{"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","Trends","Lookups"],"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":[[50,4,50,5],[52,4,52,5],[50,6,53,7],[54,4,54,5],[55,4,55,5],[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],[70,2,70,7],[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],[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],[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],[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],[56,4,56,5],[57,4,57,5],[58,4,58,5],[59,4,59,5],[44,6,46,7],[47,6,49,7],[55,6,55,7],[54,6,54,7],[44,4,44,5],[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]]}
[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 2025 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,"https://leg.wa.gov/studies-audits-and-reports/actuarial-reporting/other-postemployment-benefits-opeb/"]
[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,{"$f":"\"As of June 30, \"&ToolYear","v":"As of June 30, 2025"},{"$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,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY25 Tool?"}]
[null,null,"Actuarial Valuation Date",null,{"$f":"'GASB Results'!E36:F36","v":"6/30/2025"},null,"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Actuarial Measurement Date",null,{"$f":"'GASB Results'!E37:F37","v":"6/30/2025"}]
[null,null,"Actuarial Cost Method",null,{"$f":"'GASB Results'!E38:F38","v":"Entry Age"}]
[null,null,"Amortization Method",null,{"$f":"'GASB Results'!E39:F39","v":"Recognized Immediately"},null,"- Updated healthcare trend rates, \n    medical cost and premium\n   assumptions consistent with our \n   2024 PEBB OPEB Report  ↓"]
[null,null,"Asset Valuation Method",null,{"$f":"'GASB Results'!E40:F40","v":"N/A (No Assets)"}]
[null,null,"Assumptions"]
[null,null,"Discount Rate1",null,null,null,"- Updated tool to reflect House Bill 1008 \n    (Chapter 164, Laws of 2023) which \n    provided eligible members a deferred  \n    option for joining PEBB  ↑"]
[null,null,"Beginning of Measurement Year",null,{"$f":"'GASB Results'!E43:F43","v":3.9300000000000002E-2}]
[null,null,"End of Measurement Year",null,{"$f":"'GASB Results'!E44:F44","v":5.1999999999999998E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"'GASB Results'!E45:F45","v":"3.25% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,{"$f":"'GASB Results'!E46:F46","v":"Initial rate ranges from about (4.5%)-9.5%, reaching an ultimate rate of approximately 3.8% in 2080."},null,"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[null,null,"Mortality Rates",null,null,null,"- New discount rate as of June 30, 2025  ↓"]
[null,null,"   Base Mortality Table",null,{"$f":"'GASB Results'!E48:F48","v":"PubG.H-2010 (General)"}]
[null,null,"   Age Setback",null,{"$f":"'GASB Results'!E49:F49","v":"0 years"}]
[null,null,"   Mortality Improvements",null,{"$f":"'GASB Results'!E50:F50","v":"MP-2017 Long-Term Rates"}]
[null,null,"   Projection Period",null,{"$f":"'GASB Results'!E51:F51","v":"Generational"}]
[null,null,"Inflation Rate",null,{"$f":"'GASB Results'!E52:F52","v":2.4E-2}]
[null,null,"Post-Retirement Participation %",null,{"$f":"'GASB Results'!E53:F53","v":0.6}]
[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 2024 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 \n2024 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, 2025."]
[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":[[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],[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],[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]]}
[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 2025"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist employers covering employees under Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board (GASB) Statement No. 75. Please review the following explanation and directions below, along with the Additional Disclosures and Certification Letter, before proceeding."]
[]
[null,null,"Requirements to Use this Tool"]
[null,null,"(1) Employers must be non-state entities. State employers and employers outside the state of Washington\n      are not eligible to use this Tool."]
[null,null,"(2) Current employees must be covered under PEBB health insurance.\n       Please see the Law Enforcement Officers' and Fire Fighters' Retirement System Plan 1 OPEB AMM\n       Online Tool for reporting LEOFF 1 healthcare obligations associated with these members."]
[null,null,"(3) Employers must have less than 100 total members. This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros. For Excel versions 2010 or greater, there should be a tan strip across the top of the\n      screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and payroll of covered current employees. The WA Health Care\n      Authority can assist with providing member information on participating retirees. Please see the\n      Additional Disclosures for further guidance."]
[null,null,"(3) Group your member information by status and age divisions according to the Data Inputs table below. \n      Important note, do not include covered spouses in the retiree count and member statistics. "]
[null,null,"(4) Calculate average age for each age division of current employees and retirees. "]
[null,null,"(5) Copy your data into the Data Inputs table below. There has been an effort by OSA to screen unreasonable\n      inputs into the Tool. However, the ultimate responsibility of the accuracy of the inputs, and in effect the\n      results, falls on the user of the Tool. "]
[null,null,"(6) Enter your ending Total OPEB Liability from the prior year reporting (if available). This will serve as the\n      beginning Total OPEB Liability for this year. The Tool will estimate a beginning OPEB liability if you did not\n      report OPEB liabilities last year. "]
[null,null,"(7) Press the Calculate button. Please print the entire workbook for your records (5 pages). "]
[]
[null,null,"Data Inputs"]
[null,null,"Current Employees (Actives)"]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40.98,51,62]
[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":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[[56,2,56,5],[20,5,22,6],[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],[58,1,58,7],[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],[29,2,29,6],[10,2,10,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[10,5,13,6],[14,5,16,6],[11,2,11,3],[17,5,17,6],[19,5,19,6],[2,5,2,6],[3,5,3,6],[5,5,6,6],[7,5,9,6],[2,2,2,4],[3,2,3,4],[4,5,4,6],[8,2,8,3],[7,2,7,3],[4,2,4,3],[5,2,5,3],[6,2,6,3]]}
[null,"PEBB - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \" & ToolYear","v":"Measurement Date of June 30, 2025"}]
[null,null,"Total OPEB Liability (TOL)",null,null,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY25 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,{"$f":"E12-E6-E7-E10-E9","v":0},"- Updated healthcare trend rates, \n    medical cost and premium\n   assumptions consistent with our \n   2024 PEBB OPEB Report  ↓"]
[null,null,"Changes in Benefit Terms",null,{"$f":"156785800*(SUM('Intro and Data Inputs'!D24:G24)/142475)","v":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$94,16,FALSE),0))","v":0}]
[null,null,"Other",null,0,"- Updated tool to reflect House Bill 1008 \n    (Chapter 164, Laws of 2023) which \n    provided eligible members a deferred  \n    option for joining PEBB  ↑"]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0}]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E31>0, 'Intro and Data Inputs'!E31, ROUND((Log!L6-E10*(1+Lookups!S1)^0.5)/(1+Lookups!S1)-E6-E9/(1+Lookups!S1),0))","v":0}]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0},"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[]
[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"},"- New discount rate as of June 30, 2025  ↓"]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" &  ToolYear","v":"OPEB Expense for Fiscal Year Ending June 30, 2025"}]
[null,null,null,"Service Cost ",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A*","*See Additional Disclosures tab for \n  more details and guidance."]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"E37","v":"6/30/2025"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"\"6/30/\"&Lookups!S32","v":"6/30/2025"}]
[null,null,"Actuarial Cost Method",null,"Entry Age"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate1"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!S1","v":3.9300000000000002E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!S2","v":5.1999999999999998E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"GSG*100&\"% + Service-Based Increases\"","v":"3.25% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,"Initial rate ranges from about (4.5%)-9.5%, reaching an ultimate rate of approximately 3.8% in 2080."]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,"PubG.H-2010 (General)"]
[null,null,"   Age Setback",null,"0 years"]
[null,null,"   Mortality Improvements",null,"MP-2017 Long-Term Rates"]
[null,null,"   Projection Period",null,"Generational"]
[null,null,"Inflation Rate3",null,2.4E-2]
[null,null,"Post-Retirement Participation Percentage",null,{"$f":"Lookups!S8","v":0.6}]
[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,\n please see our 2024 PEBB OPEB Actuarial Valuation Report."]
[null,null,"3Based on the Consumer Price Index (CPI): Urban Wage Earners & Clerical Workers, U.S. City Average,\n WA - All Items."]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":3,"n_rows":60,"n_cols":4,"rows_kept":60,"cut":false,"hidden":false,"merged":[[60,1,60,3],[0,1,0,3],[37,2,38,2],[39,2,40,2]]}
[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,{"$f":"\"We assume the inputs you provide are as of the measurement date of 6/30/\" &ToolYear& \". If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance.\"","v":"We assume the inputs you provide are as of the measurement date of 6/30/2025. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance."}]
[]
[null,null,"The WA Health Care Authority can assist with providing member information on participating retirees. Information can be requested through the FUZE system. An eLearning video on this topic can be accessed at:"]
[null,null,"SAO - OPEB for BARS Cash Basis Governments"]
[]
[null,null,"Unless readily identifiable by the user of this tool, we inherently assume that there are no inactive members entitled to but not currently receiving a benefit. In other words, certain members who stopped working may be eligible to join PEBB as a retiree at a later date."]
[]
[null,null,"GAAP-basis only - Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$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 6/30/2025 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 12/31/2025 reporting date, your estimated transactions subsequent to the measurement date would be $0 x 6 = $0. Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be $0 x 12 = $0. Other methods of determining these liabilities may also be reasonable."}]
[]
[null,null,"PEBB OPEB valuation from OSA relied upon for purposes of this AMM Online Tool."]
[null,null,"2024 PEBB OPEB Actuarial Valuation Report (AVR)"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ We blended cost and premium assumptions for the PEBB medical plans used in this Tool."]
[null,null,"▪ Assumed 3/4 of members select a Uniform Medical Plan (UMP) plan, 1/4 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 40/60 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 rates of decrement (retirement, disability, termination, and mortality) are consistent with the most \n   recent PEBB OPEB valuation as of the publication of this Tool. For model simplicity, we made the following changes:"]
[null,null,"▪ Based on an average expected retirement age of 65, we applied active mortality rates for ages less than 65 and\n   retiree mortality rates for ages 65+."]
[]
[null,null,"▪ We assume members will not terminate once retirement eligible. Modeling these members as normal retirements \n  approximates impacts from members terminating and defering participation in PEBB."]
[]
[]
[null,null,"◊ Each cohort is assumed to be a 50/50 male/female split."]
[]
[null,null,"◊ We assume a 45% likelihood that current (and future) retirees cover a spouse. "]
[null,null,"▪ We further assume that eligible spouses are the same age as the primary member."]
[]
[null,null,"◊ We selected the age-based cohorts for this AMM Online Tool based upon the overall distribution of state \n   employees and retirees that participate in PEBB."]
[]
[null,null,"◊ We did not include dental benefits when calculating the Total OPEB Liability."]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for the purposes of this AMM. We performed internal testing on the Total OPEB Liability to ensure a reasonable relationship between the 2024 PEBB OPEB Report and this tool. We will continue to monitor the relationship in future tool updates and may adjust our assumptions and methods. "]
[]
[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,{"$f":"MAX(B2-35,1)","v":27}]
["Year",62,null,"Costs","Prem",null,"Costs","Prem",null,"Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum","Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum",null,"Costs","Prem","Net",null,"Costs","Prem","Net",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Mort - M","Mort - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality",null,"Interest","Pay Timing",null,"Age","Net","Imp 55","Imp 56","Imp 57","Imp 58","Imp 59","Imp 60","Imp 61","Imp 62","Imp 63","Imp 64",null,"Exp 55","Exp 56","Exp 57","Exp 58","Exp 59","Exp 60","Exp 61","Exp 62","Exp 63","Exp 64","Exp 65","Exp 66","Exp 67","Exp 68","Exp 69","Exp 70",null,"Estimated MS"]
[{"$f":"ToolYear - MS","v":1998},{"$f":"B2-MS","v":35},null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":10184.207074999998},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":7938.7651200000009},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,K4/J3,K2*J2))","v":0.3527445759225829},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,M4/L3,M2*L2))","v":0.37957999911589257},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,O4/N3,O2*N2))","v":0.37882159751925715},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,Q4/P3,Q2*P2))","v":0.35909130598179601},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,S4/R3,S2*R2))","v":0.39748471605532132},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,U4/T3,U2*T2))","v":0.40383431215844146},null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":3592.4238057786429},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":4099.1504634456496},{"$f":"W3-X3","v":-506.72665766700675},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":2850.7415348235299},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":3911.6419233991087},{"$f":"AA3-AB3","v":-1060.9003885755787},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":-922.35695584843575},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$2),\"\")","v":6.6619643690693281E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,9)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,3))^(B3-$B$2),\"\")","v":3.1556673327170505E-4},{"$f":"IF(AP3<>\"\",PCTMALE*AP3+(1-PCTMALE)*AQ3,\"\")","v":4.9088158508931888E-4},{"$f":"IF(B3<71,SUM(AI3,AL3,AO3,AR3),\"\")","v":0.2606908815850893},{"$f":"IF(B3<71,IF(B3=$B$2,1, IF(B3<$B$2, AT4/(1-AS3), AT2*(1-AS2))),\"\")","v":4.7193695650549188},{"$f":"IF(B3<71,IF(B3=$B$2,1,IF(B3<$B$2,AU4*(1+IntRt),AU2/(1+IntRt))),\"\")","v":2.8314248330503653},null,{"$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":""}]
[{"$f":"1+A3","v":1999},36,null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":10409.13255},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":8114.1033600000001},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B4>=$B$2,Sens,0)","v":1.038},0.36614886980764105,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B4>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,M5/L4,M3*L3))","v":0.39400403908229653},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B4>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,O5/N4,O3*N3))","v":0.39321681822498894},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B4>=$B$2,Sens,0)","v":1.038},0.37273677560910429,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B4>=$B$2,Sens,0)","v":1.038},0.41258913526542357,{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B4>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,U5/T4,U3*T3))","v":0.41918001602046223},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":3811.2921188604287},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":4254.9181810565842},-443.62606219615554,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":3024.4247233653991},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":4060.2843164882752},{"$f":"AA4-AB4","v":-1035.859593122876},null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":-887.80121039119592},null,{"$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$2),\"\")","v":7.0324630892438849E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,9)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,3))^(B4-$B$2),\"\")","v":3.4583776435221297E-4},5.245420366383007E-4,{"$f":"IF(B4<71,SUM(AI4,AL4,AO4,AR4),\"\")","v":0.15072454203663829},{"$f":"IF(B4<71,IF(B4=$B$2,1, IF(B4<$B$2, AT5/(1-AS4), AT3*(1-AS3))),\"\")","v":3.4890729526149129},2.7243575801504529,null,{"$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$3),\"\")","v":""},""]
[2000,37,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":10642.622549999998},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":8296.11024},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B5>=$B$2,Sens,0)","v":1.038},0.38006252686033143,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B5>=$B$2,Sens,0)","v":1.038},0.40897619256742379,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B5>=$B$2,Sens,0)","v":1.038},0.40815905731753854,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B5>=$B$2,Sens,0)","v":1.038},0.38690077308225024,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B5>=$B$2,Sens,0)","v":1.038},0.42826752240550969,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B5>=$B$2,Sens,0)","v":1.038},0.43510885662923982,null,{"$f":"IF(B5<65,D5*K5,D5*M5)","v":4044.8620187737433},4416.605071936734,-371.74305316299069,null,3209.7714654315723,4214.5751205148299,{"$f":"AA5-AB5","v":-1004.8036550832576},null,{"$f":"(1-PctUMP)*Y5+PctUMP*AC5","v":-846.53850460319086},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$2),\"\")","v":7.4076134968200041E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,9)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,3))^(B5-$B$2),\"\")","v":3.6528953154421666E-4},5.5302544061310856E-4,0.10575302544061312,2.9631840296996086,2.6213389590594183,null,{"$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$3),\"\")","v":""},""]
[2001,38,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":11221.220875000001},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":8747.1383999999998},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B6>=$B$2,Sens,0)","v":1.038},0.39450490288102402,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B6>=$B$2,Sens,0)","v":1.038},0.42451728788498588,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B6>=$B$2,Sens,0)","v":1.038},0.42366910149560505,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B6>=$B$2,Sens,0)","v":1.038},0.40160300245937575,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B6>=$B$2,Sens,0)","v":1.038},0.44454168825691909,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B6>=$B$2,Sens,0)","v":1.038},0.45164299318115092,null,{"$f":"IF(B6<65,D6*K6,D6*M6)","v":4426.8266514983943},4584.4360646703299,-157.60941317193556,null,3512.8770443676999,4374.7289750943928,-861.8519307266929,null,-685.79130133800356,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$2),\"\")","v":7.7745576499356755E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,9)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,3))^(B6-$B$2),\"\")","v":3.9439814334357639E-4},5.8592695416857191E-4,8.0785926954168585E-2,2.6498183536215674,2.5222158751654176,null,{"$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$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Employees - Default Ages"]
[2002,39,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":11833.730075000001},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":9224.6035200000006},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B7>=$B$2,Sens,0)","v":1.038},0.40949608919050295,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B7>=$B$2,Sens,0)","v":1.038},0.44064894482461536,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B7>=$B$2,Sens,0)","v":1.038},0.43976852735243804,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B7>=$B$2,Sens,0)","v":1.038},0.41686391655283206,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B7>=$B$2,Sens,0)","v":1.038},0.46143427241068202,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B7>=$B$2,Sens,0)","v":1.038},0.4688054269220347,null,4845.8661862485378,4758.6446351278028,{"$f":"W7-X7","v":87.221551120735057},null,3845.4043519942411,4540.9686761479807,-695.56432415373956,null,-499.86785533512091,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$2),\"\")","v":8.2332187495428991E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,9)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,3))^(B7-$B$2),\"\")","v":4.228880539537944E-4},6.2310496445404221E-4,6.5823104964454052E-2,2.4357503216640799,2.4268410229629729,null,{"$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$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[2003,40,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":12482.247475},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":9730.13184},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,K9/J8,K7*J7))","v":0.42505694057974208},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,M9/L8,M7*L7))","v":0.45739360472795076},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B8>=$B$2,Sens,0)","v":1.038},0.45647973139183068,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,Q9/P8,Q7*P7))","v":0.43270474538183967},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,S9/R8,S7*R7))","v":0.47896877476228794},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B8>=$B$2,Sens,0)","v":1.038},0.48662003314507202,null,{"$f":"IF(B8<65,D8*K8,D8*M8)","v":5305.6659232827105},4939.47313126266,366.19279202005055,null,4210.2742203589314,4713.5254858416038,-503.25126548267235,null,-285.89025110699163,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$2),\"\")","v":8.6942789995173031E-4},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,9)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,3))^(B8-$B$2),\"\")","v":4.6188357184935672E-4},6.6565573590054354E-4,6.086565573590054E-2,2.2754216725739824,2.3350726671442059,null,{"$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},{"$f":"ROUND((56+47)/2,0)","v":52},60]
[2004,41,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":13169.015525000001},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":10265.481599999999},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,K10/J9,K8*J8))","v":0.44120910432177229},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,M10/L9,M8*L8))","v":0.4747745617076129},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B9>=$B$2,Sens,0)","v":1.038},0.47382596118472026,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,Q10/P9,Q8*P8))","v":0.44914752570634958},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,S10/R9,S8*R8))","v":0.49716958820325491},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B9>=$B$2,Sens,0)","v":1.038},0.50511159440458475,null,{"$f":"IF(B9<65,D9*K9,D9*M9)","v":5810.2895445847644},5127.173110250641,683.11643433412337,null,4610.7156608240584,4892.6394543035849,-281.92379347952647,null,-40.663736526114008,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$2),\"\")","v":9.2431053613618332E-4},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,9)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,3))^(B9-$B$2),\"\")","v":4.8905319372284835E-4},7.0668186492951583E-4,5.5906681864929517E-2,{"$f":"IF(B9<71,IF(B9=$B$2,1, IF(B9<$B$2, AT10/(1-AS9), AT8*(1-AS8))),\"\")","v":2.1369266403970872},2.2467744319678689,null,{"$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$3),\"\")","v":""},""]
[2005,42,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":13896.409974999999},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":10832.49552},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B10>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B10=$B$2,1,IF(B10<$B$2,K11/J10,K9*J9))","v":0.45797505028599966},{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B10>=$B$2,Sens,0)","v":1.038},0.49281599505250218,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B10>=$B$2,Sens,0)","v":1.038},0.49183134770973963,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B10>=$B$2,Sens,0)","v":1.038},0.4662151316831909,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B10>=$B$2,Sens,0)","v":1.038},0.51606203255497862,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B10>=$B$2,Sens,0)","v":1.038},0.52430583499195904,null,6364.2090570954915,5322.0056884401656,1042.2033686553259,null,5050.2733253143761,5078.5597535671213,-28.286428252745281,null,239.33602097427251,null,{"$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$2),\"\")","v":9.7800857680695186E-4},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,9)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,3))^(B10-$B$2),\"\")","v":5.2531648803739734E-4},7.5166253242217465E-4,5.0951662532422178E-2,2.0174581625437145,2.1618150985931579,null,{"$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$3),\"\")","v":""},""]
[2006,43,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":14122.498599999997},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":11008.736639999999},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B11>=$B$2,Sens,0)","v":1.038},0.47537810219686766,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B11>=$B$2,Sens,0)","v":1.038},0.51154300286449728,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B11>=$B$2,Sens,0)","v":1.038},0.51052093892270978,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B11>=$B$2,Sens,0)","v":1.038},0.48393130668715217,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B11>=$B$2,Sens,0)","v":1.038},0.53567238979206777,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B11>=$B$2,Sens,0)","v":1.038},0.54422945672165346,null,6713.5265827459189,5524.2419046008918,1189.2846781450271,null,5327.4723071699291,5271.5450242026718,{"$f":"AA11-AB11","v":55.92728296725727},null,339.26663176169973,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$2),\"\")","v":1.0509113696053217E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,9)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,3))^(B11-$B$2),\"\")","v":5.7278863702547747E-4},8.1185000331539963E-4,4.6011850003315397E-2,1.9146653150725066,2.0800684100771272,"Age",{"$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$3),\"\")","v":""},""]
[2007,44,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":14352.417449999999},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":11187.96096},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B12>=$B$2,Sens,0)","v":1.038},0.49344247008034864,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B12>=$B$2,Sens,0)","v":1.038},0.53098163697334821,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B12>=$B$2,Sens,0)","v":1.038},0.5299207346017728,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B12>=$B$2,Sens,0)","v":1.038},0.50232069634126397,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B12>=$B$2,Sens,0)","v":1.038},0.55602794060416638,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B12>=$B$2,Sens,0)","v":1.038},0.56491017607707628,null,7082.0923181522985,5734.1630969757261,1347.9292211765724,null,5619.9443400660766,5471.8637351223733,148.08060494370329,null,448.04275900192056,null,{"$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$2),\"\")","v":1.1234446252520835E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,9)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,3))^(B12-$B$2),\"\")","v":6.1807249182295194E-4},8.7075855853751779E-4,4.1070758558537521E-2,1.8265680217888398,2.0014128837459131,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,8)*(1-VLOOKUP(BD12,Lookups!U:W,2))^(BD12-$B$2),\"\")","v":2.4079105666140054E-3},{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,9)*(1-VLOOKUP(BD12,Lookups!U:W,3))^(BD12-$B$2),\"\")","v":1.3107020905168427E-3},1.859306328565424E-3,{"$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":0.98184899999999997},null,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,$B$3:$AE$93,30),\"\")","v":1963.9232645376164},{"$f":"IF(BE12<>\"\",BE12*BA12*BB12*AZ12,\"\")","v":1928.2760933629941},null,null,null,null,null,null,null,null,null,null,0]
[2008,45,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":14586.228875000001},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":11370.226559999999},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B13>=$B$2,Sens,0)","v":1.038},0.51219328394340191,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B13>=$B$2,Sens,0)","v":1.038},0.55115893917833547,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B13>=$B$2,Sens,0)","v":1.038},0.5500577225166402,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B13>=$B$2,Sens,0)","v":1.038},0.52140888280223208,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B13>=$B$2,Sens,0)","v":1.038},0.57715700234712475,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B13>=$B$2,Sens,0)","v":1.038},0.58637676276800521,null,7470.9684678363228,5952.0612946608035,1518.9071731755193,null,5928.5371278578659,5679.7945570570246,248.74257080084135,null,566.28372139451085,null,{"$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$2),\"\")","v":1.2038177755803081E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,9)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,3))^(B13-$B$2),\"\")","v":6.6356784702719415E-4},9.3369281130375114E-4,4.1433692811303754E-2,1.7515494875752049,1.9257316306609384,56,{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,8)*(1-VLOOKUP(BD13,Lookups!U:W,2))^(BD13-$B$2),\"\")","v":2.5667986749773886E-3},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,9)*(1-VLOOKUP(BD13,Lookups!U:W,3))^(BD13-$B$2),\"\")","v":1.4069547837442628E-3},1.9868767293608255E-3,0.99814069367143454,0.96218608678918516,0.981792,null,{"$f":"1+BD12","v":56},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,$B$3:$AE$93,30),\"\")","v":2201.0663535378794},{"$f":"IF(BE13<>\"\",BE13*BA13*BB13*AZ13,\"\")","v":2075.4078670467838},{"$f":"IF(BE13<>\"\",BE13*AZ13/$AZ$13*BA13/$BA$13*BB13,\"\")","v":2160.9893373726618},null,null,null,null,null,null,null,null,null,0,0]
