E-3,2.0709999999999999E-3]
[62,{"$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$94,IF(ExFlg=0,2,10))))","v":14927.808762861188},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12997.083698687433},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.15,0.4,3.8857499999999994E-3,2.2294800000000003E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,42,0.01,0.01,null,null,null,62,0.01,0.01,null,14592.188428994321,8645.8499999999985,12101.567689653102,8167.86,null,8.2030000000000002E-3,4.7749999999999997E-3,3.9249999999999997E-3,2.2520000000000001E-3]
[63,{"$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$94,IF(ExFlg=0,2,10))))","v":15593.868383469147},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":13576.996895986578},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.2,0.3,4.1807700000000003E-3,2.4353999999999999E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,43,0.01,0.01,null,null,null,63,0.01,0.01,null,15243.27310212038,8645.8499999999985,12641.524111719345,8167.86,null,8.7539999999999996E-3,5.1549999999999999E-3,4.2230000000000002E-3,2.4599999999999999E-3]
[64,{"$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$94,IF(ExFlg=0,2,10))))","v":16293.048900719963},{"$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$94,IF(ExFlg=0,2,10))))","v":8844.7045499999986},{"$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$94,IF(ExFlg=0,6,14)) ))","v":14185.747220832727},{"$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$94,IF(ExFlg=0,6,14))))","v":8772.2816400000011},0.4,0.35,4.5035099999999996E-3,2.6680499999999999E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,44,0.01,0.01,null,null,null,64,0.01,0.01,null,15926.734018299085,8645.8499999999985,13208.330745654308,8167.86,null,9.4059999999999994E-3,5.6160000000000003E-3,4.5490000000000001E-3,2.6949999999999999E-3]
[65,{"$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$94,IF(ExFlg=0,4,12))))","v":3736.96389},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":5741.6214},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},0.35,0.45,{"$f":"AD48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V48, (1-V48)^2))","v":1.0072260000000001E-2},{"$f":"AE48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W48, (1-W48)^2))","v":6.1063200000000002E-3},null,null,2E-3,2E-3,null,45,0.01,0.01,null,null,null,65,0.01,0.01,null,3614.085,2046.24,5376.0499999999993,3877.32,null,1.0174000000000001E-2,6.1679999999999999E-3,4.9109999999999996E-3,2.957E-3]
[66,{"$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$94,IF(ExFlg=0,4,12))))","v":3805.9160678110002},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":5847.5622740999988},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},0.3,0.4,1.097712E-2,6.7419000000000003E-3,null,null,2E-3,2E-3,null,46,0.01,0.01,null,null,null,66,0.01,0.01,null,3680.7698915000001,2046.24,5475.245574999999,3877.32,null,1.1088000000000001E-2,6.8100000000000001E-3,5.3E-3,3.2560000000000002E-3]
[67,{"$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$94,IF(ExFlg=0,4,12))))","v":3876.1862770784983},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":5955.5282238878463},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},0.27,0.3,1.204236E-2,7.4853899999999998E-3,null,null,2E-3,2E-3,null,47,0.01,0.01,null,null,null,67,0.01,0.01,null,3748.7294749308494,2046.24,5576.3372882844997,3877.32,null,1.2163999999999999E-2,7.561E-3,5.7340000000000004E-3,3.581E-3]
[68,{"$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$94,IF(ExFlg=0,4,12))))","v":3947.8005215749536},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6065.5592025822225},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},0.25,0.3,1.328679E-2,8.3358000000000008E-3,null,null,2E-3,2E-3,null,48,0.01,0.01,null,null,null,68,0.01,0.01,null,3817.9888990086592,2046.24,5679.3625492342908,3877.32,null,1.3421000000000001E-2,8.4200000000000004E-3,6.2220000000000001E-3,3.9430000000000003E-3]
[69,{"$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$94,IF(ExFlg=0,4,12))))","v":4020.7853319248056},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6177.6959728778156},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},0.25,0.3,1.4701500000000001E-2,9.3030300000000003E-3,null,null,2E-3,2E-3,null,49,0.01,0.01,null,null,null,69,0.01,0.01,null,3888.5738219775681,2046.24,5784.3595251664938,3877.32,null,1.485E-2,9.3970000000000008E-3,6.7650000000000002E-3,4.3410000000000002E-3]
[70,{"$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$94,IF(ExFlg=0,4,12))))","v":4095.1677765073364},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6291.9801236968924},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,{"$f":"F53","v":1},1.631322E-2,1.0395E-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$94,IF(ExFlg=0,4,12))))","v":4170.9754725888442},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6408.4540872932012},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},{"$f":"F53","v":1},{"$f":"G53","v":1},1.811304E-2,1.159488E-2,null,null,2E-3,2E-3,null,null,null,null,null,null,null,71,0.01,0.01,null,4033.8254086932725,2046.24,6000.4251753681656,3877.32,null,1.8296E-2,1.1712E-2,8.0400000000000003E-3,5.2639999999999996E-3]