[2009,46,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":14824.009199999999},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":11555.575680000002},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B14>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B14=$B$2,1,IF(B14<$B$2,K15/J14,K13*J13))","v":0.53165662873325126},{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B14>=$B$2,Sens,0)","v":1.038},0.57210297886711226,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B14>=$B$2,Sens,0)","v":1.038},0.57095991597227258,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B14>=$B$2,Sens,0)","v":1.038},0.54122242034871693,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B14>=$B$2,Sens,0)","v":1.038},0.59908896843631554,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B14>=$B$2,Sens,0)","v":1.038},0.60865907975318945,null,7881.2827555826998,6178.2396238579149,1703.0431317247849,null,6254.1366380523714,5895.6267502251922,358.50988782717923,null,694.64319880158064,null,{"$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$2),\"\")","v":1.2929355246642431E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,9)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,3))^(B14-$B$2),\"\")","v":7.0692877607541368E-4},9.9993215036982839E-4,3.6499932150369833E-2,1.6789763241632174,1.8529121819118046,57,{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,8)*(1-VLOOKUP(BD14,Lookups!U:W,2))^(BD14-$B$2),\"\")","v":2.7399655761634902E-3},{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,9)*(1-VLOOKUP(BD14,Lookups!U:W,3))^(BD14-$B$2),\"\")","v":1.5011513528980823E-3},2.1205584645307861E-3,{"$f":"IF(AY13=\"\",1,AZ13*(1-AY13))","v":0.99615751115455076},0.92580206561068534,0.98173299999999997,null,{"$f":"1+BD13","v":57},2456.7503171700478,{"$f":"IF(BE14<>\"\",BE14*BA14*BB14*AZ14,\"\")","v":2224.3369167845949},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$13*BA14/$BA$13*BB14,\"\")","v":2316.0596219266117},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$14*BA14/$BA$14*BB14,\"\")","v":2411.8728591263025},null,null,null,null,null,null,null,null,0,0,0]
[2010,47,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":15065.81755},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":11744.066400000002},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B15>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B15=$B$2,1,IF(B15<$B$2,K16/J15,K14*J14))","v":0.55185958062511486},{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B15>=$B$2,Sens,0)","v":1.038},0.59384289206406249,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B15>=$B$2,Sens,0)","v":1.038},0.592656392779219,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B15>=$B$2,Sens,0)","v":1.038},0.56178887232196817,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B15>=$B$2,Sens,0)","v":1.038},0.62185434923689553,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B15>=$B$2,Sens,0)","v":1.038},0.63178812478381063,null,8314.2157549174954,6413.012729564517,1901.2030253529783,null,6597.6858193303169,6119.660566733749,478.02525259656795,null,833.81969578567055,null,{"$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$2),\"\")","v":1.3905102991514946E-3},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,9)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,3))^(B15-$B$2),\"\")","v":7.5971589192051845E-4},1.0751130955360066E-3,3.1575113095536005E-2,1.6176938022491827,1.7828463214777299,58,{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,8)*(1-VLOOKUP(BD15,Lookups!U:W,2))^(BD15-$B$2),\"\")","v":2.9186879508275288E-3},{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,9)*(1-VLOOKUP(BD15,Lookups!U:W,3))^(BD15-$B$2),\"\")","v":1.6025987865596072E-3},2.260643368693568E-3,0.99404510091226606,0.89079386665128979,0.98167199999999999,null,58,2876.4368847133587,{"$f":"IF(BE15<>\"\",BE15*BA15*BB15*AZ15,\"\")","v":2500.3716171881856},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$13*BA15/$BA$13*BB15,\"\")","v":2603.4768827881221},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$14*BA15/$BA$14*BB15,\"\")","v":2711.1803053394756},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$15*BA15/$BA$15*BB15,\"\")","v":2823.7175494903322},null,null,null,null,null,null,null,0,0,0,0]
[2011,48,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":15172.139349999998},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":11826.94656},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B16>=$B$2,Sens,0)","v":1.038},0.57283024468886923,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B16>=$B$2,Sens,0)","v":1.038},0.61640892196249686,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B16>=$B$2,Sens,0)","v":1.038},0.61517733570482935,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B16>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B16=$B$2,1,IF(B16<$B$2,Q17/P16,Q15*P15))","v":0.58313684947020294},{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B16>=$B$2,Sens,0)","v":1.038},0.64548481450789763,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B16>=$B$2,Sens,0)","v":1.038},0.65579607352559544,null,8691.0602963141191,6656.7072132879684,2034.3530830261507,null,6896.7283558508543,6352.2076682696315,544.52068758122277,null,916.97878644245475,null,{"$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$2),\"\")","v":1.4848647107586533E-3},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,9)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,3))^(B16-$B$2),\"\")","v":8.2163273711204077E-4},1.1532487239353469E-3,3.1653248723935344E-2,1.5666149374892171,1.7154299254091505,59,{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,8)*(1-VLOOKUP(BD16,Lookups!U:W,2))^(BD16-$B$2),\"\")","v":3.1027446178961333E-3},{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,9)*(1-VLOOKUP(BD16,Lookups!U:W,3))^(BD16-$B$2),\"\")","v":1.7192123252729313E-3},2.4109784715845321E-3,0.99179791944670637,0.85710946468901172,0.98160499999999995,null,59,3334.3261923589521,2782.3023952811504,2897.0333518608795,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$14*BA16/$BA$14*BB16,\"\")","v":3016.8809331102602},3142.1073761745047,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$16*BA16/$BA$16*BB16,\"\")","v":3272.9912620505088},null,null,null,null,null,null,0,0,0,0,0]
[2012,49,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":15286.877324999999},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":11916.38976},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B17>=$B$2,Sens,0)","v":1.038},0.59459779398704626,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B17>=$B$2,Sens,0)","v":1.038},0.63983246099707181,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B17>=$B$2,Sens,0)","v":1.038},0.63855407446161294,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B17>=$B$2,Sens,0)","v":1.038},0.60529604975007067,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B17>=$B$2,Sens,0)","v":1.038},0.67001323745919772,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B17>=$B$2,Sens,0)","v":1.038},0.68071632431956808,null,9089.5435343955978,6909.6620873929114,2179.8814470026864,null,7212.9436490101925,6593.5915596638779,619.35208934631464,null,1009.4844287604076,null,{"$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$2),\"\")","v":1.5975001888947895E-3},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,9)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,3))^(B17-$B$2),\"\")","v":8.8223527381054063E-4},1.239867731352665E-3,3.1739867731352664E-2,1.5170264852182385,1.6505628070904943,60,{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,8)*(1-VLOOKUP(BD17,Lookups!U:W,2))^(BD17-$B$2),\"\")","v":3.2989898989898986E-3},{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,9)*(1-VLOOKUP(BD17,Lookups!U:W,3))^(BD17-$B$2),\"\")","v":1.8424242424242424E-3},2.5707070707070706E-3,0.98940671601475805,0.82469880177909349,0.98153500000000005,null,60,3833.4019749518316,{"$f":"IF(BE17<>\"\",BE17*BA17*BB17*AZ17,\"\")","v":3070.1554839288319},3196.7563437480471,3329.0031870216058,3467.1853815805621,3611.6103300195423,{"$f":"IF(BE17<>\"\",BE17*AZ17/$AZ$17*BA17/$BA$17*BB17,\"\")","v":3762.6182074843464},null,null,null,null,null,0,0,0,0,0,0]
[2013,50,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":15410.267975000001},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":12012.570240000001},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B18>=$B$2,Sens,0)","v":1.038},0.61719251015855403,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B18>=$B$2,Sens,0)","v":1.038},0.66414609451496054,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B18>=$B$2,Sens,0)","v":1.038},0.66281912929115427,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B18>=$B$2,Sens,0)","v":1.038},0.62829729964057335,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B18>=$B$2,Sens,0)","v":1.038},0.69547374048264721,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B18>=$B$2,Sens,0)","v":1.038},0.70658354464371165,null,9511.101973706227,7172.2292467138423,2338.8727269923847,null,7547.4654435347147,6844.1480389311046,703.31740460361016,null,1112.2062352008038,null,{"$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$2),\"\")","v":1.7177865378636896E-3},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,9)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,3))^(B18-$B$2),\"\")","v":9.4154359650135903E-4},1.3296650671825244E-3,3.2829665067182524E-2,1.4688762652324527,1.5881485683541754,61,{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,8)*(1-VLOOKUP(BD18,Lookups!U:W,2))^(BD18-$B$2),\"\")","v":3.5100000000000001E-3},{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,9)*(1-VLOOKUP(BD18,Lookups!U:W,3))^(BD18-$B$2),\"\")","v":1.9890000000000003E-3},2.7495000000000002E-3,0.98686324117409385,0.79351371286355588,0.981456,null,61,4376.8705000000009,3363.9221802856823,3502.6367967337419,3647.5376304828519,3798.9417374183699,3957.1859338389318,{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$17*BA18/$BA$17*BB18,\"\")","v":4122.6429444238356},{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$18*BA18/$BA$18*BB18,\"\")","v":4295.7058134480012},null,null,null,null,0,0,0,0,0,0,0]
[2014,51,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":15542.5435},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":12115.68864},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B19>=$B$2,Sens,0)","v":1.038},0.64064582554457905,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B19>=$B$2,Sens,0)","v":1.038},0.68938364610652902,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B19>=$B$2,Sens,0)","v":1.038},0.68800625620421818,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B19>=$B$2,Sens,0)","v":1.038},0.65217259702691521,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B19>=$B$2,Sens,0)","v":1.038},0.72190174262098783,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B19>=$B$2,Sens,0)","v":1.038},0.73343371934017276,null,9957.2656116200305,7444.7739580889674,2512.4916535310631,null,7901.5201251182943,7104.2256644104873,797.29446070780705,null,1226.0937589136211,null,{"$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$2),\"\")","v":1.844353228676897E-3},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,9)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,3))^(B19-$B$2),\"\")","v":1.0084233480535552E-3},1.426388288365226E-3,2.7926388288365227E-2,1.4206535494197374,1.5280944562245506,62,{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,8)*(1-VLOOKUP(BD19,Lookups!U:W,2))^(BD19-$B$2),\"\")","v":3.7323E-3},{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,9)*(1-VLOOKUP(BD19,Lookups!U:W,3))^(BD19-$B$2),\"\")","v":2.1413700000000001E-3},2.9368350000000001E-3,0.98414986069248567,0.7635078541937419,0.98137300000000005,null,62,5088.5553400000026,3752.3500973217369,3907.0819182833679,4068.7142713761205,4237.6008225347296,4414.1172798175994,{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$17*BA19/$BA$17*BB19,\"\")","v":4598.6794059599179},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$18*BA19/$BA$18*BB19,\"\")","v":4791.7256295709685},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$19*BA19/$BA$19*BB19,\"\")","v":4993.770819681823},null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"1+A19","v":2015},52,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":15683.961899999998},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":12225.92448},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B20>=$B$2,Sens,0)","v":1.038},0.66499036691527302,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B20>=$B$2,Sens,0)","v":1.038},0.71558022465857718,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B20>=$B$2,Sens,0)","v":1.038},0.71415049393997854,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B20>=$B$2,Sens,0)","v":1.038},0.67695515571393805,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B20>=$B$2,Sens,0)","v":1.038},0.74933400884058543,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B20>=$B$2,Sens,0)","v":1.038},0.76130420067509941,null,{"$f":"IF(B20<65,D20*K20,D20*M20)","v":10429.683578566162},7727.6753684963478,2702.0082100698146,null,8276.4026101052477,7374.1862396580873,902.21637044716044,null,1352.164330352824,null,{"$f":"IF(B20<71,IF(B20-35<30,VLOOKUP(B20,Lookups!A:G,6),VLOOKUP(B20,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B20<55,B20-35<20),VLOOKUP(B20-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B20,Lookups!$O$57:$P$122,2))","v":0.02},0.02,0.02,{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,8)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,2))^(B20-$B$2),\"\")","v":1.9682168070200537E-3},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,9)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,3))^(B20-$B$2),\"\")","v":1.074966020296826E-3},1.5215914136584398E-3,2.3021591413658442E-2,1.3809798267753977,1.4703112250789481,63,{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,8)*(1-VLOOKUP(BD20,Lookups!U:W,2))^(BD20-$B$2),\"\")","v":3.9762656999999995E-3},{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,9)*(1-VLOOKUP(BD20,Lookups!U:W,3))^(BD20-$B$2),\"\")","v":2.3159763000000001E-3},3.146121E-3,{"$f":"IF(AY19=\"\",1,AZ19*(1-AY19))","v":0.98125957493635885},0.73463663445948424,0.98128099999999996,null,63,6128.9768844000018,4335.4867428718044,4514.2647729277896,4701.0157172367881,4896.1482034405963,5100.0963267766374,{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$17*BA20/$BA$17*BB20,\"\")","v":5313.3404618847617},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$18*BA20/$BA$18*BB20,\"\")","v":5536.3871716852555},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$19*BA20/$BA$19*BB20,\"\")","v":5769.8313387985127},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$20*BA20/$BA$20*BB20,\"\")","v":6014.2485661009177},null,null,0,0,0,0,0,0,0,0,0]
[2016,53,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":15918.823599999998},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":12409.003200000001},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B21>=$B$2,Sens,0)","v":1.038},0.69026000085805339,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B21>=$B$2,Sens,0)","v":1.038},0.74277227319560313,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B21>=$B$2,Sens,0)","v":1.038},0.7412882127096978,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B21>=$B$2,Sens,0)","v":1.038},0.70267945163106771,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B21>=$B$2,Sens,0)","v":1.038},0.77780870117652767,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B21>=$B$2,Sens,0)","v":1.038},0.79023376030075321,null,10988.1271917952,8021.3270324992091,2966.8001592959909,null,8719.5515638641646,7654.4053167650945,1065.14624709907,null,1540.5597251483002,null,{"$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$2),\"\")","v":2.108925699330598E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,9)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,3))^(B21-$B$2),\"\")","v":1.1487467838080339E-3},1.628836241569316E-3,2.3128836241569316E-2,{"$f":"IF(B21<71,IF(B21=$B$2,1, IF(B21<$B$2, AT22/(1-AS21), AT20*(1-AS20))),\"\")","v":1.3491874734528697},1.4147130040209259,64,{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,8)*(1-VLOOKUP(BD21,Lookups!U:W,2))^(BD21-$B$2),\"\")","v":4.2402066299999999E-3},{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,9)*(1-VLOOKUP(BD21,Lookups!U:W,3))^(BD21-$B$2),\"\")","v":2.5121041109999998E-3},3.3761553705000001E-3,{"$f":"IF(AY20=\"\",1,AZ20*(1-AY20))","v":0.97817241358120044},0.70685714852254822,0.98118000000000005,null,64,7305.1880060765598,4955.9526641531329,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$13*BA21/$BA$13*BB21,\"\")","v":5160.3162124455503},5373.7937052560164,5596.8522502866508,5829.9880675874701,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$17*BA21/$BA$17*BB21,\"\")","v":6073.7502798100604},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$18*BA21/$BA$18*BB21,\"\")","v":6328.7179457783186},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$19*BA21/$BA$19*BB21,\"\")","v":6595.5710837421539},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$20*BA21/$BA$20*BB21,\"\")","v":6874.9676730192105},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$21*BA21/$BA$21*BB21,\"\")","v":7167.7043678021982},null,0,0,0,0,0,0,0,0,0,0]
[2017,54,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":16158.321774999999},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":12595.693440000001},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B22>=$B$2,Sens,0)","v":1.038},0.71648988089065946,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B22>=$B$2,Sens,0)","v":1.038},0.77099761957703605,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B22>=$B$2,Sens,0)","v":1.038},0.76945716479266635,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B22>=$B$2,Sens,0)","v":1.038},0.72938127079304826,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B22>=$B$2,Sens,0)","v":1.038},0.80736543182123577,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B22>=$B$2,Sens,0)","v":1.038},0.8202626431921819,null,11577.274043962698,8326.1374597341801,3251.1365842285177,null,9187.0628877868621,7945.2727188021681,1241.790168984694,null,1744.1267727956499,null,{"$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$2),\"\")","v":2.2552066812913606E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,9)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,3))^(B22-$B$2),\"\")","v":1.2306004107712609E-3},1.7429035460313107E-3,2.3242903546031313E-2,1.3179823373202015,1.3612171692686674,65,{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,8)*(1-VLOOKUP(BD22,Lookups!U:W,2))^(BD22-$B$2),\"\")","v":9.3879048057299991E-3},{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,9)*(1-VLOOKUP(BD22,Lookups!U:W,3))^(BD22-$B$2),\"\")","v":5.6915313592499992E-3},7.5397180824899991E-3,0.97486995153381339,0.68012811365587256,0.97934399999999999,null,65,1217.6840593378367,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$12*$BA22/$BA$12*$BB22,\"\")","v":790.69191694976416},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$13*$BA22/$BA$13*$BB22,\"\")","v":823.29687036725181},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$14*$BA22/$BA$14*$BB22,\"\")","v":857.35589785491266},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$15*$BA22/$BA$15*$BB22,\"\")","v":892.94352358790297},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$16*$BA22/$BA$16*$BB22,\"\")","v":930.13891643831755},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$17*$BA22/$BA$17*$BB22,\"\")","v":969.02968556456574},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$18*$BA22/$BA$18*$BB22,\"\")","v":1009.708216258139},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$19*$BA22/$BA$19*$BB22,\"\")","v":1052.2830012690729},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$20*$BA22/$BA$20*$BB22,\"\")","v":1096.8590171706396},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$21*$BA22/$BA$21*$BB22,\"\")","v":1143.5633652637325},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$22*$BA22/$BA$22*$BB22,\"\")","v":1192.5315774081544}]
[2018,55,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":16402.559624999998},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":12786.08496},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B23>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,K24/J23,K22*J22))","v":0.74371649636450454},{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B23>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,M24/L23,M22*L22))","v":0.80029552912096347},{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B23>=$B$2,Sens,0)","v":1.038},0.79869653705478771,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B23>=$B$2,Sens,0)","v":1.038},0.75709775908318411,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B23>=$B$2,Sens,0)","v":1.038},0.8380453182304427,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B23>=$B$2,Sens,0)","v":1.038},0.85143262363348482,null,12198.85417571488,8642.5306832040787,3556.3234925108009,null,9680.3162706632047,8247.1930821166497,1433.123188546555,null,1963.9232645376164,null,{"$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$122,2))","v":0},0,0,{"$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$2),\"\")","v":2.4079105666140054E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,9)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,3))^(B23-$B$2),\"\")","v":1.3107020905168427E-3},1.859306328565424E-3,1.1859306328565425E-2,1.2873486009784951,1.309744221368871,66,{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,8)*(1-VLOOKUP(BD23,Lookups!U:W,2))^(BD23-$B$2),\"\")","v":1.0128995021484899E-2},{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,9)*(1-VLOOKUP(BD23,Lookups!U:W,3))^(BD23-$B$2),\"\")","v":6.2213769064457993E-3},8.17518596396535E-3,0.96751970693215772,0.65440980819385419,0.97906300000000002,null,66,1379.7486609621019,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$12*$BA23/$BA$12*$BB23,\"\")","v":855.30348022106898},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$13*$BA23/$BA$13*$BB23,\"\")","v":890.57275455234401},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$14*$BA23/$BA$14*$BB23,\"\")","v":927.41492293509259},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$15*$BA23/$BA$15*$BB23,\"\")","v":965.91059930377514},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$16*$BA23/$BA$16*$BB23,\"\")","v":1006.1454218322199},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$17*$BA23/$BA$17*$BB23,\"\")","v":1048.2141586804146},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$18*$BA23/$BA$18*$BB23,\"\")","v":1092.2167444241909},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$19*$BA23/$BA$19*$BB23,\"\")","v":1138.2705373224294},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$20*$BA23/$BA$20*$BB23,\"\")","v":1186.4890921320923},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$21*$BA23/$BA$21*$BB23,\"\")","v":1237.0098962647296},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$22*$BA23/$BA$22*$BB23,\"\")","v":1289.9795565957693},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$23*$BA23/$BA$23*$BB23,\"\")","v":1350.8608632475384}]
[2019,56,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":16651.644649999998},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":12980.251679999999},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B24>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B24=$B$2,1,IF(B24<$B$2,K25/J24,K23*J23))","v":0.77197772322635572},{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B24>=$B$2,Sens,0)","v":1.038},0.8307067592275601,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B24>=$B$2,Sens,0)","v":1.038},0.82904700546286969,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B24>=$B$2,Sens,0)","v":1.038},0.78586747392834511,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B24>=$B$2,Sens,0)","v":1.038},0.86989104032319953,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B24>=$B$2,Sens,0)","v":1.038},0.88378706333155732,null,{"$f":"IF(B24<65,D24*K24,D24*M24)","v":12854.698724881326},8970.9468491658336,3883.7518757154921,null,10200.757598715758,8560.5864192370827,1640.1711794786752,null,2201.0663535378794,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$122,2))","v":0},0,0,{"$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$2),\"\")","v":2.5667986749773886E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,9)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,3))^(B24-$B$2),\"\")","v":1.4069547837442628E-3},1.9868767293608255E-3,1.1986876729360826E-2,1.2720815395678409,1.2602176670536622,67,{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,8)*(1-VLOOKUP(BD24,Lookups!U:W,2))^(BD24-$B$2),\"\")","v":1.1001195545750683E-2},{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,9)*(1-VLOOKUP(BD24,Lookups!U:W,3))^(BD24-$B$2),\"\")","v":6.8379703250994626E-3},8.919582935425073E-3,0.95961005340418604,0.62966401250250581,0.97873500000000002,null,67,1554.671814336632,null,null,null,null,null,null,null,null,null,null,null,919.40636490960696,957.31898429651278,996.92238226166023,1038.3032145549173,1081.5535377198587,1126.7752225561469,1174.0756934894016,1223.5811044903314,1275.4135209646433,1329.7207346660218,{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$22*$BA24/$BA$22*$BB24,\"\")","v":1386.6603402933367},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$23*$BA24/$BA$23*$BB24,\"\")","v":1452.1045506047253},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$24*$BA24/$BA$24*$BB24,\"\")","v":1521.6117182047635}]
[2020,57,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":16905.68435},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":13178.27808},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B25>=$B$2,Sens,0)","v":1.038},0.80131287670895723,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B25>=$B$2,Sens,0)","v":1.038},0.86227361607820741,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B25>=$B$2,Sens,0)","v":1.038},0.86055079167045878,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B25>=$B$2,Sens,0)","v":1.038},0.81573043793762223,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B25>=$B$2,Sens,0)","v":1.038},0.90294689985548116,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B25>=$B$2,Sens,0)","v":1.038},0.91737097173815652,null,13546.742559232098,9311.8428294341356,4234.8997297979622,null,10749.922549462168,8885.8887031680915,1864.0338462940763,null,2456.7503171700478,null,{"$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$122,2))","v":0},0,0,{"$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$2),\"\")","v":2.7399655761634902E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,9)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,3))^(B25-$B$2),\"\")","v":1.5011513528980823E-3},2.1205584645307861E-3,2.2120558464530787E-2,{"$f":"IF(B25<71,IF(B25=$B$2,1, IF(B25<$B$2, AT26/(1-AS25), AT24*(1-AS24))),\"\")","v":1.2568332549633456},1.2125639055649595,68,{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,8)*(1-VLOOKUP(BD25,Lookups!U:W,2))^(BD25-$B$2),\"\")","v":1.2016186465216915E-2},{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,9)*(1-VLOOKUP(BD25,Lookups!U:W,3))^(BD25-$B$2),\"\")","v":7.5385445338717336E-3},9.777365499544324E-3,0.95105073194717971,0.60585395218176263,0.97835700000000003,null,68,1741.7920715230312,null,null,null,null,null,null,null,null,null,null,null,981.89555827086622,1022.3849805755253,1064.6800984239155,1108.8734572879205,1155.063370508296,1203.3586327263706,1253.8739696721284,1306.7441096096147,1362.0994143508174,1420.0977205956226,1480.9073342648212,{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$23*$BA25/$BA$23*$BB25,\"\")","v":1550.7995841685015},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$24*$BA25/$BA$24*$BB25,\"\")","v":1625.0309379411897},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$25*$BA25/$BA$25*$BB25,\"\")","v":1704.0944657190582},null,null,null,null,null,null,null,null,null,"Age","Service","Salary"]
[2021,58,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":17369.899449999997},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":13540.142879999999},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B26>=$B$2,Sens,0)","v":1.038},0.83176276602389765,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B26>=$B$2,Sens,0)","v":1.038},0.89504001348917928,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B26>=$B$2,Sens,0)","v":1.038},0.89325172175393619,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B26>=$B$2,Sens,0)","v":1.038},0.84672819457925186,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B26>=$B$2,Sens,0)","v":1.038},0.93725888204998942,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B26>=$B$2,Sens,0)","v":1.038},0.95223106866420648,null,14447.635612088976,9665.6928569526335,4781.9427551363424,null,11464.82073512751,9223.5524738884797,2241.2682612390308,null,2876.4368847133587,null,{"$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$122,2))","v":0},0,0,{"$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$2),\"\")","v":2.9186879508275288E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,9)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,3))^(B26-$B$2),\"\")","v":1.6025987865596072E-3},2.260643368693568E-3,2.2260643368693569E-2,1.2290314014667625,1.1667121192773595,69,{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,8)*(1-VLOOKUP(BD26,Lookups!U:W,2))^(BD26-$B$2),\"\")","v":1.3162953066014279E-2},{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,9)*(1-VLOOKUP(BD26,Lookups!U:W,3))^(BD26-$B$2),\"\")","v":8.3286936119064056E-3},1.0745823338960342E-2,0.94175196133232297,0.5829442434155323,0.97792999999999997,null,69,1948.584197289274,null,null,null,null,null,null,null,null,null,null,null,1046.1416589834985,1089.2803319964128,1134.3428484525787,1181.4278091376639,1230.6399601018272,1282.0952144944968,1335.9158046289592,1392.2452741321033,1451.2225144788042,1513.0156897326183,1577.8041181863218,1652.2694660009979,{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$24*$BA26/$BA$24*$BB26,\"\")","v":1731.3578282307906},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$25*$BA26/$BA$25*$BB26,\"\")","v":1815.594536929508},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$26*$BA26/$BA$26*$BB26,\"\")","v":1905.5789440550998},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$93,3,FALSE), \"\")","v":""}]
[2022,59,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":17847.615474999999},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":13912.536},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B27>=$B$2,Sens,0)","v":1.038},0.86336975113280578,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B27>=$B$2,Sens,0)","v":1.038},0.9290515340017681,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B27>=$B$2,Sens,0)","v":1.038},0.92719528718058575,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B27>=$B$2,Sens,0)","v":1.038},0.87890386597326342,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B27>=$B$2,Sens,0)","v":1.038},0.97287471956788907,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B27>=$B$2,Sens,0)","v":1.038},0.98841584927344639,null,15409.091330964762,10032.989185516833,5376.1021454479287,null,12227.781675892202,9574.0474678962419,2653.7342079959599,null,3334.3261923589521,null,{"$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$122,2))","v":0},0,0,{"$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$2),\"\")","v":3.1027446178961333E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,9)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,3))^(B27-$B$2),\"\")","v":1.7192123252729313E-3},2.4109784715845321E-3,4.241097847158453E-2,{"$f":"IF(B27<71,IF(B27=$B$2,1, IF(B27<$B$2, AT28/(1-AS27), AT26*(1-AS26))),\"\")","v":1.2016723717497853},1.1225941684569996,70,{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,8)*(1-VLOOKUP(BD27,Lookups!U:W,2))^(BD27-$B$2),\"\")","v":1.4460064510418551E-2},{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,9)*(1-VLOOKUP(BD27,Lookups!U:W,3))^(BD27-$B$2),\"\")","v":9.2137349581200012E-3},1.1836899734269275E-2,0.93163206112672636,0.56090084038827326,0.97744900000000001,null,70,2167.6640363465958,null,null,null,null,null,null,null,null,null,null,null,1107.1758277401445,1152.8313043102044,1200.5228655141507,1250.3548647209077,1302.4381590919243,1356.8954244006582,1413.8560242581259,1473.4718769371084,1535.8899771417559,1601.2882999910832,1669.8566255952003,1748.6664429814828,1832.368991450365,{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$25*$BA27/$BA$25*$BB27,\"\")","v":1921.5202520647542},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$26*$BA27/$BA$26*$BB27,\"\")","v":2016.7545442731246},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$27*$BA27/$BA$27*$BB27,\"\")","v":2118.7810446629437},null,null,null,null,null,null,null,35,0,""]
[2023,60,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":18339.25705},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":14295.774240000002},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B28>=$B$2,Sens,0)","v":1.038},0.89617780167585248,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B28>=$B$2,Sens,0)","v":1.038},0.96435549229383533,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B28>=$B$2,Sens,0)","v":1.038},0.96242870809344805,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B28>=$B$2,Sens,0)","v":1.038},0.91230221288024749,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B28>=$B$2,Sens,0)","v":1.038},1.0098439589114689,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B28>=$B$2,Sens,0)","v":1.038},1.0259756515458374,null,{"$f":"IF(B28<65,D28*K28,D28*M28)","v":16435.235067437381},10414.242774566474,6020.9922928709075,null,13042.06647398844,9937.8612716763,3104.2052023121396,null,3833.4019749518316,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$122,2))","v":0},0,0,{"$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$2),\"\")","v":3.2989898989898986E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,9)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,3))^(B28-$B$2),\"\")","v":1.8424242424242424E-3},2.5707070707070706E-3,5.2570707070707073E-2,1.1507082706616072,{"$f":"IF(B28<71,IF(B28=$B$2,1,IF(B28<$B$2,AU29*(1+IntRt),AU27/(1+IntRt))),\"\")","v":1.0801444899999997},71,{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,8)*(1-VLOOKUP(BD28,Lookups!U:W,2))^(BD28-$B$2),\"\")","v":1.5894514968279736E-2},{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,9)*(1-VLOOKUP(BD28,Lookups!U:W,3))^(BD28-$B$2),\"\")","v":1.0174298343849048E-2},1.3034406656064392E-2,0.92060442582993873,0.53969098468995802,0.97692000000000001,null,71,2401.728132976928,null,null,null,null,null,null,null,null,null,null,null,1165.7383069728166,1213.8086645685482,1264.0228025779152,1316.4905939917915,1371.3287596023627,1428.6664639423752,1488.6399131257194,1551.409060924572,1617.1286771173695,1685.9861505620743,1758.1812995158368,1841.1596492872914,1929.2895241424765,2023.1563129661054,{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$26*$BA28/$BA$26*$BB28,\"\")","v":2123.427886625132},{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$27*$BA28/$BA$27*$BB28,\"\")","v":2230.8509325866303},null,null,null,null,null,null,null,35,0,""]
[2024,61,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":18845.240199999997},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":14690.195520000001},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B29>=$B$2,Sens,0)","v":1.075},{"$f":"IF(B29=$B$2,1,IF(B29<$B$2,K30/J29,K28*J28))","v":0.93023255813953487},{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B29>=$B$2,Sens,0)","v":0.999},1.0010010010010011,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B29>=$B$2,Sens,0)","v":1.0009999999999999},0.99900099900099915,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B29>=$B$2,Sens,0)","v":1.056},0.94696969696969691,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B29>=$B$2,Sens,0)","v":0.95399999999999996},1.0482180293501049,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B29>=$B$2,Sens,0)","v":0.93900000000000006},1.0649627263045793,null,17530.455999999998,10809.984,6720.4719999999979,null,13911.17,10315.499999999998,3595.6700000000019,null,4376.8705000000009,null,{"$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$122,2))","v":0},0,0,{"$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$2),\"\")","v":3.5100000000000001E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,9)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,3))^(B29-$B$2),\"\")","v":1.9890000000000003E-3},2.7495000000000002E-3,8.2749500000000004E-2,{"$f":"IF(B29<71,IF(B29=$B$2,1, IF(B29<$B$2, AT30/(1-AS29), AT28*(1-AS28))),\"\")","v":1.0902147232408159},1.0392999999999999,72,{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,8)*(1-VLOOKUP(BD29,Lookups!U:W,2))^(BD29-$B$2),\"\")","v":1.7485060767418469E-2},{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,9)*(1-VLOOKUP(BD29,Lookups!U:W,3))^(BD29-$B$2),\"\")","v":1.1239181105709664E-2},1.4362120936564067E-2,0.90860489337429862,0.51928315663423275,0.97633499999999995,null,72,2653.7982386132499,null,null,null,null,null,null,null,null,null,null,null,1222.4921171185827,1272.9027735037669,1325.5615799590203,1380.5837586267592,1438.091712834984,1498.2208954740649,1561.11414383393,1626.9391990142929,1695.8583657391,1768.0681558672518,1843.7781157804368,1930.7962551693117,2023.2167209365257,2121.6534015446346,2226.8066830624684,{"$f":"IF(BE29<>\"\",$BE29*$AZ29/$AZ$27*$BA29/$BA$27*$BB29,\"\")","v":2339.4596053343803},null,null,null,null,null,null,null,35,0,""]
[2025,62,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":19366.013200000001},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":15096.148320000002},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B30>=$B$2,Sens,0)","v":1.0589999999999999},{"$f":"IF(B30=$B$2,1,IF(B30<$B$2,K31/J30,K29*J29))","v":1},{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B30>=$B$2,Sens,0)","v":1.06},1,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B30>=$B$2,Sens,0)","v":1.091},1,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B30>=$B$2,Sens,0)","v":1.06},1,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B30>=$B$2,Sens,0)","v":1.0880000000000001},1,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B30>=$B$2,Sens,0)","v":1.127},1,null,{"$f":"IF(B30<65,D30*K30,D30*M30)","v":19366.013200000001},11620.7328,7745.2804000000015,null,15096.148320000002,10893.168,4202.9803200000024,null,5088.5553400000026,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$122,2))","v":0},0,0,{"$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$2),\"\")","v":3.7323E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,9)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,3))^(B30-$B$2),\"\")","v":2.1413700000000001E-3},2.9368350000000001E-3,0.15293683499999999,1,1,73,{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,8)*(1-VLOOKUP(BD30,Lookups!U:W,2))^(BD30-$B$2),\"\")","v":1.9258484107776339E-2},{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,9)*(1-VLOOKUP(BD30,Lookups!U:W,3))^(BD30-$B$2),\"\")","v":1.2412933743512673E-2},1.5835708925644506E-2,0.89555540001210299,0.49964702841742786,0.97568500000000002,null,73,2888.6900181245715,null,null,null,null,null,null,null,null,null,null,null,1261.1488110255232,1313.1535139376683,1367.4774561710101,1424.2395033328421,1483.5659292939008,1545.5964701303924,1610.4784798218159,1678.3850036463391,1749.4834786015185,1823.9766304912559,1902.0806318097705,1991.8503910509151,2087.1933048289361,2188.7426735093836,2297.2210302240428,2413.4361754935571,null,null,null,null,null,null,null,35,0,""]
[2026,63,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":20199.335999999999},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":15745.736160000002},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B31>=$B$2,Sens,0)","v":1.054},1.0589999999999999,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B31>=$B$2,Sens,0)","v":1.0529999999999999},1.06,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B31>=$B$2,Sens,0)","v":1.0820000000000001},1.091,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B31>=$B$2,Sens,0)","v":1.0609999999999999},1.06,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B31>=$B$2,Sens,0)","v":1.0920000000000001},1.0880000000000001,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B31>=$B$2,Sens,0)","v":1.119},1.127,null,21391.096823999997,12306.356035199999,9084.740788799998,null,16690.480329600003,11546.75808,5143.7222496000031,null,6128.9768844000018,null,{"$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$122,2))","v":0},0,0,{"$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$2),\"\")","v":3.9762656999999995E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,9)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,3))^(B31-$B$2),\"\")","v":2.3159763000000001E-3},3.146121E-3,0.20314612100000001,0.84706316500000001,0.96218608678918516,74,{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,8)*(1-VLOOKUP(BD31,Lookups!U:W,2))^(BD31-$B$2),\"\")","v":2.1223723462253034E-2},{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,9)*(1-VLOOKUP(BD31,Lookups!U:W,3))^(BD31-$B$2),\"\")","v":1.3714776068450868E-2},1.7469249765351951E-2,0.88137364537072227,0.48075341904880969,0.97496499999999997,null,74,3140.2115426350501,null,null,null,null,null,null,null,null,null,null,null,1297.2699934488803,1350.7641885956768,1406.6440495360036,1465.0318463653855,1526.0574696265014,1589.8646576451381,1656.6049848384848,1726.4564527594994,1799.5912940510118,1876.2180408862275,1956.5590572619308,2048.8999562617646,2146.9736332544367,2251.4315272722715,2363.0168658733023,2482.560586189582,null,null,null,null,null,null,null,35,0,""]
[2027,64,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":21072.996025},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":11620.7328},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":16426.771679999998},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":10893.168},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B32>=$B$2,Sens,0)","v":1.052},1.1161859999999999,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.1161799999999999,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.1804620000000001,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.12466,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B32>=$B$2,Sens,0)","v":1.0509999999999999},1.1880960000000003,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B32>=$B$2,Sens,0)","v":1.0529999999999999},1.2611129999999999,null,23521.383141160648,12970.899261100798,10550.48388005985,null,18474.533037628797,12251.11032288,6223.4227147487964,null,7305.1880060765598,null,{"$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$122,2))","v":0},0,0,{"$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$2),\"\")","v":4.2402066299999999E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,9)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,3))^(B32-$B$2),\"\")","v":2.5121041109999998E-3},3.3761553705000001E-3,0.40337615537050003,0.67498556878826699,0.92580206561068534,75,{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,8)*(1-VLOOKUP(BD32,Lookups!U:W,2))^(BD32-$B$2),\"\")","v":2.3410962162498421E-2},{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,9)*(1-VLOOKUP(BD32,Lookups!U:W,3))^(BD32-$B$2),\"\")","v":1.5162220670256974E-2},1.9286591416377698E-2,0.86597670902314239,0.46257425098509547,0.974163,null,75,3409.4271007171533,null,null,null,null,null,null,null,null,null,null,null,1330.456578457364,1385.3192548483617,1442.6286268116235,1502.510092339674,1565.0968648174355,1630.5363596650491,1698.9840288558833,1770.6224275544803,1845.6281944357768,1924.2151963147478,2006.6114856737815,2101.3146370265508,2201.8972215211679,2309.0273432149197,2423.4672428124154,2546.0691143667109,null,null,null,null,null,null,null,35,0,""]
[2028,65,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":3671.6996250000002},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6492.6282600000004},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B33>=$B$2,Sens,0)","v":1.05},1.174227672,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B33>=$B$2,Sens,0)","v":1.05},1.1731051799999999,{"$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$2,O34/N33,O32*N32))","v":1.243026486},{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B33>=$B$2,Sens,0)","v":1.0509999999999999},1.1842669799999999,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B33>=$B$2,Sens,0)","v":1.0489999999999999},1.2486888960000002,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B33>=$B$2,Sens,0)","v":1.0509999999999999},1.3279519889999998,null,4307.2898494915571,2645.6653790087321,1661.624470482825,null,{"$f":"IF(B33<65,G33*Q33,G33*S33)","v":8107.2728141178031},7037.5688918282958,1069.7039222895073,null,1217.6840593378367,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$2),\"\")","v":9.3879048057299991E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,9)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,3))^(B33-$B$2),\"\")","v":5.6915313592499992E-3},7.5397180824899991E-3,0.45753971808249,0.40271248511988572,0.89079386665128979,76,{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,8)*(1-VLOOKUP(BD33,Lookups!U:W,2))^(BD33-$B$2),\"\")","v":2.5852494082162485E-2},{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,9)*(1-VLOOKUP(BD33,Lookups!U:W,3))^(BD33-$B$2),\"\")","v":1.678145861576082E-2},2.1316976348961653E-2,0.84927497006011365,0.44508250840478736,0.97326800000000002,null,76,3697.4768384699878,null,null,null,null,null,null,null,null,null,null,null,1360.2751314213097,1416.3674049657936,1474.9612100859788,1536.1847552281397,1600.1742393916406,1667.0803819109199,1737.0621187910522,1810.3060966723413,1886.9929131035185,1967.3412281405051,2051.5842054396544,2148.4098694547606,2251.2467380587332,2360.7778890378313,2477.7826466416618,2603.1323045270674,null,null,null,null,null,null,null,35,0,""]
[2029,66,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":3733.9073550000003},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6589.0299599999998},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B34>=$B$2,Sens,0)","v":1.0489999999999999},1.2329390555999999,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B34>=$B$2,Sens,0)","v":1.048},1.2317604389999999,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B34>=$B$2,Sens,0)","v":1.05},1.3076638632720001,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B34>=$B$2,Sens,0)","v":1.0489999999999999},1.2446645959799998,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B34>=$B$2,Sens,0)","v":1.048},1.3098746519040001,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B34>=$B$2,Sens,0)","v":1.05},1.3956775404389996,null,4599.2793627801284,2783.2399787171867,1816.0393840629417,null,{"$f":"IF(B34<65,G34*Q34,G34*S34)","v":8630.8033252400273},7396.4849053115386,1234.3184199284888,null,1379.7486609621019,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$2),\"\")","v":1.0128995021484899E-2},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,9)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,3))^(B34-$B$2),\"\")","v":6.2213769064457993E-3},8.17518596396535E-3,0.40817518596396535,0.21845552820983424,0.85710946468901172,77,{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,8)*(1-VLOOKUP(BD34,Lookups!U:W,2))^(BD34-$B$2),\"\")","v":2.8567259678004168E-2},{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,9)*(1-VLOOKUP(BD34,Lookups!U:W,3))^(BD34-$B$2),\"\")","v":1.8603500840651932E-2},2.3585380259328048E-2,0.83117099560957708,0.42825219706031697,0.97226699999999999,null,77,4005.5582274166945,null,null,null,null,null,null,null,null,null,null,null,1386.2404723262307,1443.4034520617427,1503.1157133601812,1565.5079119492098,1630.7188466356642,1698.9021137299781,1770.2196830555013,1844.8617640197549,1923.0124014718076,2004.894429316505,2090.7454619082127,2189.4193633250206,2294.2192130121707,2405.8411275501894,2525.0793071643939,2652.821677027051,null,null,null,null,null,null,null,35,0,""]
[2030,67,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":3797.1740249999998},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6686.9008199999998},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B35>=$B$2,Sens,0)","v":1.0469999999999999},1.2933530693243998,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B35>=$B$2,Sens,0)","v":1.046},1.2908849400719999,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B35>=$B$2,Sens,0)","v":1.048},1.3730470564356001,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B35>=$B$2,Sens,0)","v":1.0469999999999999},1.3056531611830198,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B35>=$B$2,Sens,0)","v":1.046},1.3727486351953921,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B35>=$B$2,Sens,0)","v":1.048},1.4654614174609497,null,4901.7147637050793,2922.4019776530458,1979.3127860520335,null,9179.4339743419478,7766.3091505771163,1413.1248237648315,null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":1554.671814336632},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$2),\"\")","v":1.1001195545750683E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,9)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,3))^(B35-$B$2),\"\")","v":6.8379703250994626E-3},{"$f":"IF(AP35<>\"\",PCTMALE*AP35+(1-PCTMALE)*AQ35,\"\")","v":8.919582935425073E-3},0.30891958293542504,0.12928740235792888,{"$f":"IF(B35<71,IF(B35=$B$2,1,IF(B35<$B$2,AU36*(1+IntRt),AU34/(1+IntRt))),\"\")","v":0.82469880177909349},78,{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,8)*(1-VLOOKUP(BD35,Lookups!U:W,2))^(BD35-$B$2),\"\")","v":3.1591825001642801E-2},{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,9)*(1-VLOOKUP(BD35,Lookups!U:W,3))^(BD35-$B$2),\"\")","v":2.0636092317231906E-2},{"$f":"IFERROR(PCTMALE*AW35+(1-PCTMALE)*AX35,\"\")","v":2.6113958659437352E-2},0.81156751161760099,0.41205830564833734,0.97115200000000002,null,78,4258.6066992856704,null,null,null,null,null,null,null,null,null,null,null,1383.0505937732678,1440.0820357512828,1499.6568931393119,1561.9055210130684,1626.9663987893923,1694.992769338181,1766.1462297739538,1840.6165518132805,1918.5873567995488,2000.2809658744084,2085.9344466177317,2184.3812894771318,2288.939984184648,2400.305045486642,2519.2688460739473,2646.7172679138303,null,null,null,null,null,null,null,35,0,""]
[2031,68,null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":3861.5146199999999},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6786.25515},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.3541406635826465,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.3502656473153121,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B36>=$B$2,Sens,0)","v":1.046},1.4389533151445089,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.3670188597586217,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B36>=$B$2,Sens,0)","v":1.044},1.4358950724143802,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.5358035654990754,null,5214.0705379918409,3062.6772725803921,2151.3932654114487,null,9744.3503300317097,8139.0919898048178,1605.258340226892,null,1741.7920715230312,null,{"$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$2),\"\")","v":1.2016186465216915E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,9)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,3))^(B36-$B$2),\"\")","v":7.5385445338717336E-3},9.777365499544324E-3,0.30977736549954432,8.9347991942713006E-2,0.79351371286355588,79,{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,8)*(1-VLOOKUP(BD36,Lookups!U:W,2))^(BD36-$B$2),\"\")","v":3.4958615980905605E-2},{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,9)*(1-VLOOKUP(BD36,Lookups!U:W,3))^(BD36-$B$2),\"\")","v":2.2916582403180848E-2},2.8937599192043226E-2,0.79037427116987657,0.39647676864075571,0.96990699999999996,null,79,4526.4517128116277,null,null,null,null,null,null,null,null,null,null,null,1375.746843281624,1432.4771079749746,1491.7373565584551,1553.6572557157899,1618.3745535680061,1686.0416837248833,1756.8193899229011,1830.896441713362,1908.455490753885,1989.7176841306273,2074.9188374935156,2172.8457925193306,2276.8523233209762,2387.629276982585,2505.9648417548456,2632.7402213518326,null,null,null,null,null,null,null,35,0,""]
[2032,69,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":3926.944125},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":6887.1215699999993},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B37>=$B$2,Sens,0)","v":1.0429999999999999},1.4150769934438656,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B37>=$B$2,Sens,0)","v":1.042},1.4110276014445011,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B37>=$B$2,Sens,0)","v":1.0429999999999999},1.5051451676411562,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B37>=$B$2,Sens,0)","v":1.0429999999999999},1.4285347084477595,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B37>=$B$2,Sens,0)","v":1.042},1.499074455600613,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B37>=$B$2,Sens,0)","v":1.0429999999999999},1.6049147259465337,null,5541.0265497053251,3203.56042711909,2337.4661225862351,null,10324.308018202988,8505.3511293460342,1818.9568888569538,null,1948.584197289274,null,{"$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$2),\"\")","v":1.3162953066014279E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,9)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,3))^(B37-$B$2),\"\")","v":8.3286936119064056E-3},1.0745823338960342E-2,0.31074582333896034,6.167000638602485E-2,0.7635078541937419,80,{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,8)*(1-VLOOKUP(BD37,Lookups!U:W,2))^(BD37-$B$2),\"\")","v":3.8692781328715863E-2},{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,9)*(1-VLOOKUP(BD37,Lookups!U:W,3))^(BD37-$B$2),\"\")","v":2.5472431010098801E-2},3.2082606169407335E-2,0.76750273729905938,0.38148443052126985,0.96852000000000005,null,80,4809.9158005566196,null,null,null,null,null,null,null,null,null,null,null,1363.9637184697287,1420.2080945035793,1478.9607853856899,1540.3503472184841,1604.5133483250422,1671.600916737551,1741.7724194395523,1815.2150091912981,1892.1097732584635,1972.6759646260259,2057.1473792080515,2154.2356003206087,2257.3513262916463,2367.1794871737911,2484.5015204695251,2610.1910824772071,null,null,null,null,null,null,null,35,0,""]
[2033,70,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":3993.48252},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":6989.5191599999998},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B38>=$B$2,Sens,0)","v":1.0409999999999999},1.4759253041619518,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B38>=$B$2,Sens,0)","v":1.0409999999999999},1.4702907607051703,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B38>=$B$2,Sens,0)","v":1.042},1.5698664098497259,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B38>=$B$2,Sens,0)","v":1.042},1.4899617009110131,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B38>=$B$2,Sens,0)","v":1.0409999999999999},1.5620355827358388,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B38>=$B$2,Sens,0)","v":1.042},1.6739260591622345,null,5871.5804521936006,3341.3135254852109,2530.2669267083897,null,10917.877634133911,8871.0812279079128,2046.796406225998,null,2167.6640363465958,null,{"$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$2),\"\")","v":""},"",1,4.2506309476280611E-2,0.73463663445948424,81,{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,8)*(1-VLOOKUP(BD38,Lookups!U:W,2))^(BD38-$B$2),\"\")","v":4.2839511670530142E-2},{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,9)*(1-VLOOKUP(BD38,Lookups!U:W,3))^(BD38-$B$2),\"\")","v":2.8343747015494428E-2},3.5591629343012285E-2,0.74287924924435156,0.36705901137426139,0.96697299999999997,null,81,5109.8716820799127,null,null,null,null,null,null,null,null,null,null,null,1347.3438990175532,1402.9029405646979,1460.9397332879589,1521.5812668410463,1584.9624454698794,1651.2325557202662,1720.5490226982211,1793.0967187183774,1869.0545245084943,1948.6390214685393,2032.0811567228141,2127.9863634457847,2229.8456302272471,2338.3355412865349,2454.2280123551118,2578.3860542795942,null,null,null,null,null,null,null,35,0,""]
[2034,71,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4061.1447899999998},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":7093.4813100000001},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B39>=$B$2,Sens,0)","v":1.0409999999999999},1.5364382416325917,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B39>=$B$2,Sens,0)","v":1.0409999999999999},1.5305726818940821,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B39>=$B$2,Sens,0)","v":1.042},1.6358007990634145,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B39>=$B$2,Sens,0)","v":1.042},1.5525400923492758,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B39>=$B$2,Sens,0)","v":1.0409999999999999},1.626079041628008,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B39>=$B$2,Sens,0)","v":1.042},1.7442309536470484,null,6215.8772727904789,3481.6486935555899,2734.2285792348889,null,11534.561290370986,9243.666639480045,2290.8946508909412,null,2401.728132976928,null,{"$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$2),\"\")","v":4.7419283418773335E-2},{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:I,9)*(1-VLOOKUP(BD39,Lookups!U:W,3))^(BD39-$B$2),\"\")","v":3.1570479854078647E-2},3.9494881636425991E-2,0.71643896635863136,0.35317907377490754,0.96525099999999997,null,82,5427.2452932638462,null,null,null,null,null,null,null,null,null,null,null,1325.5431593239614,1380.2032260783471,1437.3009526791925,1496.9612740201826,1559.3169115249063,1624.5147362035934,1692.7096259404534,1764.0834617179064,1838.8122298785554,1917.1090074203164,1999.201004620393,2093.5544141752075,2193.7655439353034,2300.5000306280958,2414.5172999786441,2536.6663988598289,null,null,null,null,null,null,null,35,0,""]
[2035,72,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4129.960904999999},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":7199.0223299999998},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B40>=$B$2,Sens,0)","v":1.0409999999999999},1.5994322095395279,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B40>=$B$2,Sens,0)","v":1.0409999999999999},1.5933261618517394,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B40>=$B$2,Sens,0)","v":1.042},1.7045044326240779,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B40>=$B$2,Sens,0)","v":1.042},1.6177467762279454,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B40>=$B$2,Sens,0)","v":1.0409999999999999},1.6927482823347562,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B40>=$B$2,Sens,0)","v":1.042},1.8174886537002244,null,6580.3747573613846,3627.8779386849246,2952.49681867646,null,12186.132683597054,9631.9006383382075,2554.2320452588465,null,2653.7982386132499,null,{"$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$2),\"\")","v":5.2474738391225934E-2},{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:I,9)*(1-VLOOKUP(BD40,Lookups!U:W,3))^(BD40-$B$2),\"\")","v":3.5231664410241059E-2},4.3853201400733496E-2,0.68814329418257381,0.33982399093130722,0.96332899999999999,null,83,5682.3415476796263,null,null,null,null,null,null,null,null,null,null,null,1280.0734406838708,1332.8585191825453,1387.9976391961454,1445.6114500133024,1505.8281203534943,1568.789483153718,1634.6451035674966,1703.5706235671969,1775.7359926874719,1851.3469788084051,1930.6229982796274,2021.7398304699011,2118.5134472054333,2221.5866520719965,2331.6928204364963,2449.6518745656867,null,null,null,null,null,null,null,35,0,""]
[2036,73,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4179.3314850000006},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":7285.0874399999993},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B41>=$B$2,Sens,0)","v":1.0409999999999999},1.6650089301306485,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B41>=$B$2,Sens,0)","v":1.0409999999999999},1.6586525344876606,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B41>=$B$2,Sens,0)","v":1.042},1.7760936187942893,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B41>=$B$2,Sens,0)","v":1.042},1.6856921408295191,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B41>=$B$2,Sens,0)","v":1.0409999999999999},1.7621509619104809,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B41>=$B$2,Sens,0)","v":1.042},1.893823177155634,null,6932.058760059329,3780.2488121096917,3151.8099479496373,null,12837.423839997962,10036.440465148413,2800.9833748495494,null,2888.6900181245715,null,{"$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$2),\"\")","v":5.8010029677216614E-2},{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:I,9)*(1-VLOOKUP(BD41,Lookups!U:W,3))^(BD41-$B$2),\"\")","v":3.9402155568623837E-2},4.8706092622920222E-2,0.65796600771022118,0.32697391603127801,0.96118899999999996,null,84,5949.3604798195965,null,null,null,null,null,null,null,null,null,null,null,1230.2564264233256,1280.9872516856331,1333.9805055006784,1389.3521418113869,1447.225341355515,1507.7364173137539,1571.0291141662583,1637.2722383723967,1706.6291254881849,1779.2975354614339,1855.4883455477891,1943.0591557799992,2036.0666037226044,2135.1284767752873,2240.9496093088296,2354.3180144213707,null,null,null,null,null,null,null,35,0,""]
[2037,74,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4229.3564100000003},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":7372.2830400000003},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B42>=$B$2,Sens,0)","v":1.0409999999999999},1.733274296266005,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B42>=$B$2,Sens,0)","v":1.0409999999999999},1.7266572884016544,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B42>=$B$2,Sens,0)","v":1.042},1.8506895507836496,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B42>=$B$2,Sens,0)","v":1.042},1.7564912107443591,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B42>=$B$2,Sens,0)","v":1.0409999999999999},1.8343991513488105,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B42>=$B$2,Sens,0)","v":1.042},1.9733637505961708,null,7302.6490705747565,3939.019262218299,3363.6298083564575,null,13523.709752079229,10457.970964684648,3065.7387873945809,null,3140.2115426350501,null,{"$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$2),\"\")","v":6.4057910176294156E-2},{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:I,9)*(1-VLOOKUP(BD42,Lookups!U:W,3))^(BD42-$B$2),\"\")","v":4.4181824570153135E-2},5.4119867373223648E-2,0.62591905439595408,0.31460975274827102,0.95880200000000004,null,85,6228.8290380819126,null,null,null,null,null,null,null,null,null,null,null,1176.0497565812377,1224.5453168721558,1275.2036202234501,1328.1355114991848,1383.4587439364439,1441.3036245830324,1501.8075643536704,1565.1319318794724,1631.4328659431876,1700.8994129366822,1773.7331585943159,1857.4454870530451,1946.3549080191631,2041.0519883902773,2142.2105066343429,2250.5837549856824,null,null,null,null,null,null,null,35,0,""]
[2038,75,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4280.03568},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":7460.6234400000003},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B43>=$B$2,Sens,0)","v":1.0409999999999999},1.804338542412911,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B43>=$B$2,Sens,0)","v":1.0409999999999999},1.7974502372261221,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B43>=$B$2,Sens,0)","v":1.042},1.9284185119165629,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B43>=$B$2,Sens,0)","v":1.042},1.8302638415956223,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B43>=$B$2,Sens,0)","v":1.0409999999999999},1.9096095165541116,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B43>=$B$2,Sens,0)","v":1.042},2.0562450281212099,null,7693.1511483522663,4104.4580712314673,3588.693077120799,null,14246.877520450673,10897.205745201401,3349.6717752492714,null,3409.4271007171533,null,{"$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$2),\"\")","v":7.0906117151309206E-2},{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:I,9)*(1-VLOOKUP(BD43,Lookups!U:W,3))^(BD43-$B$2),\"\")","v":4.9868998175085527E-2},6.0387557663197367E-2,0.59204439818567156,0.30271312686257196,0.95603800000000005,null,86,6521.3129411310674,null,null,null,null,null,null,null,null,null,null,null,1117.3667055976928,1163.4424129690367,1211.5729458908329,1261.8636182410871,1314.4263075537697,1369.3848187579729,1426.86970617781,1487.0342864010572,1550.0269071284154,1616.0271816312627,1685.2266368298135,1764.7618504926734,1849.2348298420354,1939.2066734072125,2035.3175391601173,2138.2831312259427,null,null,null,null,null,null,null,35,0,""]