[72,{"$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$94,IF(ExFlg=0,4,12))))","v":4217.6314456059226},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6480.1381705957137},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,2.0127689999999997E-2,1.293732E-2,null,null,2E-3,2E-3,null,null,"Term for Ret Eligible",null,null,null,null,72,0.01,0.01,null,4078.9472394641421,2046.24,6067.5451035540391,3877.32,null,2.0330999999999998E-2,1.3068E-2,8.7819999999999999E-3,5.8060000000000004E-3]
[73,{"$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$94,IF(ExFlg=0,4,12))))","v":4264.8710533779804},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6552.7189731847293},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,2.2392809999999999E-2,1.443321E-2,null,null,2E-3,2E-3,null,"Age","Males & Females",null,null,null,null,73,0.01,0.01,null,4124.6335139052035,2046.24,6135.504656540008,3877.32,null,2.2619E-2,1.4579E-2,9.6139999999999993E-3,6.4029999999999998E-3]
[74,{"$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$94,IF(ExFlg=0,4,12))))","v":4312.7021889803164},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6626.2086222880198},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,2.4926219999999999E-2,1.6107299999999998E-2,null,null,2E-3,2E-3,null,55,1.4999999999999999E-2,null,null,null,null,74,0.01,0.01,null,4170.8918655515627,2046.24,6204.3151894082575,3877.32,null,2.5177999999999999E-2,1.627E-2,1.0527E-2,7.0540000000000004E-3]
[75,{"$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$94,IF(ExFlg=0,4,12))))","v":4361.1328573128558},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6700.6194169450491},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,2.777346E-2,1.7987309999999999E-2,null,null,2E-3,2E-3,null,56,1.4999999999999999E-2,null,null,null,null,75,0.01,0.01,null,4217.7300360859335,2046.24,6273.9882181133416,3877.32,null,2.8053999999999999E-2,1.8169000000000001E-2,1.1531E-2,7.7869999999999997E-3]
[76,{"$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$94,IF(ExFlg=0,4,12))))","v":4410.1711767247116},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6775.9638305030003},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,3.0979079999999999E-2,2.0108879999999999E-2,null,null,2E-3,2E-3,null,57,1.4999999999999999E-2,null,null,null,null,76,0.01,0.01,null,4265.1558769097792,2046.24,6344.5354218192879,3877.32,null,3.1292E-2,2.0312E-2,1.2643E-2,8.5830000000000004E-3]
[77,{"$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$94,IF(ExFlg=0,4,12))))","v":4425.5488496077014},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6799.5906923867515},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,3.4577730000000001E-2,2.2517550000000001E-2,null,null,2E-3,2E-3,null,58,1.4999999999999999E-2,null,null,null,null,77,0.01,0.01,null,4280.0279009745664,2046.24,6366.657951672988,3877.32,null,3.4927E-2,2.2745000000000001E-2,1.3864E-2,9.469E-3]
[78,{"$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$94,IF(ExFlg=0,4,12))))","v":4440.9913991257063},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6823.3172332568365},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,3.8624850000000002E-2,2.523015E-2,null,null,2E-3,2E-3,null,59,1.4999999999999999E-2,null,null,null,null,78,0.01,0.01,null,4294.9626684001023,2046.24,6388.8738139108955,3877.32,null,3.9015000000000001E-2,2.5485000000000001E-2,1.5212E-2,1.0446E-2]
[79,{"$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$94,IF(ExFlg=0,4,12))))","v":4456.4991280407858},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6847.1439182886079},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,4.3172910000000002E-2,2.830212E-2,null,null,2E-3,2E-3,null,60,1.4999999999999999E-2,null,null,null,null,79,0.01,0.01,null,4309.960471993023,2046.24,6411.1834440904568,3877.32,null,4.3609000000000002E-2,2.8587999999999999E-2,1.6704E-2,1.1521999999999999E-2]
[80,{"$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$94,IF(ExFlg=0,4,12))))","v":4472.0723405898971},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6871.071214923496},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,4.8267449999999996E-2,3.1776029999999997E-2,null,null,0,0,null,61,1.4999999999999999E-2,null,null,null,null,80,0.01,0.01,null,4325.0216059863606,2046.24,6433.5872798909131,3877.32,null,4.8755E-2,3.2097000000000001E-2,1.8332000000000001E-2,1.2707E-2]
[81,{"$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$94,IF(ExFlg=0,4,12))))","v":4487.711342492189},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6895.0995928802358},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,5.397975E-2,3.5715239999999995E-2,null,null,0,0,null,62,1.4999999999999999E-2,null,null,null,null,81,0.01,0.01,null,4340.1463660466043,2046.24,6456.0857611238162,3877.32,null,5.4524999999999997E-2,3.6075999999999997E-2,5.4524999999999997E-2,3.6075999999999997E-2]
[82,{"$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$94,IF(ExFlg=0,4,12))))","v":4467.3620808681762},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6863.8341698373379},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,6.0354359999999996E-2,4.0183110000000001E-2,null,null,0,0,null,63,5.0000000000000001E-3,null,null,null,null,82,0.01,0.01,null,4320.466229079474,2046.24,6426.8110204469449,3877.32,null,6.0963999999999997E-2,4.0589E-2,6.0963999999999997E-2,4.0589E-2]