[2039,76,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4331.379285},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":7550.1277200000004},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B44>=$B$2,Sens,0)","v":1.0409999999999999},1.8783164226518403,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B44>=$B$2,Sens,0)","v":1.0409999999999999},1.871145696952393,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B44>=$B$2,Sens,0)","v":1.042},2.0094120894170584,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B44>=$B$2,Sens,0)","v":1.042},1.9071349229426384,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B44>=$B$2,Sens,0)","v":1.0409999999999999},1.9879035067328301,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B44>=$B$2,Sens,0)","v":1.042},2.142607319302301,null,8104.6417109964823,4276.8453102231888,3827.7964007732935,null,15008.925370868748,11354.888386499862,3654.0369843688859,null,3697.4768384699878,null,{"$f":"IF(B44<71,IF(B44-35<30,VLOOKUP(B44,Lookups!A:G,6),VLOOKUP(B44,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B44<55,B44-35<20),VLOOKUP(B44-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B44,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,8)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,2))^(B44-$B$2),\"\")","v":""},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,9)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,3))^(B44-$B$2),\"\")","v":""},"","","","",87,{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,8)*(1-VLOOKUP(BD44,Lookups!U:W,2))^(BD44-$B$2),\"\")","v":7.8682054331971507E-2},{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,9)*(1-VLOOKUP(BD44,Lookups!U:W,3))^(BD44-$B$2),\"\")","v":5.6587870832082651E-2},6.7634962582027086E-2,0.55629228295106137,{"$f":"IF(AY43=\"\",1,BA43/(1+IntRt))","v":0.29126635895561626},{"$f":"IF(AY44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY44),6))","v":0.95284100000000005},null,87,6827.439503355844,null,null,null,null,null,null,null,null,null,null,null,1054.0753541939102,1097.5411808771969,1142.9454409852931,1190.3874830693089,1239.9728475491049,1291.8183266324938,1346.0470796142192,1402.8037387226759,1462.2282487534048,1524.4900490871375,1589.7698179249076,1664.7998936310942,1744.4880436192977,1829.3635839395308,1920.0304118956992,2017.1636917606249,null,null,null,null,null,null,null,35,0,""]
[2040,77,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4383.4022100000002},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":7640.8054199999997},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B45>=$B$2,Sens,0)","v":1.042},1.9553273959805657,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B45>=$B$2,Sens,0)","v":1.0409999999999999},1.9478626705274409,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B45>=$B$2,Sens,0)","v":1.042},2.0938073971725748,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B45>=$B$2,Sens,0)","v":1.042},1.9872345897062293,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B45>=$B$2,Sens,0)","v":1.0409999999999999},2.0694075505088758,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B45>=$B$2,Sens,0)","v":1.042},2.2325968267129976,null,8538.2655347664859,4456.4728132525624,4081.7927215139234,null,15811.940428117141,11831.793698732856,3980.1467293842852,null,4005.5582274166945,null,{"$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$2),\"\")","v":8.6827401129752624E-2},{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:I,9)*(1-VLOOKUP(BD45,Lookups!U:W,3))^(BD45-$B$2),\"\")","v":6.3913629933332647E-2},7.5370515531542642E-2,0.51866747520899592,0.28025243813683853,0.94943,null,88,7149.508484396918,null,null,null,null,null,null,null,null,null,null,null,986.68278453484129,1027.3696127898963,1069.8709402471354,1114.2797635833699,1160.6948754654939,1209.2256009624969,1259.9872251490142,1313.1151331559827,1368.7403223736712,1427.0213990339059,1488.1274896320479,1558.3604988064769,1632.953767126387,1712.4027686886234,1797.2727904729256,1888.1958299565867,null,null,null,null,null,null,null,35,0,""]
[2041,78,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4413.1374450000003},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":7692.6314700000003},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B46>=$B$2,Sens,0)","v":1.042},2.0374511466117498,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B46>=$B$2,Sens,0)","v":1.0409999999999999},2.0277250400190656,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B46>=$B$2,Sens,0)","v":1.042},2.181747307853823,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B46>=$B$2,Sens,0)","v":1.042},2.070698442473891,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B46>=$B$2,Sens,0)","v":1.0409999999999999},2.1542532600797397,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B46>=$B$2,Sens,0)","v":1.042},2.3263658934349438,null,8948.6293022722621,4643.6446714091708,4304.9846308630913,null,16571.876422839501,12328.729034079637,4243.147388759864,null,4258.6066992856704,null,{"$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$2),\"\")","v":9.6041508141976817E-2},{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:I,9)*(1-VLOOKUP(BD46,Lookups!U:W,3))^(BD46-$B$2),\"\")","v":7.2320144548746898E-2},8.4180826345361864E-2,0.47957524021305031,0.26965499676401283,0.94554499999999997,null,89,7486.6340863812484,null,null,null,null,null,null,null,null,null,null,null,915.44874779577094,953.19817097581711,992.63109471810174,1033.8338017597628,1076.8979523837372,1121.9249788832385,1169.0218432716588,1218.314156485492,1269.9234584956027,1323.9969048808603,1380.6914119681974,1445.853915368893,1515.0618869153398,1588.7750297143823,1667.5178195812059,1751.8766266321904,null,null,null,null,null,null,null,35,0,""]
[2042,79,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4443.0924600000008},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":7744.8581999999997},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B47>=$B$2,Sens,0)","v":1.042},2.1230240947694434,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B47>=$B$2,Sens,0)","v":1.0409999999999999},2.110861766659847,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B47>=$B$2,Sens,0)","v":1.042},2.2733806947836834,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B47>=$B$2,Sens,0)","v":1.042},2.1576677770577946,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B47>=$B$2,Sens,0)","v":1.0409999999999999},2.2425776437430089,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B47>=$B$2,Sens,0)","v":1.042},2.4240732609592115,null,9378.7539995486477,4838.6777476083553,4540.0762519402924,null,17368.445853279722,12846.535653510982,4521.9101997687394,null,4526.4517128116277,null,{"$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$2),\"\")","v":0.10559589951400672},{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:I,9)*(1-VLOOKUP(BD47,Lookups!U:W,3))^(BD47-$B$2),\"\")","v":8.1118791360734674E-2},9.3357345437370703E-2,0.43920420019714035,0.25945828611951588,0.94149799999999995,null,90,7784.705208938969,null,null,null,null,null,null,null,null,null,null,null,835.20984101013869,869.65053450428138,905.62717005996842,943.21846774901189,982.50805384816783,1023.5884701296454,1066.557303406923,1111.529154842053,1158.6149114508162,1207.9488306538788,1259.6740750922784,1319.1250975948064,1382.2670037376913,1449.5192037388222,1521.3602032089927,1598.324977036589,null,null,null,null,null,null,null,35,0,""]
[2043,80,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4473.2872349999998},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":7797.4808399999993},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B48>=$B$2,Sens,0)","v":1.042},2.2121911067497599,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B48>=$B$2,Sens,0)","v":1.0409999999999999},2.1974070990929007,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B48>=$B$2,Sens,0)","v":1.042},2.3688626839645983,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B48>=$B$2,Sens,0)","v":1.042},2.2482898236942219,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B48>=$B$2,Sens,0)","v":1.0409999999999999},2.334523327136472,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B48>=$B$2,Sens,0)","v":1.042},2.5258843379194986,null,9829.6331264706514,5041.9022130079065,4787.7309134627449,null,18203.40091387969,13386.090150958446,4817.3107629212445,null,4809.9158005566196,null,{"$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$2),\"\")","v":0.11610792271016845},{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:I,9)*(1-VLOOKUP(BD48,Lookups!U:W,3))^(BD48-$B$2),\"\")","v":9.0746537831435534E-2},0.103427230270802,0.39820126196179179,0.24964715300636572,0.93705700000000003,null,91,8094.591515754094,null,null,null,null,null,null,null,null,null,null,null,754.03272819028894,785.12600415641646,817.60593833242342,851.54359969714233,887.0144865822673,924.10214628518895,962.89468079847143,1003.4955527762095,1046.0048717177456,1090.5438460718003,1137.2417239763811,1190.914483192277,1247.9193955080507,1308.635107121698,1373.4936159257777,1442.9779006338963,null,null,null,null,null,null,null,35,0,""]
[2044,81,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4503.7067850000003},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":7850.50893},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B49>=$B$2,Sens,0)","v":1.042},2.3051031332332501,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B49>=$B$2,Sens,0)","v":1.0409999999999999},2.2875007901557094,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B49>=$B$2,Sens,0)","v":1.042},2.4683549166911116,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B49>=$B$2,Sens,0)","v":1.042},2.3427179962893794,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B49>=$B$2,Sens,0)","v":1.0409999999999999},2.4302387835490671,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B49>=$B$2,Sens,0)","v":1.042},2.6319714801121177,null,10302.23282931713,5253.6621059542395,5048.5707233628909,null,19078.611272284288,13948.305937298701,5130.3053349855873,null,5109.8716820799127,null,{"$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$2),\"\")","v":0.12644033824554532},{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:I,9)*(1-VLOOKUP(BD49,Lookups!U:W,3))^(BD49-$B$2),\"\")","v":0.10031598919277446},0.11337816371915989,0.35701640834674558,0.240207017229256,0.93266899999999997,null,92,8416.758981041161,null,null,null,null,null,null,null,null,null,null,null,673.20339893222001,700.96359856516233,729.9618121266094,760.26149028165878,791.93003823914228,825.04204735626854,859.67617544009192,895.92479435697203,933.87728226345712,973.64185454146275,1015.3339044392651,1063.2531559297565,1114.1473668732467,1168.354594091348,1226.2605270093723,1288.2963709310898,null,null,null,null,null,null,null,35,0,4.0234548704856632,null,null,null,null,"Implement breakout formula for next update."]
[2045,82,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4534.3611000000001},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":7903.9472400000013},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B50>=$B$2,Sens,0)","v":1.042},2.4019174648290469,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B50>=$B$2,Sens,0)","v":1.0409999999999999},2.3812883225520931,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B50>=$B$2,Sens,0)","v":1.042},2.5720258231921385,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B50>=$B$2,Sens,0)","v":1.042},2.4411121521335333,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B50>=$B$2,Sens,0)","v":1.0409999999999999},2.5298785736745786,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B50>=$B$2,Sens,0)","v":1.042},2.7425142822768267,null,10797.621137664464,5474.3159144043175,5323.3052232601467,null,19996.026769930326,14534.134786665247,5461.891983265079,null,5427.2452932638462,null,{"$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$2),\"\")","v":0.1376183768097079},{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:I,9)*(1-VLOOKUP(BD50,Lookups!U:W,3))^(BD50-$B$2),\"\")","v":0.11066158612316726},0.12413998146643758,0.31653854355078181,0.23112384992712021,0.92792300000000005,null,93,8751.6918486001814,null,null,null,null,null,null,null,null,null,null,null,594.12156987072456,618.62075304776749,644.21251950631461,670.95286630285239,698.90128049367399,728.12359111991827,758.68921598292752,790.67967594005347,824.17384981271232,859.26724082131182,896.06168686198748,938.35181933564593,983.26744000993006,1031.1068938573694,1082.2105630079604,1136.9589986776036,null,null,null,null,null,null,null,36,{"$f":"IF(CO51=0,0,CO51-1)","v":1},3.1324214942387369,null,null,null,null,"Salary","Surv","Int","PvSal"]
[2046,83,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4545.4000500000002},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":7923.1894199999988},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B51>=$B$2,Sens,0)","v":1.042},2.5027979983518671,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B51>=$B$2,Sens,0)","v":1.0409999999999999},2.4789211437767289,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B51>=$B$2,Sens,0)","v":1.042},2.6800509077662085,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B51>=$B$2,Sens,0)","v":1.042},2.5436388625231419,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B51>=$B$2,Sens,0)","v":1.0409999999999999},2.6336035951952361,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B51>=$B$2,Sens,0)","v":1.042},2.8576998821324535,null,11267.6882908688,5704.2371828092992,5563.4511080595012,null,20866.540141924856,15144.568447705187,5721.9716942196683,null,5682.3415476796263,null,{"$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$2),\"\")","v":0.14840967276651412},{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:I,9)*(1-VLOOKUP(BD51,Lookups!U:W,3))^(BD51-$B$2),\"\")","v":0.1208335182206088},0.13462159549356145,0.27724345462097461,0.22238415272502668,0.92330000000000001,null,94,9119.2629062413835,null,null,null,null,null,null,null,null,null,null,null,519.11993847070335,540.52635612730569,562.88742985874478,586.25208767907009,610.6723070261811,636.20560671359772,662.91264127162003,690.86464040238093,720.1305253014682,750.79374290704436,782.94327514647352,819.89472091273376,859.1402144669928,900.9404378508342,945.59280351204791,993.42982205755652,null,null,null,null,null,null,null,37,2,2.8014557554888104]
[2047,84,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4556.4739650000001},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":7942.4888400000009},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B52>=$B$2,Sens,0)","v":1.042},2.6079155142826456,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B52>=$B$2,Sens,0)","v":1.0409999999999999},2.5805569106715747,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B52>=$B$2,Sens,0)","v":1.042},2.7926130458923892,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B52>=$B$2,Sens,0)","v":1.042},2.6504716947491138,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B52>=$B$2,Sens,0)","v":1.0409999999999999},2.7415813425982405,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B52>=$B$2,Sens,0)","v":1.042},2.9777232771820166,null,11758.24037867586,5943.8151444872901,5814.4252341885704,null,21774.979217538745,15780.640322508805,5994.3388950299395,null,5949.3604798195965,null,{"$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$2),\"\")","v":0.16018649213097186},{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:I,9)*(1-VLOOKUP(BD52,Lookups!U:W,3))^(BD52-$B$2),\"\")","v":0.13199406450615023},0.14609027831856103,0.23992049841975222,0.21397493767442191,0.91824300000000003,null,95,9502.2719483035235,null,null,null,null,null,null,null,null,null,null,null,447.93535823485274,466.40641020365752,485.70121055733989,505.86197803164265,526.9335626323932,548.96559587714648,572.01041501351165,596.1294823352232,621.38226818458133,647.84077679677182,675.58178840803066,707.46624876100088,741.33018445593609,777.39853137957209,815.9279191495973,857.20526269027346,null,null,null,null,null,null,null,38,3,2.600798289541765]
[2048,85,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4567.5728550000003},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":7961.8359599999994},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B53>=$B$2,Sens,0)","v":1.042},2.7174479658825166,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B53>=$B$2,Sens,0)","v":1.0409999999999999},2.6863597440091089,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B53>=$B$2,Sens,0)","v":1.042},2.9099027938198696,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B53>=$B$2,Sens,0)","v":1.042},2.7617915059285765,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B53>=$B$2,Sens,0)","v":1.0409999999999999},2.8539861776447681,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B53>=$B$2,Sens,0)","v":1.042},3.1027876548236613,null,12270.143845500756,6193.4553805557562,6076.6884649449994,null,22722.96977851506,16443.427216054177,6279.5425624608833,null,6228.8290380819126,null,{"$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$2),\"\")","v":0.17405894422739857},{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:I,9)*(1-VLOOKUP(BD53,Lookups!U:W,3))^(BD53-$B$2),\"\")","v":0.14514528590621684},0.15960211506680771,0.20487044603128274,0.2058837079519118,0.91228399999999998,null,96,9901.367370132275,null,null,null,null,null,null,null,null,null,null,null,381.00136073496429,396.71232394638173,413.1239446294004,430.27213286673799,448.19503682628351,466.93487169684948,486.53615408599904,507.05116211180518,528.53047959383707,551.03535133244429,574.63108446167075,601.75111988073763,630.55484198576301,661.23357498759276,694.0056009033683,729.1149615899086,null,null,null,null,null,null,null,39,4,2.4629252151655363]
[2049,86,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4578.6967200000008},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":7981.2260099999985},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B54>=$B$2,Sens,0)","v":1.042},2.8315807804495825,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B54>=$B$2,Sens,0)","v":1.0409999999999999},2.7965004935134821,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B54>=$B$2,Sens,0)","v":1.042},3.0321187111603041,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B54>=$B$2,Sens,0)","v":1.042},2.8777867491775768,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B54>=$B$2,Sens,0)","v":1.0409999999999999},2.9709996109282035,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B54>=$B$2,Sens,0)","v":1.042},3.2331047363262551,null,12804.327637128565,6453.5805065390978,6350.7471305894669,null,23712.219370440052,17134.051159128452,6578.1682113116003,null,6521.3129411310674,null,{"$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$2),\"\")","v":0.18870703152200433},{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:I,9)*(1-VLOOKUP(BD54,Lookups!U:W,3))^(BD54-$B$2),\"\")","v":0.15928044527751672},0.17399373839976051,0.17217268953000975,0.19809843928789744,0.90593699999999999,null,97,10317.224799677833,null,null,null,null,null,null,null,null,null,null,null,318.79111476856718,331.93677773048972,345.66869417983241,360.0169107686043,375.01334679741962,390.69332452096995,407.09409183496734,424.25939083919383,442.23154598151672,461.06180195602207,480.80480248897879,503.49665405383865,527.59727842334735,553.26676021856815,580.68774017192322,610.0644127656459,null,null,null,null,null,null,null,40,5,2.3543265729149945]
[2050,87,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4589.850555},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":8000.668529999999},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B55>=$B$2,Sens,0)","v":1.042},2.9505071732284649,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B55>=$B$2,Sens,0)","v":1.042},2.9111570137475344,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B55>=$B$2,Sens,0)","v":1.0429999999999999},3.159467697029037,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B55>=$B$2,Sens,0)","v":1.042},2.9986537926430352,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B55>=$B$2,Sens,0)","v":1.0409999999999999},3.0928105949762594,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B55>=$B$2,Sens,0)","v":1.042},3.3688951352519578,null,13361.775635241263,6724.6308878137397,6637.1447474275237,null,24744.552396477131,17853.681307811847,6890.8710886652843,null,6827.439503355844,null,{"$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$2),\"\")","v":0.20524976576327025},{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:I,9)*(1-VLOOKUP(BD55,Lookups!U:W,3))^(BD55-$B$2),\"\")","v":0.17540090438382047},0.19032533507354538,0.14221571962834204,0.19060756209746701,0.89873499999999995,null,98,10750.548241264303,null,null,null,null,null,null,null,null,null,null,null,261.90874363986956,272.7088064746502,283.99051671813044,295.77855975366515,308.09915947374867,320.98133553081209,334.4556896233259,348.55815888337236,363.32351574485142,378.79386123512694,395.01408891939576,413.65699977508064,433.45731401576109,454.54655212628234,477.07476598246524,501.2097153424163,null,null,null,null,null,null,null,41,6,2.2448868520001377]
[2051,88,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4601.0343599999997},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":8020.1635199999992},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B56>=$B$2,Sens,0)","v":1.042},3.0744284745040606,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B56>=$B$2,Sens,0)","v":1.042},3.0334256083249311,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B56>=$B$2,Sens,0)","v":1.0429999999999999},3.2953248080012854,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B56>=$B$2,Sens,0)","v":1.042},3.124597251934043,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B56>=$B$2,Sens,0)","v":1.0409999999999999},3.2196158293702859,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B56>=$B$2,Sens,0)","v":1.042},3.5103887309325401,null,13956.895452406909,7013.7900159897308,6943.1054364171778,null,25821.845423130108,18603.535922739942,7218.3095003901653,null,7149.508484396918,null,{"$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$2),\"\")","v":0.22171837189144919},{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:I,9)*(1-VLOOKUP(BD56,Lookups!U:W,3))^(BD56-$B$2),\"\")","v":0.19186420418880373},0.20679128804012648,0.11514846513735244,0.18339994428698839,0.89147299999999996,null,99,11202.071267397405,null,null,null,null,null,null,null,null,null,null,null,210.89383213585975,219.59024527152357,228.67448993334145,238.16644325493314,248.08722120632973,258.46019095589469,269.30999356513126,280.6655662867463,292.55490853662758,305.0119208515585,318.07275237215561,333.08437381664146,349.02795817231726,366.00940820007571,384.14954848435508,403.58346232849823,null,null,null,null,null,null,null,42,7,2.1413096106805276]
[{"$f":"1+A56","v":2052},{"$f":"1+B56","v":89},null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B57>=$B$2,Sens,0)","v":1.042},3.2035544704332315,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B57>=$B$2,Sens,0)","v":1.042},3.1608294838745783,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B57>=$B$2,Sens,0)","v":1.0429999999999999},3.4370237747453403,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B57>=$B$2,Sens,0)","v":1.042},3.255830336515273,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B57>=$B$2,Sens,0)","v":1.042},3.3516200783744674,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B57>=$B$2,Sens,0)","v":1.0429999999999999},3.6578250576317068,null,14578.498315366991,7315.3829866772885,7263.1153286897024,null,26946.024770440119,19384.884431495022,7561.140338945097,null,7486.6340863812484,null,{"$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$2),\"\")","v":0.239021400401803},{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:I,9)*(1-VLOOKUP(BD57,Lookups!U:W,3))^(BD57-$B$2),\"\")","v":0.20945599621248237},0.22423869830714269,9.1336765715755733E-2,0.17646487471085193,0.88377899999999998,null,100,11672.558260628099,null,null,null,null,null,null,null,null,null,null,null,166.26989753839013,173.12619914936775,180.28826934287196,187.77177936417749,195.59337716423639,203.77148555157848,212.32553167933517,221.27832984223426,230.6519549391177,240.47313434612715,250.77036825146433,262.60561603553339,275.17562868296415,288.56390053318,302.86569037621399,318.18749865723555,null,null,null,null,null,null,null,43,8,2.0491935216872617]
[2053,90,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B58>=$B$2,Sens,0)","v":1.042},3.3381037581914272,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B58>=$B$2,Sens,0)","v":1.042},3.2935843221973107,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B58>=$B$2,Sens,0)","v":1.0429999999999999},3.5848157970593895,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B58>=$B$2,Sens,0)","v":1.042},3.3925752106489147,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B58>=$B$2,Sens,0)","v":1.042},3.4923881216661949,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B58>=$B$2,Sens,0)","v":1.0429999999999999},3.8151115351098701,null,15190.795244612404,7629.9444551044107,7560.8507895079929,null,28077.757810798601,20218.434462049307,7859.3233487492944,null,7784.705208938969,null,{"$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$2),\"\")","v":0.2570595093013841},{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:I,9)*(1-VLOOKUP(BD58,Lookups!U:W,3))^(BD58-$B$2),\"\")","v":0.22804920039260129},0.2425543548469927,7.0855528264070211E-2,0.16979204725377844,0.87570199999999998,null,101,12162.805707574478,null,null,null,null,null,null,null,null,null,null,null,128.13896031791887,133.42289549237756,138.94247685921931,144.70978175238201,150.73764022203108,157.04025014502878,163.63258341491118,170.53222228829887,177.75617919274848,185.32505207317703,193.260805124782,202.38185691231564,212.06916878097761,222.3870871819571,233.4090250570834,245.21705893686163,null,null,null,null,null,null,null,{"$f":"IF(OR(CN59<=($CN$76-MS), CN59 = 20), CN59, CN59-1)","v":44},9,{"$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$93,3,FALSE), \"\")","v":1.9615368042052301}]
[2054,91,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B59>=$B$2,Sens,0)","v":1.042},3.4783041160354675,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B59>=$B$2,Sens,0)","v":1.042},3.431914863729598,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B59>=$B$2,Sens,0)","v":1.0429999999999999},3.738962876332943,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B59>=$B$2,Sens,0)","v":1.042},3.5350633694961693,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B59>=$B$2,Sens,0)","v":1.042},3.6390684227761754,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B59>=$B$2,Sens,0)","v":1.0429999999999999},3.9791613311195944,null,15828.808644886127,7958.0320666738999,7870.7765782122269,null,29257.023638852144,21087.827143917428,8169.1964949347166,null,8094.591515754094,null,{"$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$2),\"\")","v":0.27711089559132651},{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:I,9)*(1-VLOOKUP(BD59,Lookups!U:W,3))^(BD59-$B$2),\"\")","v":0.24875070250152448},0.26293079904642547,5.36692113186358E-2,0.16337154551503749,0.86671600000000004,null,102,12673.643547292606,null,null,null,null,null,null,null,null,null,null,null,96.311896104548936,100.28341120255674,104.43204285857253,108.76686864688406,113.29753189888318,118.03470403283228,122.9896382339543,128.17554969042249,133.60522529508557,139.29414688988976,145.25882321878504,152.11439462302954,159.39557883048772,167.15073996637358,175.43505671801739,184.31021950540554,null,null,null,null,null,null,null,45,10,1.887354713825528]
[2055,92,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B60>=$B$2,Sens,0)","v":1.042},3.6243928889089574,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B60>=$B$2,Sens,0)","v":1.042},3.5760552880062413,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B60>=$B$2,Sens,0)","v":1.0429999999999999},3.8997382800152591,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B60>=$B$2,Sens,0)","v":1.042},3.6835360310150085,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B60>=$B$2,Sens,0)","v":1.042},3.7919092965327748,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B60>=$B$2,Sens,0)","v":1.0429999999999999},4.150265268357737,null,16493.618607971344,8300.2274455408769,8193.3911624304674,null,30485.818631683935,21994.603711105876,8491.2149205780588,null,8416.758981041161,null,{"$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$2),\"\")","v":0.29620033356188374},{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:I,9)*(1-VLOOKUP(BD60,Lookups!U:W,3))^(BD60-$B$2),\"\")","v":0.26886298420513249},0.28253165888350812,3.9557922702435425E-2,0.15719382807181517,0.85807199999999995,null,103,13193.262932731606,null,null,null,null,null,null,null,null,null,null,null,70.395502939672895,73.298330254517538,76.330614154521484,79.498989545997588,82.810504853811238,86.27295994367006,89.894579901627651,93.685023864878076,97.65363792450178,101.81173794171963,106.17139035256143,111.18220850130555,116.50411207720465,122.17245099087603,128.22755599691254,134.71451735225182,null,null,null,null,null,null,null,46,11,1.8098988061997798]
[2056,93,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B61>=$B$2,Sens,0)","v":1.042},3.7766173902431337,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B61>=$B$2,Sens,0)","v":1.042},3.7262496101025038,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B61>=$B$2,Sens,0)","v":1.042},4.0674270260559151,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B61>=$B$2,Sens,0)","v":1.042},3.838244544317639,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B61>=$B$2,Sens,0)","v":1.042},3.9511694869871516,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B61>=$B$2,Sens,0)","v":1.042},4.3287266748971192,null,17186.350589506143,8657.1372256991344,8529.2133638070081,null,31766.223014214665,22940.371670683428,8825.8513435312379,null,8751.6918486001814,null,{"$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$2),\"\")","v":0.31566276658175429},{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:I,9)*(1-VLOOKUP(BD61,Lookups!U:W,3))^(BD61-$B$2),\"\")","v":0.28953977930421493},0.30260127294298461,2.838155717933076E-2,0.15124971429983181,0.849221,null,104,13734.186712973597,null,null,null,null,null,null,null,null,null,null,null,50.067332668524323,52.131908028915674,54.28855668439887,56.541997573652026,58.897243741795762,61.359842680570992,63.935644310817445,66.631518492327231,69.454112437375699,72.411474316151569,75.512186129515669,79.076025987434534,82.861118864641398,86.892606647489316,91.199173743684085,95.812889657667455,null,null,null,null,null,null,null,47,12,1.7410900673863781,null,"PERS Salary Merit Table"]
[2057,94,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B62>=$B$2,Sens,0)","v":1.042},3.9352353206333452,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B62>=$B$2,Sens,0)","v":1.042},3.882752093726809,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B62>=$B$2,Sens,0)","v":1.042},4.2382589611502635,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B62>=$B$2,Sens,0)","v":1.042},3.9994508151789798,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B62>=$B$2,Sens,0)","v":1.042},4.1171186054406119,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B62>=$B$2,Sens,0)","v":1.042},4.5105331952427985,null,17908.177314265402,9020.7369891784965,8887.4403250869054,null,33100.404380811677,23903.867280852133,9196.5370999595434,null,9119.2629062413835,null,{"$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$2),\"\")","v":0.33544273942720199},{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:I,9)*(1-VLOOKUP(BD62,Lookups!U:W,3))^(BD62-$B$2),\"\")","v":0.31069869272575895},0.32307071607648047,1.9793261848761168E-2,0.14553037073013741,0.840194,null,105,14283.554181492542,null,null,null,null,null,null,null,null,null,null,null,34.569004099060102,35.994490744588056,37.483549422932633,39.039438326647975,40.665618714165248,42.365920852736728,44.144383821872175,46.005750918221395,47.954611711392914,49.996523062785471,52.137410417337378,54.598064662140828,57.211483117119677,59.995025004866285,62.96849548284974,66.15403694954459,null,null,null,null,null,null,null,48,13,1.6834583430806709,null,"Service","Salary Increase","1+ Sal Inc"]