[83,{"$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$94,IF(ExFlg=0,4,12))))","v":4447.1053711628319},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6832.7109472885313},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,6.7463549999999997E-2,4.5295470000000004E-2,null,null,0,0,null,64,5.0000000000000001E-3,null,null,null,null,83,0.01,0.01,null,4300.8756007377488,2046.24,6397.6694263001227,3877.32,null,6.8144999999999997E-2,4.5753000000000002E-2,6.8144999999999997E-2,4.5753000000000002E-2]
[84,{"$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$94,IF(ExFlg=0,4,12))))","v":4426.9407911624585},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6801.7292765276552},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,{"$f":"AD67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V67, (1-V67)^2))","v":7.533405E-2},{"$f":"AE67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W67, (1-W67)^2))","v":5.1168150000000003E-2},null,null,0,0,null,65,0,null,null,null,null,84,0.01,0.01,null,4281.3740726909655,2046.24,6368.6603712805754,3877.32,null,7.6094999999999996E-2,5.1685000000000002E-2,7.6094999999999996E-2,5.1685000000000002E-2]
[{"$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$94,IF(ExFlg=0,4,12))))","v":4406.8679205852277},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6770.8885118167491},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,8.4027239999999989E-2,5.7955590000000001E-2,null,null,0,{"$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$94,IF(ExFlg=0,4,12))))","v":4386.8863410723188},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6740.1880103724461},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,9.3685242199999991E-2,6.5889174799999992E-2,null,null,0,0,null,67,0,null,null,null,null,86,9.9000000000000008E-3,{"$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$94,IF(ExFlg=0,4,12))))","v":4366.9956361790973},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6709.6271323524015},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.1043855424,7.5073652699999993E-2,null,null,0,0,null,68,0,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,4223.4000349894559,2046.24,6282.4224085696642,3877.32,null,0.105408,7.5809000000000001E-2,0.105408,7.5809000000000001E-2]
[88,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.1159679168,8.5363566399999993E-2,null,null,0,0,null,69,0,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.117092,8.6191000000000004E-2,0.117092,8.6191000000000004E-2]
[89,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.1287096486,9.6919313399999998E-2,null,null,0,0,null,70,0,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.12993099999999999,9.7838999999999995E-2,0.12993099999999999,9.7838999999999995E-2]
[90,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.14239628309999999,0.1093891312,null,null,0,0,null,71,0,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.143733,0.110416,0.143733,0.110416]
[91,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.15699225059999999,0.12270017430000001,null,null,0,0,null,72,0,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.15843399999999999,0.12382700000000001,0.15843399999999999,0.12382700000000001]
[92,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.17194147299999998,0.13641610500000001,null,null,0,0,null,73,0,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.17350299999999999,0.137655,0.17350299999999999,0.137655]
[93,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.1875122424,0.1507833264,null,null,0,0,null,74,0,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.18917700000000001,0.15212200000000001,0.18917700000000001,0.15212200000000001]
[94,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.20327201279999998,0.16550249149999999,null,null,0,0,null,75,0,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.20505599999999999,0.16695499999999999,0.20505599999999999,0.16695499999999999]
[95,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.21968268900000001,0.18101914650000003,null,null,0,0,null,76,0,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.22156600000000001,0.18257100000000001,0.22156600000000001,0.18257100000000001]
[96,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.2370918732,0.1977074918,null,null,0,0,null,77,0,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.23902799999999999,0.199322,0.23902799999999999,0.199322]
[97,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.25510048399999996,0.21532116159999998,null,null,0,0,null,78,0,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.25707999999999998,0.21699199999999999,0.25707999999999998,0.21699199999999999]
[98,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.27403861280000003,0.23418563520000002,null,null,0,0,null,79,0,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.27602599999999999,0.23588400000000001,0.27602599999999999,0.23588400000000001]
[99,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.29328997359999998,0.25379835519999999,null,null,0,0,null,80,0,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.295298,0.25553599999999999,0.295298,0.25553599999999999]