[2058,95,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B63>=$B$2,Sens,0)","v":1.042},4.1005152040999455,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B63>=$B$2,Sens,0)","v":1.042},4.0458276816633347,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B63>=$B$2,Sens,0)","v":1.042},4.4162658375185746,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B63>=$B$2,Sens,0)","v":1.042},4.1674277494164969,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B63>=$B$2,Sens,0)","v":1.042},4.2900375868691176,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B63>=$B$2,Sens,0)","v":1.042},4.699975589442996,null,18660.320761464547,9399.6079427239947,9260.7128187405524,null,34490.621364805767,24907.829706647921,9582.7916581578465,null,9502.2719483035235,null,{"$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$2),\"\")","v":0.35761321441701094},{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:I,9)*(1-VLOOKUP(BD63,Lookups!U:W,3))^(BD63-$B$2),\"\")","v":0.33423169012921145},0.34592245227311119,1.3398638569792615E-2,0.14002729792181029,0.83011599999999997,null,106,14854.896348752245,null,null,null,null,null,null,null,null,null,null,null,23.135654553465802,24.089675864204409,25.086243398904003,26.127537735783886,27.21587535694907,28.353819707378847,29.544073981761237,30.789812679205923,32.094107415450168,33.460677176015039,34.893487624671934,36.540305288847563,38.289361941008593,40.152275415908456,42.142300514879253,44.27425626136246,null,null,null,null,null,null,null,49,14,1.6276029524100259,null,0,0.06,{"$f":"CS63+1","v":1.06}]
[2059,96,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B64>=$B$2,Sens,0)","v":1.042},4.2727368426721437,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B64>=$B$2,Sens,0)","v":1.042},4.2157524442931953,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B64>=$B$2,Sens,0)","v":1.042},4.6017490026943548,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B64>=$B$2,Sens,0)","v":1.042},4.3424597148919899,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B64>=$B$2,Sens,0)","v":1.042},4.4702191655176211,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B64>=$B$2,Sens,0)","v":1.042},4.8973745641996018,null,19444.054233446059,9794.3914763184021,9649.6627571276567,null,35939.227462127616,25953.958554327135,9985.2689078004805,null,9901.367370132275,null,{"$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$2),\"\")","v":0.37807193322662092},{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:I,9)*(1-VLOOKUP(BD64,Lookups!U:W,3))^(BD64-$B$2),\"\")","v":0.35628253439063129},0.3671772338086261,8.7637486586088619E-3,0.13473231783105002,0.820743,null,107,15449.092202702333,null,null,null,null,null,null,null,null,null,null,null,14.971725201770059,15.589098912464197,16.234005467411553,16.907855979394995,17.61214950837978,18.34854493087234,19.118791559300483,19.924943700284924,20.76898908175604,21.65333436262733,22.58054583416542,23.646247323979761,24.77811050502644,25.983653601134645,27.271454162712146,28.651101991776898,null,null,null,null,null,null,null,50,15,1.5703287623430047,null,{"$f":"CR63+1","v":1},0.06,{"$f":"CS64+1","v":1.06}]
[2060,97,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B65>=$B$2,Sens,0)","v":1.042},4.4521917900643739,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B65>=$B$2,Sens,0)","v":1.042},4.39281404695351,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B65>=$B$2,Sens,0)","v":1.042},4.7950224608075178,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B65>=$B$2,Sens,0)","v":1.0429999999999999},4.5248430229174534,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B65>=$B$2,Sens,0)","v":1.042},4.6579683704693613,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B65>=$B$2,Sens,0)","v":1.042},5.1030642958959849,null,20260.704511250799,10205.755918323775,10054.948592927023,null,37448.675015536974,27044.02481360887,10404.650201928103,null,10317.224799677833,null,{"$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$2),\"\")","v":0.39875270089619802},{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:I,9)*(1-VLOOKUP(BD65,Lookups!U:W,3))^(BD65-$B$2),\"\")","v":0.37861409659490841},0.38868339874555324,5.5458996683468023E-3,0.12963756165789478,0.81125800000000003,null,108,16051.606798607723,null,null,null,null,null,null,null,null,null,null,null,9.3622528788077641,9.748314519824465,10.15159324483767,10.572971463491937,11.013386581349156,11.473875941877674,11.955533440743661,12.459643695305127,12.987449689339007,13.540456376285041,14.120268532311306,14.786682503079646,15.49446929333665,16.248330265933955,17.053629211277524,17.916362909988162,null,null,null,null,null,null,null,51,16,1.5133647668185299,null,{"$f":"CR64+1","v":2},4.4999999999999998E-2,1.0449999999999999]
[2061,98,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B66>=$B$2,Sens,0)","v":1.042},4.6391838452470777,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B66>=$B$2,Sens,0)","v":1.042},4.5773122369255574,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B66>=$B$2,Sens,0)","v":1.042},4.9964134041614336,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B66>=$B$2,Sens,0)","v":1.042},4.7194112729029039,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B66>=$B$2,Sens,0)","v":1.042},4.853603042029075,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B66>=$B$2,Sens,0)","v":1.042},5.3173929963236164,null,21111.654100723332,10634.397666893374,10477.256433829958,null,39021.519366189532,28179.873855780446,10841.645510409086,null,10750.548241264303,null,{"$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$2),\"\")","v":0.41965977243275143},{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:I,9)*(1-VLOOKUP(BD66,Lookups!U:W,3))^(BD66-$B$2),\"\")","v":0.40117694711124136},0.41041835977199637,3.3903005361519307E-3,0.12473545815250148,0.80167299999999997,null,109,16677.619463753428,null,null,null,null,null,null,null,null,null,null,null,5.654047361913273,5.8871975268556618,6.1307454250798141,6.3852239610038817,6.6511992521545764,6.9292977705121537,7.2201801410336142,7.5246221692305335,7.8433745172817542,8.1773460559618538,8.52750594094063,8.9299663532089131,9.3574126191934859,9.8126839837398734,10.299019744631131,10.820041474803595,null,null,null,null,null,null,null,52,17,1.4658611628514513,null,3,3.6999999999999998E-2,1.0369999999999999]
[2062,99,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B67>=$B$2,Sens,0)","v":1.042},4.8340295667474553,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B67>=$B$2,Sens,0)","v":1.042},4.7695593508764311,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B67>=$B$2,Sens,0)","v":1.042},5.2062627671362138,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B67>=$B$2,Sens,0)","v":1.042},4.9176265463648257,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B67>=$B$2,Sens,0)","v":1.042},5.0574543697942964,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B67>=$B$2,Sens,0)","v":1.042},5.5407235021692083,null,21998.343572953712,11081.042368902896,{"$f":"W67-X67","v":10917.301204050817},null,40660.423179569494,29363.428557723226,11296.994621846268,null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":11202.071267397405},null,{"$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$2),\"\")","v":0.43797815359493592},{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:I,9)*(1-VLOOKUP(BD67,Lookups!U:W,3))^(BD67-$B$2),\"\")","v":0.42663490200574061},{"$f":"IFERROR(PCTMALE*AW67+(1-PCTMALE)*AX67,\"\")","v":0.43230652780033829},1.9988589509703355E-3,0.12001872236361155,0.79202099999999998,null,110,17311.369003376061,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",3.2892679936220595,3.4249041717727127,3.5665892789649432,3.7146333347889793,3.869365680713341,4.0311507696868016,4.2003729233090485,4.3774834699958483,4.5629191109137839,4.7572085858058797,4.9609157054295334,5.1950488967592285,5.4437177231237364,5.7085739282384269,5.9915019884505236,6.294608770431557,"PV Benefits from Entry Age",null,null,null,null,null,null,53,18,1.4270128060629406,null,4,0.03,1.03]
[{"$f":"1+A67","v":2063},{"$f":"1+B67","v":100},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B68>=$B$2,Sens,0)","v":1.042},5.0370588085508485,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B68>=$B$2,Sens,0)","v":1.042},4.9698808436132413,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B68>=$B$2,Sens,0)","v":1.042},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,O69/N68,O67*N67))","v":5.4249258033559347},{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B68>=$B$2,Sens,0)","v":1.042},5.1241668613121485,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B68>=$B$2,Sens,0)","v":1.042},5.2698674533256566,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B68>=$B$2,Sens,0)","v":1.042},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,U69/T68,U67*T67))","v":5.773433889260315},null,{"$f":"IF(B68<65,D68*K68,D68*M68)","v":22922.274003017767},{"$f":"IF(B68<65,E68*K68,E68*O68)","v":11546.446148396817},11375.827854620949,null,42368.160953111415,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":30596.692557147599},{"$f":"AA68-AB68","v":11771.468395963817},null,11672.558260628099,null,{"$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$2),\"\")","v":0.44841373529568179},{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:I,9)*(1-VLOOKUP(BD68,Lookups!U:W,3))^(BD68-$B$2),\"\")","v":0.44841373529568179},0.44841373529568179,{"$f":"IF(AY67=\"\",1,AZ67*(1-AY67))","v":1.1347391783137232E-3},0.11548034481248105,0.78491699999999998,null,111,null,{"$f":"IF($BE$12<>\"\",SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":313.49840182679878},{"$f":"IF($BE$13<>\"\",SUM(BG12:BG67)*BG70*BG71*BG72*Part,\"\")","v":291.0454493724036},{"$f":"IF($BE$14<>\"\",SUM(BH12:BH67)*BH70*BH71*BH72*Part,\"\")","v":535.10356817653565},{"$f":"IF($BE$15<>\"\",SUM(BI12:BI67)*BI70*BI71*BI72*Part,\"\")","v":481.15473011246081},{"$f":"IF($BE$16<>\"\",SUM(BJ12:BJ67)*BJ70*BJ71*BJ72*Part,\"\")","v":847.79155115593926},{"$f":"IF($BE$17<>\"\",SUM(BK12:BK67)*BK70*BK71*BK72*Part,\"\")","v":890.10148602909248},{"$f":"IF($BE$18<>\"\",SUM(BL12:BL67)*BL70*BL71*BL72*Part,\"\")","v":1139.5432544009038},{"$f":"IF($BE$19<>\"\",SUM(BM12:BM67)*BM70*BM71*BM72*Part,\"\")","v":1562.3255918000239},{"$f":"IF($BE$20<>\"\",SUM(BN12:BN67)*BN70*BN71*BN72*Part,\"\")","v":1260.6154490767049},{"$f":"IF($BE$21<>\"\",SUM(BO12:BO67)*BO70*BO71*BO72*Part,\"\")","v":1074.9888492285945},{"$f":"SUM(BF68:BO68)","v":8396.1683311794586},{"$f":"IF($BE12<>\"\",SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":352.84846534932694},{"$f":"IF($BE13<>\"\",SUM(BR12:BR67)*BR70*BR71*BR72*Part,\"\")","v":349.31340794122303},{"$f":"IF($BE14<>\"\",SUM(BS12:BS67)*BS70*BS71*BS72*Part,\"\")","v":691.62663923554032},{"$f":"IF($BE15<>\"\",SUM(BT12:BT67)*BT70*BT71*BT72*Part,\"\")","v":677.76471142247124},{"$f":"IF($BE16<>\"\",SUM(BU12:BU67)*BU70*BU71*BU72*Part,\"\")","v":1328.357408153217},{"$f":"IF($BE17<>\"\",SUM(BV12:BV67)*BV70*BV71*BV72*Part,\"\")","v":1593.8683707201724},{"$f":"IF($BE18<>\"\",SUM(BW12:BW67)*BW70*BW71*BW72*Part,\"\")","v":2422.3512891768655},{"$f":"IF($BE19<>\"\",SUM(BX12:BX67)*BX70*BX71*BX72*Part,\"\")","v":4177.5541811707362},{"$f":"IF($BE20<>\"\",SUM(BY12:BY67)*BY70*BY71*BY72*Part,\"\")","v":4732.1004203532957},{"$f":"IF($BE21<>\"\",SUM(BZ12:BZ67)*BZ70*BZ71*BZ72*Part,\"\")","v":7565.3867737541404},{"$f":"IF($BE22<>\"\",SUM(CA12:CA67)*CA70*CA71*CA72*Part,\"\")","v":5095.1032712220494},{"$f":"IF($BE23<>\"\",SUM(CB12:CB67)*CB70*CB71*CB72*Part,\"\")","v":2419.3375987874238},{"$f":"IF($BE24<>\"\",SUM(CC12:CC67)*CC70*CC71*CC72*Part,\"\")","v":1055.5525154736429},{"$f":"IF($BE25<>\"\",SUM(CD12:CD67)*CD70*CD71*CD72*Part,\"\")","v":715.67353959648244},{"$f":"IF($BE26<>\"\",SUM(CE12:CE67)*CE70*CE71*CE72*Part,\"\")","v":483.6928368856897},{"$f":"IF($BE27<>\"\",SUM(CF12:CF67)*CF70*CF71*CF72*Part,\"\")","v":1085.8533325015135},{"$f":"SUM(BQ68:CF68)","v":34746.384761743793},null,null,null,null,null,null,54,19,1.3862717429370848,null,5,2.1999999999999999E-2,1.022]
[2064,101,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B69>=$B$2,Sens,0)","v":1.042},5.248615278509984,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B69>=$B$2,Sens,0)","v":1.042},5.1786158390449977,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B69>=$B$2,Sens,0)","v":1.042},5.652772687096884,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B69>=$B$2,Sens,0)","v":1.042},5.3393818694872586,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B69>=$B$2,Sens,0)","v":1.042},5.4912018863653342,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B69>=$B$2,Sens,0)","v":1.042},6.0159181126092482,null,23885.009511144515,12031.396886629484,{"$f":"W69-X69","v":11853.612624515032},null,44147.623713142093,31881.7536445478,12265.870068594293,null,12162.805707574478,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$2),\"\")","v":0.45946010453328157},{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:I,9)*(1-VLOOKUP(BD69,Lookups!U:W,3))^(BD69-$B$2),\"\")","v":0.45946010453328157},0.45946010453328157,6.2590654477971382E-4,0.11111358107618692,0.78004600000000002,null,112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,20,1.3465365820473969,null,6,1.7000000000000001E-2,1.0169999999999999]
[2065,102,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B70>=$B$2,Sens,0)","v":1.042},5.4690571202074034,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B70>=$B$2,Sens,0)","v":1.0409999999999999},5.3961177042848876,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B70>=$B$2,Sens,0)","v":1.0409999999999999},5.8901891399549529,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B70>=$B$2,Sens,0)","v":1.042},5.5636359080057236,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B70>=$B$2,Sens,0)","v":1.0409999999999999},5.7218323655926788,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B70>=$B$2,Sens,0)","v":1.0409999999999999},6.2685866733388371,null,{"$f":"IF(B70<65,D70*K70,D70*M70)","v":24888.179910612584},12536.715555867922,12351.464354744661,null,46001.823909094062,33220.787297618808,{"$f":"AA70-AB70","v":12781.036611475254},null,12673.643547292606,null,{"$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$2),\"\")","v":0.47115254396126355},{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:I,9)*(1-VLOOKUP(BD70,Lookups!U:W,3))^(BD70-$B$2),\"\")","v":0.47115254396126355},0.47115254396126355,3.3832745828716145E-4,0.10691194176482914,0.77488900000000005,null,113,"Survive",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,45))","v":1.2873486009784951},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,45))","v":1.2720815395678409},1.2568332549633456,1.2290314014667625,1.2016723717497853,1.1507082706616072,1.0902147232408159,1,0.84706316500000001,0.67498556878826699,null,{"$f":"BF70","v":1.2873486009784951},{"$f":"BG70","v":1.2720815395678409},1.2568332549633456,1.2290314014667625,1.2016723717497853,1.1507082706616072,1.0902147232408159,1,0.84706316500000001,0.67498556878826699,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,45)","v":0.40271248511988572},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,45)","v":0.21845552820983424},0.12928740235792888,8.9347991942713006E-2,6.167000638602485E-2,4.2506309476280611E-2,"Totals - Scaled for Headcount",null,null,null,null,null,null,56,21,1.3231837294573341,null,7,1.4999999999999999E-2,1.0149999999999999]
[2066,103,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},5.6987575192561142,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},5.6173585301605673,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},6.1316868946931056,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},5.7973086161419642,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},5.9564274925819785,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},6.525598726945729,null,25908.595286947697,13050.720893658505,12857.874393289192,null,47887.898689366921,34582.839576821178,13305.059112545743,null,13193.262932731606,null,{"$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$2),\"\")","v":0.486775094067465},{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:I,9)*(1-VLOOKUP(BD71,Lookups!U:W,3))^(BD71-$B$2),\"\")","v":0.486775094067465},0.486775094067465,1.7892361562321703E-4,0.10286918287773419,0.76800000000000002,null,114,"Interest",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,46))","v":1.309744221368871},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,46))","v":1.2602176670536622},1.2125639055649595,1.1667121192773595,1.1225941684569996,1.0801444899999997,1.0392999999999999,1,0.96218608678918516,0.92580206561068534,null,{"$f":"BF71","v":1.309744221368871},1.2602176670536622,1.2125639055649595,1.1667121192773595,1.1225941684569996,1.0801444899999997,1.0392999999999999,1,0.96218608678918516,0.92580206561068534,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,46)","v":0.89079386665128979},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,46)","v":0.85710946468901172},0.82469880177909349,0.79351371286355588,0.7635078541937419,0.73463663445948424,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,57,22,1.2987692515165008,null,8,0.01,1.01]
[2067,104,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},5.9324065775456143,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B72>=$B$2,Sens,0)","v":1.04},5.8476702298971501,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B72>=$B$2,Sens,0)","v":1.04},6.3830860573755226,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},6.0349982694037845,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B72>=$B$2,Sens,0)","v":1.04},6.200641019777839,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B72>=$B$2,Sens,0)","v":1.04},6.7931482747505036,null,26970.847693712552,13585.800450298504,13385.047243414048,null,49851.302535630959,36000.735999470846,13850.566536160113,null,13734.186712973597,null,{"$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$2),\"\")","v":0.5},0.5,9.182805579733461E-5,9.8979296524328117E-2,0.76216799999999996,null,115,"Retire",{"$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",{"$f":"SUM(CP26:CP138)","v":54.029252773392763},null,null,58,23,1.2617300512296528,null,9,0.01,1.01]
[2068,105,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B73>=$B$2,Sens,0)","v":1.04},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,K74/J73,K72*J72))","v":6.1756352472249842},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B73>=$B$2,Sens,0)","v":1.04},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,M74/L73,M72*L72))","v":6.0815770390930366},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B73>=$B$2,Sens,0)","v":1.04},6.6384094996705434,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B73>=$B$2,Sens,0)","v":1.04},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,Q74/P73,Q72*P72))","v":6.2824331984493389},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B73>=$B$2,Sens,0)","v":1.04},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,S74/R73,S72*R72))","v":6.4486666605689527},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B73>=$B$2,Sens,0)","v":1.04},7.0648742057405238,null,28049.681601461056,14129.232468310443,13920.449133150612,null,51845.354637056196,37440.765439449679,14404.589197606518,null,14283.554181492542,null,{"$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$2),\"\")","v":0.5},0.5,4.5914027898667305E-5,9.5236501995889664E-2,0.76216799999999996,null,116,null,null,null,null,null,null,null,null,null,null,null,{"$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":3.4255984398577528},null,null,59,24,1.2255715676021797,null,10,7.0000000000000001E-3,1.0069999999999999]
[2069,106,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B74>=$B$2,Sens,0)","v":1.04},6.4226606571139842,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B74>=$B$2,Sens,0)","v":1.04},6.3248401206567584,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B74>=$B$2,Sens,0)","v":1.04},6.9039458796573649,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B74>=$B$2,Sens,0)","v":1.04},6.5337305263873127,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B74>=$B$2,Sens,0)","v":1.04},6.706613326991711,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B74>=$B$2,Sens,0)","v":1.04},7.3474691739701452,null,29171.668865519499,14694.40176704286,14477.267098476639,null,53919.16882253845,38938.396057027669,14980.772765510781,null,14854.896348752245,null,{"$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$2),\"\")","v":0.5},0.5,2.2957013949333652E-5,9.1635237174915493E-2,0.76216799999999996,null,117,null,null,null,null,null,null,null,null,null,null,null,{"$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,60,25,1.1659152114652143,null,11,5.0000000000000001E-3,1.0049999999999999]
[2070,107,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},6.6795670833985437,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},6.5778337254830292,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},7.1801037148436597,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B75>=$B$2,Sens,0)","v":1.04},6.7950797474428057,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},6.9748778600713797,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},7.6413679409289514,null,30338.535620140283,15282.177837724576,15056.357782415707,null,56075.935575439988,40495.93189930878,15580.003676131208,null,15449.092202702333,null,{"$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$2),\"\")","v":0.5},0.5,1.1478506974666826E-5,8.8170150269330796E-2,0.76216799999999996,null,118,null,null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"Explicit+Implicit","v":0},null,null,61,{"$f":"IF(CO76=0,0,CO76-1)","v":26},1.0973948298926681,null,12,5.0000000000000001E-3,1.0049999999999999]
[2071,108,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},6.9400701996510863,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},6.8343692407768666,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},7.4601277597225621,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},7.0668829373405186,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},7.2468980966141627,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},7.9393812906251799,null,31521.738509325751,15878.182773395833,15643.555735929918,null,58262.897062882141,42075.273243381816,16187.623819500324,null,16051.606798607723,null,{"$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$2),\"\")","v":0.5},0.5,5.7392534873334131E-6,8.4836091859261817E-2,0.76216799999999996,null,119,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits Attained Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVFB",null,null,"PVFB",{"$f":"CG82+BP82","v":0},null,"Current Age",{"$f":"B2","v":62},{"$f":"MS","v":27},1,null,13,5.0000000000000001E-3,1.0049999999999999]
[2072,109,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B77>=$B$2,Sens,0)","v":1.0389999999999999},7.210732937437478,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B77>=$B$2,Sens,0)","v":1.038},7.1009096411671635,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B77>=$B$2,Sens,0)","v":1.038},7.7510727423517416,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B77>=$B$2,Sens,0)","v":1.0389999999999999},7.3424913718967986,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B77>=$B$2,Sens,0)","v":1.038},7.529527122382115,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B77>=$B$2,Sens,0)","v":1.038},8.2490171609595606,null,32751.08631118945,16497.43190155827,16253.654409631181,null,60535.150048334544,43716.208899873702,16818.941148460843,null,16677.619463753428,null,{"$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$2),\"\")","v":1},1,2.8696267436667066E-6,8.1628107244550968E-2,0.54166700000000001,null,120,null,{"$f":"IF(BF70<=1,SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":""},"","","","","","",1562.3255918000239,1260.6154490767049,1074.9888492285945,{"$f":"SUM(BF77:BO77)","v":3897.9298901053235},{"$f":"IF(BQ70<=1,SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":""},"","","","","","",4177.5541811707362,4732.1004203532957,7565.3867737541404,5095.1032712220494,2419.3375987874238,1055.5525154736429,715.67353959648244,483.6928368856897,1085.8533325015135,{"$f":"SUM(BQ77:CF77)","v":27330.254469744974},null,null,null,null,null,null,{"$f":"IF(CN76<70,CN76+1, \"\")","v":63},{"$f":"IF(CN77<71,CO76+1,\"\")","v":28},{"$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$93,3,FALSE),\"\")","v":0.84152094473443673},null,14,3.0000000000000001E-3,1.0029999999999999]
[2073,110,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B78>=$B$2,Sens,0)","v":1.038},7.4919515219975388,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B78>=$B$2,Sens,0)","v":1.038},7.3707442075315157,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B78>=$B$2,Sens,0)","v":1.038},8.0456135065611072,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B78>=$B$2,Sens,0)","v":1.038},7.6288485354007731,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B78>=$B$2,Sens,0)","v":1.038},7.815649153032636,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B78>=$B$2,Sens,0)","v":1.038},8.562479813076024,null,33995.627591014651,17124.334313817482,16871.293277197168,null,62835.485750171261,45377.424838068902,17458.060912102359,null,17311.369003376061,null,{"$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,{"$f":"IF(CN77<70,CN77+1, \"\")","v":64},29,0.66618178487077884,null,15,3.0000000000000001E-3,1.0029999999999999]
[2074,111,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B79>=$B$2,Sens,0)","v":1.038},7.7766456798334458,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B79>=$B$2,Sens,0)","v":1.038},7.6508324874177136,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B79>=$B$2,Sens,0)","v":1.038},8.3513468198104288,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B79>=$B$2,Sens,0)","v":1.038},7.9187447797460031,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B79>=$B$2,Sens,0)","v":1.038},8.1126438208478771,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B79>=$B$2,Sens,0)","v":1.038},8.8878540459729134,null,35287.461439473205,17775.059017742547,17512.402421730658,null,65223.234208677779,47101.76698191552,18121.467226762259,null,17969.201025504357,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,65,30,0.39485941084131471,null,16,3.0000000000000001E-3,1.0029999999999999]
[2075,112,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B80>=$B$2,Sens,0)","v":1.038},8.0721582156671161,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B80>=$B$2,Sens,0)","v":1.038},7.9415641219395869,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B80>=$B$2,Sens,0)","v":1.038},8.6686979989632249,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B80>=$B$2,Sens,0)","v":1.038},8.2196570813763508,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B80>=$B$2,Sens,0)","v":1.038},8.4209242860400959,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B80>=$B$2,Sens,0)","v":1.038},9.2255924997198839,null,36628.38497417319,18450.511260416763,18177.873713756428,null,67701.717108607525,48891.63412722831,18810.082981379215,null,18652.030664473517,null,{"$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,66,31,0.21279409468945562,null,17,3.0000000000000001E-3,1.0029999999999999]
[2076,113,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B81>=$B$2,Sens,0)","v":1.038},8.3789002278624665,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B81>=$B$2,Sens,0)","v":1.038},8.2433435585732919,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B81>=$B$2,Sens,0)","v":1.038},8.9981085229238271,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B81>=$B$2,Sens,0)","v":1.038},8.5320040504686521,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B81>=$B$2,Sens,0)","v":1.038},8.7409194089096207,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B81>=$B$2,Sens,0)","v":1.038},9.5761650147092396,null,38020.263603191772,19151.630688312598,18868.632914879174,null,70274.382358734627,50749.516224062987,19524.86613467164,null,19360.807829723522,null,{"$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,67,32,0.12511283782052723,null,18,1E-3,1.0009999999999999]
[2077,114,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B82>=$B$2,Sens,0)","v":1.038},8.6972984365212405,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B82>=$B$2,Sens,0)","v":1.038},8.5565906137990773,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B82>=$B$2,Sens,0)","v":1.038},9.3400366467949336,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B82>=$B$2,Sens,0)","v":1.038},8.856220204386462,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B82>=$B$2,Sens,0)","v":1.038},9.0730743464481858,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B82>=$B$2,Sens,0)","v":1.038},9.940059285268191,null,39465.033620113063,19879.39265446848,19585.640965644583,null,72944.808888366533,52677.99784057738,20266.811047789153,null,20096.518527253011,null,{"$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,{"$f":"CG81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,68,33,8.5897316160617368E-2,null,19,1E-3,1.0009999999999999]
[2078,115,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B83>=$B$2,Sens,0)","v":1.038},9.0277957771090485,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B83>=$B$2,Sens,0)","v":1.038},8.8817410571234419,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B83>=$B$2,Sens,0)","v":1.038},9.6949580393731409,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B83>=$B$2,Sens,0)","v":1.038},9.1927565721531472,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B83>=$B$2,Sens,0)","v":1.038},9.4178511716132167,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B83>=$B$2,Sens,0)","v":1.038},10.317781538108383,null,40964.704897677359,20634.80957533828,20329.895322339078,null,75716.711626124466,54679.761758519322,21036.949867605144,null,20860.18623128863,null,{"$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,69,34,5.8900356674924596E-2,null,20,1E-3,1.0009999999999999]
[2079,116,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B84>=$B$2,Sens,0)","v":1.038},9.3708520166391924,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B84>=$B$2,Sens,0)","v":1.038},9.2192472172941322,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B84>=$B$2,Sens,0)","v":1.038},10.06336644486932,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B84>=$B$2,Sens,0)","v":1.038},9.5420813218949672,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B84>=$B$2,Sens,0)","v":1.038},9.7757295161345201,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B84>=$B$2,Sens,0)","v":1.038},10.709857236556502,null,42521.363683789095,21418.932339201136,21102.43134458796,null,78593.946667917204,56757.592705343064,21836.35396257414,null,21652.873308077593,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,35,4.0331694065697844E-2,null,21,0,1]
[2080,117,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B85>=$B$2,Sens,0)","v":1.038},9.7269443932714825,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B85>=$B$2,Sens,0)","v":1.038},9.5695786115513091,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B85>=$B$2,Sens,0)","v":1.038},10.445774369774355,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B85>=$B$2,Sens,0)","v":1.038},9.9046804121269769,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B85>=$B$2,Sens,0)","v":1.038},10.147207237747633,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B85>=$B$2,Sens,0)","v":1.038},11.11683181154565,null,44137.175503773076,22232.851768090783,21904.323735682294,null,81580.516641298062,58914.3812281461,22666.135413151962,null,22475.682493784545,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,22,0,1]
[2081,118,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B86>=$B$2,Sens,0)","v":1.038},10.096568280215799,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B86>=$B$2,Sens,0)","v":1.038},9.9332225987902589,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B86>=$B$2,Sens,0)","v":1.038},10.842713795825782,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B86>=$B$2,Sens,0)","v":1.038},10.281058267787802,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B86>=$B$2,Sens,0)","v":1.038},10.532801112782044,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B86>=$B$2,Sens,0)","v":1.038},11.539271420384384,null,45814.388172916457,23077.700135278235,22736.688037638221,null,84680.576273667408,61153.127714815651,23527.448558851756,null,23329.758428548372,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2227910551.1195111,null,null,"","","",null,23,0,1]