[100,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.31300387200000002,0.27428725440000001,null,null,0,0,null,81,0,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.31502000000000002,0.27605400000000002,0.31502000000000002,0.27605400000000002]
[101,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.332981054,0.29540288399999998,null,null,0,0,null,82,0,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.33499099999999998,0.29718600000000001,0.33499099999999998,0.29718600000000001]
[102,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.35321755950000006,0.31706847900000001,null,null,0,0,null,83,0,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.35517100000000001,0.31882199999999999,0.35517100000000001,0.31882199999999999]
[103,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.3728298209,0.33842020950000001,null,null,0,0,null,84,0,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.37474099999999999,0.34015499999999999,0.37474099999999999,0.34015499999999999]
[104,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.39204767469999996,0.35960288529999995,null,null,0,0,null,85,0,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.393899,0.36130099999999998,0.393899,0.36130099999999998]
[105,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.4107511425,0.38045199150000003,null,null,0,0,null,86,0,null,null,null,null,105,4.3E-3,4.3E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.41252499999999998,0.38209500000000002,0.41252499999999998,0.38209500000000002]
[106,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.4293183672,0.40124943600000001,null,null,0,0,null,87,0,null,null,null,null,106,3.8E-3,3.8E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.43095600000000001,0.40278000000000003,0.43095600000000001,0.40278000000000003]
[107,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.44673591600000001,0.42098875499999999,null,null,0,0,null,88,0,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.44825999999999999,0.42242499999999999,0.44825999999999999,0.42242499999999999]
[108,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.46338964799999999,0.43998606999999995,null,null,0,0,null,89,0,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.46478399999999997,0.44130999999999998,0.46478399999999997,0.44130999999999998]
[109,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.47924770779999998,0.45814072899999997,null,null,0,0,null,90,0,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.48049700000000001,0.45933499999999999,0.48049700000000001,0.45933499999999999]
[110,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.48857084210000001,0.4759164722,null,null,0,0,null,91,0,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.48959900000000001,0.47691800000000001,0.48959900000000001,0.47691800000000001]
[111,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.49072933949999997,0.49072933949999997,null,null,0,0,null,92,0,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.49156499999999997,0.49156499999999997,0.49156499999999997,0.49156499999999997]
[112,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.49289640060000001,0.49289640060000001,null,null,0,0,null,93,0,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.49353799999999998,0.49353799999999998,0.49353799999999998,0.49353799999999998]
[113,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.49507203380000003,0.49507203380000003,null,null,0,0,null,94,0,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.49551800000000001,0.49551800000000001,0.49551800000000001,0.49551800000000001]
[114,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.49780479840000003,0.49780479840000003,null,null,0,0,null,95,0,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.498004,0.498004,0.498004,0.498004]
[115,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.5,0.5,null,null,0,0,null,96,0,null,null,null,null,115,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[116,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.5,0.5,null,null,0,0,null,97,0,null,null,null,null,116,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[117,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.5,0.5,null,null,0,0,null,98,0,null,null,null,null,117,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[118,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.5,0.5,null,null,0,0,null,99,0,null,null,null,null,118,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[119,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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$94,IF(ExFlg=0,21,25))))","v":4303.8252000000002},1,1,0.5,0.5,null,null,0,0,null,100,0,null,null,null,null,119,0,0,null,4204.2508620564058,2046.24,6253.9374914249111,3877.32,null,0.5,0.5,0.5,0.5]
[120,{"$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$94,IF(ExFlg=0,4,12))))","v":4347.1953913663237},{"$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$94,IF(ExFlg=0,19,23))))","v":2119.9046400000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6679.2052408418058},{"$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":4303.8252000000002},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]