[2082,119,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B87>=$B$2,Sens,0)","v":1.038},10.480237874863999,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B87>=$B$2,Sens,0)","v":1.038},10.310685057544289,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B87>=$B$2,Sens,0)","v":1.038},11.254736920067161,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B87>=$B$2,Sens,0)","v":1.038},10.67173848196374,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B87>=$B$2,Sens,0)","v":1.038},10.933047555067763,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B87>=$B$2,Sens,0)","v":1.038},11.977763734358991,null,47555.33492348728,23954.652740418805,23600.682183068475,null,87898.438172066773,63476.946567978652,24421.491604088122,null,24216.289248833211,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,24,0,1]
[2083,120,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B88>=$B$2,Sens,0)","v":1.038},10.878486914108832,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B88>=$B$2,Sens,0)","v":1.038},10.702491089730971,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B88>=$B$2,Sens,0)","v":1.038},11.682416923029715,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B88>=$B$2,Sens,0)","v":1.038},11.077264544278362,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B88>=$B$2,Sens,0)","v":1.038},11.348503362160338,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B88>=$B$2,Sens,0)","v":1.038},12.432918756264632,null,49362.437650579799,24864.929544554725,24497.508106025074,null,91238.578822605312,65889.070537561842,25349.50828504347,null,25136.508240288873,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,25,0,1]
[2084,121,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B89>=$B$2,Sens,0)","v":1.038},11.291869416844968,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B89>=$B$2,Sens,0)","v":1.038},11.109185751140748,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B89>=$B$2,Sens,0)","v":1.038},12.126348766104844,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B89>=$B$2,Sens,0)","v":1.038},11.49820059696094,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B89>=$B$2,Sens,0)","v":1.038},11.779746489922431,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B89>=$B$2,Sens,0)","v":1.038},12.905369669002688,null,51238.210281301828,25809.796867247802,25428.413414054026,null,94705.644817864304,68392.855217989185,26312.789599875119,null,26091.695553419846,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,26,0,1]
[2085,122,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B90>=$B$2,Sens,0)","v":1.038},11.720960454685077,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B90>=$B$2,Sens,0)","v":1.038},11.531334809684097,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B90>=$B$2,Sens,0)","v":1.038},12.587150019216828,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B90>=$B$2,Sens,0)","v":1.038},11.935132219645457,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B90>=$B$2,Sens,0)","v":1.038},12.227376856539484,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B90>=$B$2,Sens,0)","v":1.038},13.395773716424792,null,53185.262271991298,26790.56914820322,26394.693123788078,null,98304.459320943162,70991.783716272781,27312.675604670381,null,27083.179984449805,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,27,0,1]
[2086,123,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B91>=$B$2,Sens,0)","v":1.038},12.16635695196311,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B91>=$B$2,Sens,0)","v":1.038},11.969525532452092,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B91>=$B$2,Sens,0)","v":1.038},13.065461719947068,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B91>=$B$2,Sens,0)","v":1.038},12.388667243991984,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B91>=$B$2,Sens,0)","v":1.038},12.692017177087985,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B91>=$B$2,Sens,0)","v":1.038},13.904813117648935,null,55206.302238326964,27808.610775834943,27397.691462492021,null,102040.02877513901,73689.471497491148,28350.557277647866,null,28112.340823858904,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,28,0,1]
[2087,124,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B92>=$B$2,Sens,0)","v":1.038},12.628678516137708,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B92>=$B$2,Sens,0)","v":1.038},12.424367502685271,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B92>=$B$2,Sens,0)","v":1.038},13.561949265305056,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B92>=$B$2,Sens,0)","v":1.038},12.859436599263679,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B92>=$B$2,Sens,0)","v":1.038},13.174313829817329,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B92>=$B$2,Sens,0)","v":1.038},14.433196016119595,null,57304.141723383393,28865.33798531667,28438.803738066723,null,105917.54986859429,76489.671414395823,29427.878454198464,null,29180.609775165529,null,{"$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$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,29,0,1]
[2088,125,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":5299.5657600000004},null,null,13.108568299750941,null,12.896493467787312,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B93>=$B$2,Sens,0)","v":1.038},14.077303337386649,null,13.3480951900357,null,13.674937755350388,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B93>=$B$2,Sens,0)","v":1.038},14.981657464732141,null,59481.699108871966,29962.220828758705,29519.478280113261,null,109942.41676360088,79396.27892814287,30546.137835458008,null,30289.47294662182,null,{"$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"]
[{"$f":"ToolYear","v":2025},94,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0589999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.06},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.091},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.06},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0880000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.127},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":4612.2381449999993},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":2128.4062800000002},{"$f":"W3-X3","v":2483.8318649999992},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":8039.7014399999998},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":5299.5657600000004},{"$f":"AA3-AB3","v":2740.1356799999994},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":2676.0597262499996},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,8)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,2))^(B3-$B$3),\"\")","v":0.1962902869},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,9)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,3))^(B3-$B$3),\"\")","v":0.15981738600000001},{"$f":"IF(B3<121,(PCTMALE*AG3+(1-PCTMALE)*AH3),\"\")","v":0.17805383645},1,1,{"$f":"IF(AI3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI3),6))","v":0.90414700000000003},null,{"$f":"IF(B3<65,AE3*AJ3*AK3*AL3,\"\")","v":""},{"$f":"IF(AND(B3>=65,B3<121),AE3*AJ3*AK3*AL3,\"\")","v":2419.5513733097587}]
[{"$f":"1+A3","v":2026},{"$f":"1+B3","v":95},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.054},{"$f":"K3*J3","v":1.0589999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0529999999999999},{"$f":"M3*L3","v":1.06},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0820000000000001},{"$f":"O3*N3","v":1.091},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0609999999999999},{"$f":"Q3*P3","v":1.06},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0920000000000001},{"$f":"S3*R3","v":1.0880000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.119},{"$f":"U3*T3","v":1.127},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":4888.9724336999998},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":2322.0912514800002},2566.8811822199996,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":8747.195166720001},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":5972.61061152},2774.584555200001,null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":2722.6587119550004},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,8)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,2))^(B4-$B$3),\"\")","v":0.21050329474800003},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,9)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,3))^(B4-$B$3),\"\")","v":0.17345523393450002},0.19197926434125001,{"$f":"IF(B4<121,AJ3*(1-AI3),\"\")","v":0.82194616355000005},{"$f":"IF(B4<121,AK3/(1+IntRt),\"\")","v":0.96218608678918516},0.89800500000000005,null,{"$f":"IF(B4<65,AE4*AJ4*AK4*AL4,\"\")","v":""},{"$f":"IF(AND(B4>=65,B4<121),AE4*AJ4*AK4*AL4,\"\")","v":1933.6345870116211}]
[2027,96,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},{"$f":"K4*J4","v":1.1161859999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},{"$f":"M4*L4","v":1.1161799999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0529999999999999},{"$f":"O4*N4","v":1.1804620000000001},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0529999999999999},{"$f":"Q4*P4","v":1.12466},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0509999999999999},{"$f":"S4*R4","v":1.1880960000000003},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0529999999999999},{"$f":"U4*T4","v":1.2611129999999999},null,5148.0879726860994,{"$f":"IF(B5<65,E5*K5,E5*O5)","v":2512.5027341013606},2635.5852385847388,null,9551.9371220582416,6683.3512742908797,2868.5858477673619,null,2810.3356954717065,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,8)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,2))^(B5-$B$3),\"\")","v":0.22579995787168577},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,9)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,3))^(B5-$B$3),\"\")","v":0.18829138363657058},0.20704567075412816,{"$f":"IF(B5<121,AJ4*(1-AI4),\"\")","v":0.66414954374355828},0.92580206561068534,0.89136099999999996,null,"",1540.2664367778314]
[2028,97,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},1.174227672,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.05},1.1731051799999999,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.052},1.243026486,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0509999999999999},1.1842669799999999,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},1.2486888960000002,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},1.3279519889999998,null,5410.6404592930894,{"$f":"IF(B6<65,E6*K6,E6*O6)","v":2645.6653790087321},2764.9750802843573,null,10039.085915283211,7037.5688918282958,3001.517023454915,null,2942.3815376622756,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,8)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,2))^(B6-$B$3),\"\")","v":0.24166422256954068},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,9)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,3))^(B6-$B$3),\"\")","v":0.20397960090868639},0.22282191173911353,0.52664025597812503,0.89079386665128979,0.88440399999999997,null,"",1220.7899808702309,null,null,null,"Retirees - Default Ages"]
[2029,98,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0489999999999999},1.2329390555999999,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.048},{"$f":"M6*L6","v":1.2317604389999999},{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},1.3076638632720001,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0489999999999999},1.2446645959799998,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},1.3098746519040001,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},1.3956775404389996,null,5681.1724822577444,2783.2399787171867,2897.9325035405577,null,10531.001125132088,7396.4849053115386,3134.5162198205498,null,3075.3702907505517,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,8)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,2))^(B7-$B$3),\"\")","v":0.25864618586958305},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,9)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,3))^(B7-$B$3),\"\")","v":0.22103204234237933},0.23983911410598119,0.40929326734230315,0.85710946468901172,0.87689899999999998,null,"",946.0582582224082,null,null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[2030,99,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0469999999999999},1.2933530693243998,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.046},1.2908849400719999,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.048},1.3730470564356001,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0469999999999999},1.3056531611830198,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.046},1.3727486351953921,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.048},1.4654614174609497,null,5953.8687614061164,2922.4019776530458,3031.4667837530706,null,11036.489179138429,7766.3091505771163,3270.1800285613126,null,3210.5017173592519,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,8)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,2))^(B8-$B$3),\"\")","v":0.27582074844813464},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,9)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,3))^(B8-$B$3),\"\")","v":0.23868174724677607},0.25725124784745534,0.31112873269338259,0.82469880177909349,0.86921999999999999,null,"",716.04134659388251,null,null,null,"Number Inactive",60,{"$f":"ROUND((70+65)/2,0)","v":68},{"$f":"ROUND((77+71)/2,0)","v":74},82]
[2031,100,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.3541406635826465,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},1.3502656473153121,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.046},1.4389533151445089,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.3670188597586217,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},1.4358950724143802,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},1.5358035654990754,null,6227.7467244307982,3062.6772725803921,3165.069451850406,null,11544.167681378796,8139.0919898048178,3405.0756915739785,null,3345.0741316430854,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,8)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,2))^(B9-$B$3),\"\")","v":0.29353922002519611},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,9)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,3))^(B9-$B$3),\"\")","v":0.2572303134968526},0.27538476676102436,0.23109047796681254,0.79351371286355588,0.86122299999999996,null,"",528.27231771786842]
[2032,101,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},1.4150769934438656,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},1.4110276014445011,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},1.5051451676411562,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},1.4285347084477595,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},1.499074455600613,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},1.6049147259465337,null,6507.9953270301839,3203.56042711909,3304.4348999110939,null,12052.111059359464,8505.3511293460342,3546.7599300134298,null,3486.1786724878457,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,8)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,2))^(B10-$B$3),\"\")","v":0.31165160903934092},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,9)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,3))^(B10-$B$3),\"\")","v":0.27648033887422746},0.29406597395678419,0.16745168059122825,0.7635078541937419,0.85298499999999999,null,"",380.1841922478884]
[2033,102,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},1.4759253041619518,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.4702907607051703,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},1.5698664098497259,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.4899617009110131,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},1.5620355827358388,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},1.6739260591622345,null,6781.3311307654521,3341.3135254852109,3440.0176052802412,null,12558.299723852562,8871.0812279079128,3687.2184959446495,null,3625.4182732785475,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,8)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,2))^(B11-$B$3),\"\")","v":0.33059813799934978},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,9)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,3))^(B11-$B$3),\"\")","v":0.2967639323511615},0.31368103517525564,0.11820983904746839,0.73463663445948424,0.84433499999999995,null,"",{"$f":"IF(AND(B11>=65,B11<121),AE11*AJ11*AK11*AL11,\"\")","v":265.82701799703972}]
[2034,103,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},1.5364382416325917,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.5305726818940821,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},1.6358007990634145,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.5525400923492758,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},1.626079041628008,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},1.7442309536470484,null,7059.3657071268353,3481.6486935555899,3577.7170135712454,null,13073.190012530515,9243.666639480045,3829.5233730504697,null,3766.5717831806637,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,8)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,2))^(B12-$B$3),\"\")","v":0.34885403899595113},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,9)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,3))^(B12-$B$3),\"\")","v":0.31665709774384559},0.33275556836989839,8.1129654367158147E-2,0.70685714852254822,0.83592299999999997,null,"",{"$f":"IF(AND(B12>=65,B12<121),AE12*AJ12*AK12*AL12,\"\")","v":180.56093858367223}]
[2035,104,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},1.5994322095395279,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.5933261618517394,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},1.7045044326240779,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.6177467762279454,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},1.6927482823347562,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},1.8174886537002244,null,7348.7997011190355,3627.8779386849246,3720.9217624341109,null,13609.190803044265,9631.9006383382075,3977.2901647060571,null,3913.1980641380705,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,8)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,2))^(B13-$B$3),\"\")","v":0.3670246458600589},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,9)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,3))^(B13-$B$3),\"\")","v":0.33665115500407433},0.35183790043206664,5.4133310116561029E-2,0.68012811365587256,0.82750699999999999,null,"",119.22266276221187]
[2036,105,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},1.6650089301306485,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.6586525344876606,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},1.7760936187942893,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.6856921408295191,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},1.7621509619104809,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},1.893823177155634,null,7650.100488864915,3780.2488121096917,3869.8516767552233,null,14167.167625969078,10036.440465148413,4130.7271608206647,null,4065.5082898043042,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,8)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,2))^(B14-$B$3),\"\")","v":0.38504028312837846},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,9)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,3))^(B14-$B$3),\"\")","v":0.35663765690390153},0.37083897001613997,3.5087159941712243E-2,0.65440980819385419,0.81912799999999997,null,"",76.465342634710652]
[2037,106,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},1.733274296266005,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.7266572884016544,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},1.8506895507836496,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.7564912107443591,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},1.8343991513488105,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},1.9733637505961708,null,7963.7546089083753,3939.019262218299,4024.7353466900763,null,14748.021498633809,10457.970964684648,4290.050533949161,null,4223.7217371343895,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,8)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,2))^(B15-$B$3),\"\")","v":0.40394697633776383},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,9)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,3))^(B15-$B$3),\"\")","v":0.37753605062960205},0.39074151348368291,2.2075473688136109E-2,0.62966401250250581,0.81035100000000004,null,"",47.57593969267112]
[2038,107,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},1.804338542412911,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.7974502372261221,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},1.9284185119165629,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.8302638415956223,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},1.9096095165541116,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.0562450281212099,null,8290.2685478736184,4104.4580712314673,4185.8104766421511,null,15352.690380077795,10897.205745201401,4455.4846348763931,null,4388.0660953178322,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,8)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,2))^(B16-$B$3),\"\")","v":0.42160542187146755},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,9)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,3))^(B16-$B$3),\"\")","v":0.39730705989000159},0.40945624088073457,1.3449669688364587E-2,0.60585395218176263,0.80209799999999998,null,"",28.680066754088411]
[2039,108,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},1.8783164226518403,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.871145696952393,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.0094120894170584,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.9071349229426384,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},1.9879035067328301,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.142607319302301,null,8630.1695583364362,4276.8453102231888,4353.3242481132474,null,15982.150685660983,11354.888386499862,4627.2622991611206,null,{"$f":"(1-PctUMP)*Y17+PctUMP*AC17","v":4558.7777863991523},null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,8)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,2))^(B17-$B$3),\"\")","v":0.43899398708359549},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,9)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,3))^(B17-$B$3),\"\")","v":0.41682303707710672},0.42790851208035108,7.9426184966792622E-3,0.5829442434155323,0.79396,null,{"$f":"IF(B17<65,AE17*AJ17*AK17*AL17,\"\")","v":""},16.75860123870989]
[2040,109,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},1.9553273959805657,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},1.9478626705274409,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.0938073971725748,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},1.9872345897062293,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.0694075505088758,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.2325968267129976,null,8984.0065102282297,{"$f":"IF(B18<65,E18*K18,E18*O18)","v":4456.4728132525624},4527.5336969756672,null,16637.41886377308,11831.793698732856,4805.6251650402246,null,{"$f":"(1-PctUMP)*Y18+PctUMP*AC18","v":4736.102298024085},null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,8)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,2))^(B18-$B$3),\"\")","v":0.45611850959163908},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,9)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,3))^(B18-$B$3),\"\")","v":0.43602995383176885},0.44607423171170396,4.5439044337433638E-3,0.56090084038827326,0.78594900000000001,null,"",9.4870397371472972]
[2041,110,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.0374511466117498,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.0277250400190656,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.181747307853823,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.070698442473891,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.1542532600797397,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.3263658934349438,null,9352.3507771475852,4643.6446714091708,4708.7061057384144,null,17319.553037187776,12328.729034079637,4990.8240031081386,null,4920.2945287657076,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,8)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,2))^(B19-$B$3),\"\")","v":0.46845483350985251},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,9)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,3))^(B19-$B$3),\"\")","v":0.45632226253328428},0.46238854802156837,2.5169857544898879E-3,0.53969098468995802,0.77875399999999995,null,"",5.2049589867504622]
[2042,111,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.1230240947694434,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.110861766659847,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.2733806947836834,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.1576677770577946,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.2425776437430089,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.4240732609592115,null,9735.7971590106335,4838.6777476083553,4897.1194114022783,null,18029.654711712476,12846.535653510982,5183.1190582014933,null,5111.6191465016891,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,8)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,2))^(B20-$B$3),\"\")","v":0.47350506759803562},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,9)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,3))^(B20-$B$3),\"\")","v":0.47350506759803562},0.47350506759803562,1.3531603660803368E-3,0.51928315663423275,0.77385199999999998,null,"",2.7795206349127199]
[2043,112,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.2121911067497599,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.1974070990929007,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.3688626839645983,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.2482898236942219,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.334523327136472,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.5258843379194986,null,10134.964842530069,5041.9022130079065,5093.0626295221628,null,18768.870554892685,13386.090150958446,5382.7804039342391,null,5310.3509603312195,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,8)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,2))^(B21-$B$3),\"\")","v":0.47898974013296147},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,9)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,3))^(B21-$B$3),\"\")","v":0.47898974013296147},0.47898974013296147,7.1243207546848426E-4,0.49964702841742786,0.77143300000000004,null,"",1.4582373261152046]
[2044,113,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.3051031332332501,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.2875007901557094,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.4683549166911116,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.3427179962893794,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.4302387835490671,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.6319714801121177,null,10550.498401073803,5253.6621059542395,5296.8362951195631,null,19538.394247643282,13948.305937298701,5590.0883103445813,null,5516.7753065383267,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,8)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,2))^(B22-$B$3),\"\")","v":0.48492531136421185},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,9)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,3))^(B22-$B$3),\"\")","v":0.48492531136421185},0.48492531136421185,3.7118442077744857E-4,0.48075341904880969,0.76881600000000005,null,"",0.75686745346717632]
[2045,114,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.4019174648290469,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.3812883225520931,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.5720258231921385,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.4411121521335333,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.5298785736745786,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.7425142822768267,null,10983.068835517826,5474.3159144043175,5508.7529211135088,null,20339.468411796654,14534.134786665247,5805.3336251314067,null,5731.188449126932,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,8)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,2))^(B23-$B$3),\"\")","v":0.49304712510901749},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,9)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,3))^(B23-$B$3),\"\")","v":0.49304712510901749},0.49304712510901749,1.9118769995839972E-4,0.46257425098509547,0.76523399999999997,null,"",0.38786478375651212]
[2046,115,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.5027979983518671,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.4789211437767289,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.6800509077662085,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.5436388625231419,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.6336035951952361,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.8576998821324535,null,11433.374657774057,5704.2371828092992,5729.1374749647575,null,21173.386616680316,15144.568447705187,6028.8181689751291,null,5953.8979954725364,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,8)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,2))^(B24-$B$3),\"\")","v":0.5},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,9)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,3))^(B24-$B$3),\"\")","v":0.5},0.5,9.6923154137705319E-5,0.44508250840478736,0.76216799999999996,null,"",0.19575829167692818]
[2047,116,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.6079155142826456,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.5805569106715747,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.7926130458923892,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.6504716947491138,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.7415813425982405,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},2.9777232771820166,null,11902.143018742792,5943.8151444872901,5958.3278742555021,null,22041.495467964207,15780.640322508805,6260.8551454554017,null,6185.2233276554261,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,8)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,2))^(B25-$B$3),\"\")","v":0.5},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,9)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,3))^(B25-$B$3),\"\")","v":0.5},0.5,4.846157706885266E-5,0.42825219706031697,0.76216799999999996,null,"",9.7837025094743291E-2]
[2048,117,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.7174479658825166,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.6863597440091089,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},2.9099027938198696,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.7617915059285765,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.8539861776447681,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},3.1027876548236613,null,12390.130882511246,6193.4553805557562,6196.6755019554903,null,22945.196782150739,16443.427216054177,6501.7695660965619,null,6425.4960500612942,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,8)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,2))^(B26-$B$3),\"\")","v":0.5},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,9)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,3))^(B26-$B$3),\"\")","v":0.5},0.5,2.423078853442633E-5,0.41205830564833734,0.76216799999999996,null,"",4.8897155048563574E-2]
[2049,118,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.8315807804495825,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},2.7965004935134821,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},3.0321187111603041,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.8777867491775768,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},2.9709996109282035,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},3.2331047363262551,null,12898.126248694205,6453.5805065390978,6444.5457421551073,null,23885.949850218916,17134.051159128452,6751.8986910904641,null,6675.0604538566249,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,8)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,2))^(B27-$B$3),\"\")","v":0.5},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,9)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,3))^(B27-$B$3),\"\")","v":0.5},0.5,1.2115394267213165E-5,0.39647676864075571,0.76216799999999996,null,"",2.4437749627190079E-2]
[2050,119,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},2.9505071732284649,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},2.9111570137475344,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},3.159467697029037,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},2.9986537926430352,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},3.0928105949762594,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},3.3688951352519578,null,13426.949424890667,6724.6308878137397,6702.318537076927,null,24865.27379407789,17853.681307811847,7011.5924862660431,null,6934.2739989687643,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,8)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,2))^(B28-$B$3),\"\")","v":0.5},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,9)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,3))^(B28-$B$3),\"\")","v":0.5},0.5,6.0576971336065824E-6,0.38148443052126985,0.76216799999999996,null,"",1.2213385998177444E-2]
[2051,120,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},3.0744284745040606,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},3.0334256083249311,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},3.2953248080012854,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},3.124597251934043,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},3.2196158293702859,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},3.5103887309325401,null,13990.881300736075,7013.7900159897308,6977.0912847463442,null,25884.750019635081,18603.535922739942,7281.2140968951389,null,7205.1833938579402,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,8)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,2))^(B29-$B$3),\"\")","v":1},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,9)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,3))^(B29-$B$3),\"\")","v":1},1,3.0288485668032912E-6,0.36705901137426139,0.54166700000000001,null,"",4.3390121705950196E-3]
[2052,121,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},3.2035544704332315,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},3.1608294838745783,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},3.4370237747453403,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},3.255830336515273,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},3.3516200783744674,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},3.6578250576317068,null,14578.498315366991,7315.3829866772885,7263.1153286897024,null,26946.024770440119,19384.884431495022,7561.140338945097,null,7486.6340863812484,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,8)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,2))^(B30-$B$3),\"\")","v":""},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,9)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,3))^(B30-$B$3),\"\")","v":""},"","","","",null,"",""]
[2053,122,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},3.3381037581914272,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},3.2935843221973107,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},3.5848157970593895,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},3.3925752106489147,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},3.4923881216661949,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},3.8151115351098701,null,15190.795244612404,7629.9444551044107,7560.8507895079929,null,28077.757810798601,20218.434462049307,7859.3233487492944,null,7784.705208938969,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,8)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,2))^(B31-$B$3),\"\")","v":""},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,9)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,3))^(B31-$B$3),\"\")","v":""},"","","","",null,"",""]
[2054,123,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},3.4783041160354675,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},3.431914863729598,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},3.738962876332943,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},3.5350633694961693,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},3.6390684227761754,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},3.9791613311195944,null,15828.808644886127,7958.0320666738999,7870.7765782122269,null,29257.023638852144,21087.827143917428,8169.1964949347166,null,8094.591515754094,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,8)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,2))^(B32-$B$3),\"\")","v":""},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,9)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,3))^(B32-$B$3),\"\")","v":""},"","","","",null,"",""]
[2055,124,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},3.6243928889089574,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},3.5760552880062413,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},3.8997382800152591,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},3.6835360310150085,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},3.7919092965327748,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},4.150265268357737,null,16493.618607971344,8300.2274455408769,8193.3911624304674,null,30485.818631683935,21994.603711105876,8491.2149205780588,null,8416.758981041161,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,8)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,2))^(B33-$B$3),\"\")","v":""},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,9)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,3))^(B33-$B$3),\"\")","v":""},"","","","",null,"",""]
[2056,125,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},3.7766173902431337,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},3.7262496101025038,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},4.0674270260559151,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},3.838244544317639,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},3.9511694869871516,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},4.3287266748971192,null,17186.350589506143,8657.1372256991344,8529.2133638070081,null,31766.223014214665,22940.371670683428,8825.8513435312379,null,8751.6918486001814,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,8)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,2))^(B34-$B$3),\"\")","v":""},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,9)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,3))^(B34-$B$3),\"\")","v":""},"","","","",null,"",""]
[2057,126,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},3.9352353206333452,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},3.882752093726809,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},4.2382589611502635,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},3.9994508151789798,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},4.1171186054406119,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},4.5105331952427985,null,{"$f":"IF(B35<65,D35*K35,D35*M35)","v":17908.177314265402},9020.7369891784965,{"$f":"W35-X35","v":8887.4403250869054},null,{"$f":"IF(B35<65,G35*Q35,G35*S35)","v":33100.404380811677},23903.867280852133,{"$f":"AA35-AB35","v":9196.5370999595434},null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":9119.2629062413835},null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,8)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,2))^(B35-$B$3),\"\")","v":""},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,9)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,3))^(B35-$B$3),\"\")","v":""},{"$f":"IF(B35<121,(PCTMALE*AG35+(1-PCTMALE)*AH35),\"\")","v":""},"","",{"$f":"IF(AI35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI35),6))","v":""},null,{"$f":"IF(B35<65,AE35*AJ35*AK35*AL35,\"\")","v":""},""]
[{"$f":"1+A35","v":2058},{"$f":"1+B35","v":127},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},4.1005152040999455,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},4.0458276816633347,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},4.4162658375185746,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},4.1674277494164969,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},4.2900375868691176,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},4.699975589442996,null,18660.320761464547,9399.6079427239947,9260.7128187405524,null,34490.621364805767,24907.829706647921,9582.7916581578465,null,9502.2719483035235,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,8)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,2))^(B36-$B$3),\"\")","v":""},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,9)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,3))^(B36-$B$3),\"\")","v":""},"","",{"$f":"IF(B36<121,AK35/(1+IntRt),\"\")","v":""},"",null,"",""]
[2059,128,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},4.2727368426721437,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},4.2157524442931953,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},4.6017490026943548,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},4.3424597148919899,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},4.4702191655176211,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},4.8973745641996018,null,19444.054233446059,9794.3914763184021,9649.6627571276567,null,35939.227462127616,25953.958554327135,9985.2689078004805,null,9901.367370132275,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,8)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,2))^(B37-$B$3),\"\")","v":""},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,9)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,3))^(B37-$B$3),\"\")","v":""},"","","","",null,"",""]
[2060,129,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},4.4521917900643739,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},4.39281404695351,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},4.7950224608075178,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},4.5248430229174534,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},4.6579683704693613,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},5.1030642958959849,null,20260.704511250799,10205.755918323775,10054.948592927023,null,37448.675015536974,27044.02481360887,10404.650201928103,null,10317.224799677833,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,8)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,2))^(B38-$B$3),\"\")","v":""},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,9)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,3))^(B38-$B$3),\"\")","v":""},"","","","",null,"",""]
[2061,130,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},4.6391838452470777,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},4.5773122369255574,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},4.9964134041614336,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},4.7194112729029039,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},4.853603042029075,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},5.3173929963236164,null,21111.654100723332,10634.397666893374,10477.256433829958,null,39021.519366189532,28179.873855780446,10841.645510409086,null,10750.548241264303,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,8)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,2))^(B39-$B$3),\"\")","v":""},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,9)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,3))^(B39-$B$3),\"\")","v":""},"","","","",null,"",""]
[2062,131,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},4.8340295667474553,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},4.7695593508764311,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},5.2062627671362138,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},4.9176265463648257,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},5.0574543697942964,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},5.5407235021692083,null,21998.343572953712,11081.042368902896,10917.301204050817,null,40660.423179569494,29363.428557723226,11296.994621846268,null,11202.071267397405,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,8)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,2))^(B40-$B$3),\"\")","v":""},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,9)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,3))^(B40-$B$3),\"\")","v":""},"","","","",null,"",""]
[2063,132,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},5.0370588085508485,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},4.9698808436132413,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},5.4249258033559347,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},5.1241668613121485,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},5.2698674533256566,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},5.773433889260315,null,22922.274003017767,11546.446148396817,11375.827854620949,null,42368.160953111415,30596.692557147599,11771.468395963817,null,11672.558260628099,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,8)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,2))^(B41-$B$3),\"\")","v":""},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,9)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,3))^(B41-$B$3),\"\")","v":""},"","","","",null,"",""]
[2064,133,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},5.248615278509984,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},5.1786158390449977,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},5.652772687096884,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},5.3393818694872586,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},5.4912018863653342,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},6.0159181126092482,null,23885.009511144515,12031.396886629484,11853.612624515032,null,44147.623713142093,31881.7536445478,12265.870068594293,null,12162.805707574478,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2065,134,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},5.4690571202074034,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},5.3961177042848876,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0409999999999999},5.8901891399549529,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},5.5636359080057236,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},5.7218323655926788,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0409999999999999},6.2685866733388371,null,24888.179910612584,12536.715555867922,12351.464354744661,null,46001.823909094062,33220.787297618808,12781.036611475254,null,12673.643547292606,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2066,135,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},5.6987575192561142,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},5.6173585301605673,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0409999999999999},6.1316868946931056,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0409999999999999},5.7973086161419642,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},5.9564274925819785,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0409999999999999},6.525598726945729,null,25908.595286947697,13050.720893658505,12857.874393289192,null,47887.898689366921,34582.839576821178,13305.059112545743,null,13193.262932731606,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2067,136,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},5.9324065775456143,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.04},5.8476702298971501,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.04},6.3830860573755226,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0409999999999999},6.0349982694037845,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.04},6.200641019777839,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.04},6.7931482747505036,null,26970.847693712552,13585.800450298504,13385.047243414048,null,49851.302535630959,36000.735999470846,13850.566536160113,null,13734.186712973597,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2068,137,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.04},6.1756352472249842,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.04},6.0815770390930366,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.04},6.6384094996705434,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.04},6.2824331984493389,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.04},6.4486666605689527,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.04},7.0648742057405238,null,28049.681601461056,14129.232468310443,13920.449133150612,null,51845.354637056196,37440.765439449679,14404.589197606518,null,14283.554181492542,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2069,138,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.04},6.4226606571139842,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.04},6.3248401206567584,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.04},6.9039458796573649,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.04},6.5337305263873127,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.04},6.706613326991711,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.04},7.3474691739701452,null,29171.668865519499,14694.40176704286,14477.267098476639,null,53919.16882253845,38938.396057027669,14980.772765510781,null,14854.896348752245,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2070,139,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0389999999999999},6.6795670833985437,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0389999999999999},6.5778337254830292,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0389999999999999},7.1801037148436597,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.04},6.7950797474428057,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0389999999999999},6.9748778600713797,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0389999999999999},7.6413679409289514,null,30338.535620140283,15282.177837724576,15056.357782415707,null,56075.935575439988,40495.93189930878,15580.003676131208,null,15449.092202702333,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2071,140,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0389999999999999},6.9400701996510863,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0389999999999999},6.8343692407768666,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0389999999999999},7.4601277597225621,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0389999999999999},7.0668829373405186,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0389999999999999},7.2468980966141627,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0389999999999999},7.9393812906251799,null,31521.738509325751,15878.182773395833,15643.555735929918,null,58262.897062882141,42075.273243381816,16187.623819500324,null,16051.606798607723,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2072,141,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0389999999999999},7.210732937437478,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},7.1009096411671635,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},7.7510727423517416,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0389999999999999},7.3424913718967986,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},7.529527122382115,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},8.2490171609595606,null,32751.08631118945,16497.43190155827,16253.654409631181,null,60535.150048334544,43716.208899873702,16818.941148460843,null,16677.619463753428,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2073,142,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},7.4919515219975388,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},7.3707442075315157,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},8.0456135065611072,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},7.6288485354007731,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},7.815649153032636,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},8.562479813076024,null,33995.627591014651,17124.334313817482,16871.293277197168,null,62835.485750171261,45377.424838068902,17458.060912102359,null,17311.369003376061,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2074,143,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},7.7766456798334458,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},7.6508324874177136,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},8.3513468198104288,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},7.9187447797460031,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},8.1126438208478771,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},8.8878540459729134,null,35287.461439473205,17775.059017742547,17512.402421730658,null,65223.234208677779,47101.76698191552,18121.467226762259,null,17969.201025504357,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2075,144,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},8.0721582156671161,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},7.9415641219395869,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},8.6686979989632249,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},8.2196570813763508,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},8.4209242860400959,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},9.2255924997198839,null,36628.38497417319,18450.511260416763,18177.873713756428,null,67701.717108607525,48891.63412722831,18810.082981379215,null,18652.030664473517,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2076,145,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},8.3789002278624665,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},8.2433435585732919,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},8.9981085229238271,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},8.5320040504686521,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},8.7409194089096207,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},9.5761650147092396,null,38020.263603191772,19151.630688312598,18868.632914879174,null,70274.382358734627,50749.516224062987,19524.86613467164,null,19360.807829723522,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2077,146,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},8.6972984365212405,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},8.5565906137990773,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},9.3400366467949336,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},8.856220204386462,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},9.0730743464481858,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},9.940059285268191,null,39465.033620113063,19879.39265446848,19585.640965644583,null,72944.808888366533,52677.99784057738,20266.811047789153,null,20096.518527253011,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2078,147,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},9.0277957771090485,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},8.8817410571234419,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},9.6949580393731409,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},9.1927565721531472,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},9.4178511716132167,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},10.317781538108383,null,{"$f":"IF(B56<65,D56*K56,D56*M56)","v":40964.704897677359},20634.80957533828,20329.895322339078,null,75716.711626124466,54679.761758519322,21036.949867605144,null,20860.18623128863,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$3),\"\")","v":""},"","","","",null,"",""]
[2079,148,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},9.3708520166391924,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},9.2192472172941322,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},10.06336644486932,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},9.5420813218949672,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},9.7757295161345201,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},10.709857236556502,null,42521.363683789095,21418.932339201136,21102.43134458796,null,78593.946667917204,56757.592705343064,21836.35396257414,null,21652.873308077593,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2080,149,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},9.7269443932714825,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},9.5695786115513091,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},10.445774369774355,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},9.9046804121269769,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},10.147207237747633,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},11.11683181154565,null,44137.175503773076,22232.851768090783,21904.323735682294,null,81580.516641298062,58914.3812281461,22666.135413151962,null,22475.682493784545,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2081,150,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},10.096568280215799,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},9.9332225987902589,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},10.842713795825782,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},10.281058267787802,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},10.532801112782044,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},11.539271420384384,null,45814.388172916457,23077.700135278235,22736.688037638221,null,84680.576273667408,61153.127714815651,23527.448558851756,null,23329.758428548372,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2082,151,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},10.480237874863999,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},10.310685057544289,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},11.254736920067161,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},10.67173848196374,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},10.933047555067763,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},11.977763734358991,null,47555.33492348728,23954.652740418805,23600.682183068475,null,87898.438172066773,63476.946567978652,24421.491604088122,null,24216.289248833211,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2083,152,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},10.878486914108832,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},10.702491089730971,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},11.682416923029715,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},11.077264544278362,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},11.348503362160338,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},12.432918756264632,null,49362.437650579799,24864.929544554725,24497.508106025074,null,91238.578822605312,65889.070537561842,25349.50828504347,null,25136.508240288873,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2084,153,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},11.291869416844968,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},11.109185751140748,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},12.126348766104844,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},11.49820059696094,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},11.779746489922431,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},12.905369669002688,null,51238.210281301828,25809.796867247802,25428.413414054026,null,94705.644817864304,68392.855217989185,26312.789599875119,null,26091.695553419846,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2085,154,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},11.720960454685077,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},11.531334809684097,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},12.587150019216828,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},11.935132219645457,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},12.227376856539484,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},13.395773716424792,null,53185.262271991298,26790.56914820322,26394.693123788078,null,98304.459320943162,70991.783716272781,27312.675604670381,null,27083.179984449805,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2086,155,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},12.16635695196311,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},11.969525532452092,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},13.065461719947068,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},12.388667243991984,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},12.692017177087985,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},13.904813117648935,null,55206.302238326964,27808.610775834943,27397.691462492021,null,102040.02877513901,73689.471497491148,28350.557277647866,null,28112.340823858904,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2087,156,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},12.628678516137708,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},12.424367502685271,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},13.561949265305056,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},12.859436599263679,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},13.174313829817329,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},14.433196016119595,null,57304.141723383393,28865.33798531667,28438.803738066723,null,105917.54986859429,76489.671414395823,29427.878454198464,null,29180.609775165529,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2088,157,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},13.108568299750941,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},12.896493467787312,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},14.077303337386649,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},13.3480951900357,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},13.674937755350388,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},14.981657464732141,null,59481.699108871966,29962.220828758705,29519.478280113261,null,109942.41676360088,79396.27892814287,30546.137835458008,null,30289.47294662182,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2089,158,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},13.606693895141477,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},13.386560219563231,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},14.612240864207342,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},13.855322807257057,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},14.194585390053703,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},15.550960448391963,null,{"$f":"IF(B67<65,D67*K67,D67*M67)","v":61742.003675009102},31100.785220251535,{"$f":"W67-X67","v":30641.218454757567},null,{"$f":"IF(B67<65,G67*Q67,G67*S67)","v":114120.22860061772},82413.33752741231,{"$f":"AA67-AB67","v":31706.891073205406},null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":31440.472918593448},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":""},""]
[{"$f":"1+A67","v":2090},{"$f":"1+B67","v":159},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},14.123748263156854,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},13.895249507906634,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},15.167506017047222,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},14.381825073932825,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},14.733979634875745,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},16.141896945430858,null,64088.199814659449,{"$f":"IF(B68<65,E68*K68,E68*O68)","v":32282.615058621097},31805.584756038352,null,118456.79728744119,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":85545.044353453966},32911.752933987227,null,32635.210889500009,null,{"$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,"",""]
[2091,160,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},{"$f":"K68*J68","v":14.660450697156815},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},{"$f":"M68*L68","v":14.423268989207086},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},{"$f":"O68*N68","v":15.743871245695017},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},{"$f":"Q68*P68","v":14.928334426742273},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},{"$f":"S68*R68","v":15.293870861001023},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},{"$f":"U68*T68","v":16.755289029357233},null,66523.551407616513,33509.354430848696,33014.196976767817,null,122958.15558436397,88795.756038885229,34162.399545478736,null,33875.348903301005,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,"",""]
[2092,161,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},15.217547823648774,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},14.971353210796956,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},16.342138353031427,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},15.49561113495848,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},15.875037953719064,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},17.391990012472807,null,69051.446361105933,34782.70989922095,34268.736461884982,null,127630.5654965698,92169.994768362871,35460.570728206934,null,35162.612161626443,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2093,162,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},15.795814640947428,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},15.54026463280724,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},16.963139610446621,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},16.084444358086902,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},16.478289395960388,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},18.052885632946772,null,71675.401322827965,36104.452875391347,35570.948447436618,null,132480.52698543947,95672.45456956065,36808.072415878822,null,36498.791423768271,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2094,163,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},16.39605559730343,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},16.130794688853914,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},17.607738915643594,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},16.695653243694206,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},17.104464393006882,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},18.738895286998751,null,74399.066573095421,37476.422084656217,36922.644488439204,null,137514.78701088615,99308.007843203959,38206.779167682194,null,37885.745497871445,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2095,164,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},17.019105710000961,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},16.743764887030363,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},18.276832994438053,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},17.330088066954588,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},17.754434039941145,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},19.450973307904704,null,77226.231102873047,38900.526123873162,38325.704978999885,null,142740.34891729985,103081.71214124572,39658.636776054132,null,39325.403826790571,null,{"$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":""}]
[2096,165,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},17.665831726980997,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},17.380027952737517,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},18.971352648226699,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},17.988631413498862,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},18.429102533458909,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},20.190110293605084,null,80160.827884782222,40378.74611658034,39782.081768201882,null,148164.48217615724,106998.81720261306,41165.664973544175,null,40819.769172208602,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2097,166,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},18.337133332606275,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},18.040469014941543,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},19.692264048859315,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},18.672199407211821,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},19.129408429730347,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},20.957334484762079,null,83206.939344403945,41913.138469010395,41293.80087539355,null,153794.7324988512,111064.77225631237,42729.960242538829,null,42370.920400752511,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2098,167,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},19.033944399245314,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},18.72600683750932,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},20.440570082715968,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},19.381742984685872,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},19.8563259500601,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},21.753713195183039,null,86368.803039491293,43505.837730832791,42862.965308658502,null,159638.93233380755,115285.23360205223,44353.698731755314,null,43981.015375981107,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2099,168,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},19.757234286416637,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},19.437595097334675,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},21.217311745859178,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},20.118249218103934,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},20.610866336162385,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},22.580354296599996,null,89650.817554991969,45159.059564604438,44491.75799038753,null,165705.21176249225,119666.07247893023,46039.139283562021,null,45652.293960268398,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2100,169,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},20.50800918930047,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},20.176223711033394,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},22.023569592201827,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},20.882742688391883,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},21.394079256936557,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},23.438407759870795,null,93057.548622081667,46875.103828059415,46182.444794022253,null,172002.00980946695,124213.38323312959,47788.626576337367,null,47387.081130758583,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2101,170,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},21.287313538493887,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},20.942920212052663,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},22.860465236705497,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},21.676286910550775,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},22.207054268700148,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},24.329067254745887,null,96593.735469720763,48656.357773525669,47937.377696195093,null,178538.08618222672,128933.49179598851,49604.594386238212,null,49187.790213727436,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2102,171,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},22.096231452956655,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},21.738751180110665,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},23.729162915700307,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},22.499985813151707,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},23.050922330910755,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},25.25357181042623,null,100264.29741757015,50505.299368919645,49758.998048650508,null,185322.53345715135,133832.96448423606,51489.568972915295,null,51056.926241849098,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2103,172,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},22.935888248169007,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},22.56482372495487,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},24.630871106496919,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},23.354985274051472,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},23.926857379485366,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},26.213207539222427,null,104074.34071943782,52424.500744938596,51649.839974499228,null,192364.78972852312,138918.61713463705,53446.172593886062,null,52997.089439039351,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2104,173,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},23.80745200159943,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},23.422287026503156,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},25.566844208543802,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},24.24247471446543,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},24.836077959905811,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},27.209309425712881,null,108029.16566677646,54416.631773246263,53612.533893530199,null,199674.651738207,144197.52458575327,55477.12715245373,null,55010.978837722847,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2105,174,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},24.712135177660208,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},24.312333933510278,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},26.538384288468468,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},25.163688753615119,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},25.779848922382232,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},28.243263183889972,null,112134.27396211398,56484.463780629623,55649.810181484354,null,207262.28850425888,149677.0305200119,57585.257984246971,null,57101.396033556317,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2106,175,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},25.651196314411298,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},25.236202622983669,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},27.54684289143027,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},26.119908926252496,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},26.759483181432756,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},29.316507184877793,null,116395.37637267432,58630.873404293547,57764.502968380773,null,215138.25546742071,155364.75767977236,59773.497787648346,null,59271.249082831455,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2107,176,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},26.625941774358928,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},26.19517832265705,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},28.593622921304622,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},27.112465465450093,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},27.776343542327201,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},30.43053445790315,null,120818.40067483594,60858.846593656708,59959.554081179231,null,223313.5091751827,161268.6184716037,62044.890703579003,null,61523.55654797906,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2108,177,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},27.637727561784569,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},27.190595098918017,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},29.680180592314198,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},28.142739153137196,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},28.831844596935635,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},31.58689476730347,null,125409.49990047971,63171.48276421566,62238.017136264054,null,231799.42252383963,167396.82597352465,64402.596550314978,null,63861.451696802251,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2109,178,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},28.687961209132382,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},28.223837712676904,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},30.808027454822138,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},29.212163240956411,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},29.927454691619189,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},32.787196768461001,null,130175.06089669795,65571.999109255863,64603.061787442086,null,240607.80057974556,173757.90536051858,66849.895219226979,null,66288.186861280759,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2110,179,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},29.778103735079412,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},29.296343545758628,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},31.97873249810538,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},30.322225444112757,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},31.06469796990072,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},34.03311024566252,null,135121.71321077249,68063.735075407589,67057.978135364901,null,249750.89700177588,180360.70576421829,69390.191237557592,null,68807.137962009423,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2111,180,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},30.90967167701243,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},30.409604600497456,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},33.193924333033387,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},31.474470010989041,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},32.245156492756948,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},35.326368434997697,null,140256.33831278182,70650.157008273076,69606.181304508747,null,259241.43108784338,187214.41258325859,72027.01850458479,null,71421.809204565783,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2112,181,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},32.084239200738899,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},31.565169575316361,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},34.455293457688654,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},32.670499871406626,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},33.470472439481711,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},36.668770435527613,null,145586.07916866755,73334.86297458745,72251.216194080102,null,269092.60546918144,194328.56026142245,74764.045207758987,null,74135.837954339266,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2113,182,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},33.303440290366979,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},32.764646019178386,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},35.764594609080824,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},33.91197886652008,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},34.742350392182018,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},38.062183712077662,null,151118.35017707694,76121.587767621779,74996.762409455157,null,279318.12447701034,201713.04555135648,77605.078925653856,null,76952.999796604185,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2114,183,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":5299.5657600000004},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},34.568971021400927,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},34.009702567907169,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},37.123649204225899,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},35.200634063447843,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},36.062559707084937,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},39.508546693136616,null,156860.84748380588,79014.20810279141,77846.639381014465,null,289932.21320713672,209378.14128230806,80554.071924828662,null,79877.213788875117,null,{"$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$3),\"\")","v":""},"","","","",null,"",""]
[2115,184,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4612.2381449999993},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2128.4062800000002},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":8039.7014399999998},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":5299.5657600000004},null,null,35.882591920214161,null,35.302071265487641,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},38.534347873986484,null,36.538258157858863,null,37.432936975954163,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},41.009871467475811,null,162821.55968819049,82016.748010697484,80804.811677493009,null,300949.63730900793,217334.51065103579,83615.126657972141,null,82912.547912852358,null,{"$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},{"$f":"SUM(AO3:AO93)","v":10440.347033956359},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"Trends","index":8,"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"]
[1950,1.038,null,1.038,null,1.038,null,1.038,null,{"$f":"B3","v":1.038},null,{"$f":"D3","v":1.038},null,{"$f":"F3","v":1.038},null,{"$f":"H3","v":1.038},null,null,1.038,null,1.038,null,{"$f":"S3","v":1.038},null,{"$f":"U3","v":1.038},null,null,"Sources"]
[2024,1.075,null,0.999,null,1.056,null,0.95399999999999996,null,{"$f":"B4","v":1.075},null,{"$f":"D4","v":0.999},null,{"$f":"F4","v":1.056},null,{"$f":"H4","v":0.95399999999999996},null,null,1.0009999999999999,null,0.93900000000000006,null,{"$f":"S4","v":1.0009999999999999},null,{"$f":"U4","v":0.93900000000000006},null,null,"Tool Inputs"]
[{"$f":"1+A4","v":2025},1.0589999999999999,null,1.06,null,1.06,null,1.0880000000000001,null,1.0589999999999999,null,1.06,null,1.06,null,1.0880000000000001,null,null,1.091,null,1.127,null,1.091,null,1.127]
[2026,1.054,null,1.0529999999999999,null,1.0609999999999999,null,1.0920000000000001,null,1.054,null,1.0529999999999999,null,1.0609999999999999,null,1.0920000000000001,null,null,1.0820000000000001,null,1.119,null,1.0820000000000001,null,1.119]
[2027,1.052,null,1.0509999999999999,null,1.0529999999999999,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.0529999999999999,null,1.0509999999999999,null,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999,null,1.0529999999999999]
[2028,1.05,null,1.05,null,1.0509999999999999,null,1.0489999999999999,null,1.05,null,1.05,null,1.0509999999999999,null,1.0489999999999999,null,null,1.052,null,1.0509999999999999,null,1.052,null,1.0509999999999999]
[2029,1.0489999999999999,null,1.048,null,1.0489999999999999,null,1.048,null,1.0489999999999999,null,1.048,null,1.0489999999999999,null,1.048,null,null,1.05,null,1.05,null,1.05,null,1.05]
[2030,1.0469999999999999,null,1.046,null,1.0469999999999999,null,1.046,null,1.0469999999999999,null,1.046,null,1.0469999999999999,null,1.046,null,null,1.048,null,1.048,null,1.048,null,1.048]
[2031,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,null,1.046,null,1.0449999999999999,null,1.046,null,1.0449999999999999]
[2032,1.0429999999999999,null,1.042,null,1.0429999999999999,null,1.042,null,1.0429999999999999,null,1.042,null,1.0429999999999999,null,1.042,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2033,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2034,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2035,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2036,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2037,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2038,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2039,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2040,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,{"$f":"F20","v":1.042},null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2041,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2042,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2043,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2044,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2045,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2046,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2047,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2048,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2049,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2050,1.042,null,1.042,null,1.042,null,1.0409999999999999,null,1.042,null,1.042,null,1.042,null,1.0409999999999999,null,null,1.0429999999999999,null,1.042,null,1.0429999999999999,null,1.042]
[2051,1.042,null,1.042,null,1.042,null,1.0409999999999999,null,1.042,null,1.042,null,1.042,null,1.0409999999999999,null,null,1.0429999999999999,null,1.042,null,1.0429999999999999,null,1.042]
[2052,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2053,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2054,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2055,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2056,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2057,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2058,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2059,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2060,1.042,null,1.042,null,1.0429999999999999,null,1.042,null,1.042,null,1.042,null,1.0429999999999999,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2061,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2062,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2063,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2064,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2065,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999]
[2066,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999]
[2067,1.0409999999999999,null,1.04,null,1.0409999999999999,null,1.04,null,1.0409999999999999,null,1.04,null,1.0409999999999999,null,1.04,null,null,1.04,null,1.04,null,1.04,null,1.04]
[2068,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,null,1.04,null,1.04,null,1.04,null,1.04]
[2069,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,null,1.04,null,1.04,null,1.04,null,1.04]
[2070,1.0389999999999999,null,1.0389999999999999,null,1.04,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.04,null,1.0389999999999999,null,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999]
[2071,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999]
[2072,1.0389999999999999,null,1.038,null,1.0389999999999999,null,1.038,null,1.0389999999999999,null,1.038,null,1.0389999999999999,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2073,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2074,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2075,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2076,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2077,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2078,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2079,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2080,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2081,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2082,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2083,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2084,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2085,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2086,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2087,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2088,1.038,null,1.038,null,1.038,null,1.038,null,{"$f":"B68","v":1.038},null,{"$f":"D68","v":1.038},null,{"$f":"F68","v":1.038},null,{"$f":"H68","v":1.038},null,null,1.038,null,1.038,null,{"$f":"S68","v":1.038},null,{"$f":"U68","v":1.038}]
[{"$f":"1+A68","v":2089},1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2090,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2091,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2092,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2093,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2094,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2095,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2096,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2097,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2098,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2099,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2100,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2101,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2102,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2103,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2104,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2105,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2106,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2107,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2108,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2109,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2110,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2111,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2112,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2113,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2114,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]

{"sheet":"Lookups","index":9,"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","2024 Discount",3.9300000000000002E-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","2025 Discount",5.1999999999999998E-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$94,IF(ExFlg=0,2,10))))","v":6261.1214249999994},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":4880.6524799999997},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,{"$f":"AF3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V3, (1-V3)^2))","v":3.3561000000000002E-4},{"$f":"AG3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W3, (1-W3)^2))","v":1.2077999999999999E-4},null,null,0,{"$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,5824.299,10809.984,4621.83,10315.5,null,3.39E-4,1.22E-4,3.39E-4,1.22E-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$94,IF(ExFlg=0,2,10))))","v":6261.1214249999994},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":4880.6524799999997},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.3561000000000002E-4,1.1187E-4,null,null,0,{"$f":"L4","v":0},null,{"$f":"1+O3","v":1},0.15,{"$f":"P4","v":0.15},null,"Int Rt",null,21,0.01,{"$f":"V4","v":0.01},null,5824.299,10809.984,4621.83,10315.5,null,3.39E-4,1.13E-4,3.39E-4,1.13E-4,null,"Tool Inputs"]
[22,{"$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$94,IF(ExFlg=0,2,10))))","v":6261.1214249999994},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":4880.6524799999997},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.1778999999999998E-4,1.1187E-4,null,null,0,0,null,2,0.105,{"$f":"P5","v":0.105},null,3.9300000000000002E-2,null,22,0.01,{"$f":"V5","v":0.01},null,5824.299,10809.984,4621.83,10315.5,null,3.21E-4,1.13E-4,3.21E-4,1.13E-4]
[23,{"$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$94,IF(ExFlg=0,2,10))))","v":6595.2292749999997},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":5141.0937600000007},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.0987000000000001E-4,1.0295999999999999E-4,null,null,0,0,null,3,0.08,0.08,null,null,null,23,0.01,0.01,null,6135.0969999999998,10809.984,4868.46,10315.5,null,3.1300000000000002E-4,1.0399999999999999E-4,3.1300000000000002E-4,1.0399999999999999E-4]
[24,{"$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$94,IF(ExFlg=0,2,10))))","v":6947.7475749999994},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":5415.8913600000005},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.0096000000000002E-4,1.0295999999999999E-4,null,null,0,0,null,4,6.5000000000000002E-2,6.5000000000000002E-2,null,"Part %",null,24,0.01,0.01,null,6463.0209999999997,10809.984,5128.6850000000004,10315.5,null,3.0400000000000002E-4,1.0399999999999999E-4,3.0400000000000002E-4,1.0399999999999999E-4]
[25,{"$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$94,IF(ExFlg=0,2,10))))","v":7319.7212250000002},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":5705.8478399999995},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.0096000000000002E-4,1.1187E-4,null,null,1E-4,1E-4,null,5,0.06,{"$f":"P8","v":0.06},null,0.6,null,25,0.01,0.01,null,6809.0430000000006,10809.984,5403.2649999999994,10315.5,null,3.0400000000000002E-4,1.13E-4,3.0400000000000002E-4,1.13E-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$94,IF(ExFlg=0,2,10))))","v":7712.2413499999993},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6011.8291200000003},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.1778999999999998E-4,1.2077999999999999E-4,null,null,1E-4,1E-4,null,6,5.5E-2,5.5E-2,null,null,null,26,0.01,0.01,null,7174.1779999999999,10809.984,5693.02,10315.5,null,3.21E-4,1.22E-4,3.21E-4,1.22E-4]
[27,{"$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$94,IF(ExFlg=0,2,10))))","v":8126.4893749999992},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6334.738080000001},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.3561000000000002E-4,1.2869999999999998E-4,null,null,1E-4,1E-4,null,7,0.05,0.05,null,null,null,27,0.01,0.01,null,7559.5249999999996,10809.984,5998.8050000000003,10315.5,null,3.39E-4,1.2999999999999999E-4,3.39E-4,1.2999999999999999E-4]
[28,{"$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$94,IF(ExFlg=0,2,10))))","v":8393.4924999999985},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6542.875680000001},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.5243999999999998E-4,1.3760999999999998E-4,null,null,1E-4,1E-4,null,8,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,28,0.01,0.01,null,7807.9,10809.984,6195.9050000000007,10315.5,null,3.5599999999999998E-4,1.3899999999999999E-4,3.5599999999999998E-4,1.3899999999999999E-4]
[29,{"$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$94,IF(ExFlg=0,2,10))))","v":8669.7352499999997},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6758.2046400000008},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.7025999999999997E-4,1.4652E-4,null,null,1E-4,1E-4,null,9,0.04,0.04,null,null,null,29,0.01,0.01,null,8064.8700000000008,10809.984,6399.8150000000005,10315.5,null,3.7399999999999998E-4,1.4799999999999999E-4,3.7399999999999998E-4,1.4799999999999999E-4]
[30,{"$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$94,IF(ExFlg=0,2,10))))","v":8955.5476500000004},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":6981.0048000000006},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,3.8709000000000004E-4,1.6334999999999999E-4,null,null,1E-4,1E-4,null,10,0.04,0.04,null,"% in UMP",null,30,0.01,0.01,null,8330.7420000000002,10809.984,6610.8,10315.5,null,3.9100000000000002E-4,1.65E-4,3.9100000000000002E-4,1.65E-4]
[31,{"$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$94,IF(ExFlg=0,2,10))))","v":9251.2790749999986},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7211.5401600000014},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,4.1282999999999999E-4,1.7226000000000001E-4,null,null,1E-4,1E-4,null,11,3.5000000000000003E-2,3.5000000000000003E-2,null,0.75,null,31,0.01,0.01,null,8605.8409999999985,10809.984,6829.1100000000006,10315.5,null,4.17E-4,1.74E-4,4.17E-4,1.74E-4]
[32,{"$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$94,IF(ExFlg=0,2,10))))","v":9557.2982499999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7450.08},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,4.2965999999999995E-4,1.8908999999999999E-4,null,null,1E-4,1E-4,null,12,0.03,0.03,null,null,null,32,0.01,0.01,null,8890.51,10809.984,7055,10315.5,null,4.3399999999999998E-4,1.9100000000000001E-4,4.3399999999999998E-4,1.9100000000000001E-4]
[33,{"$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$94,IF(ExFlg=0,2,10))))","v":9758.6167250000017},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7607.0174400000005},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,4.5540000000000001E-4,2.0591999999999998E-4,null,null,1E-4,1E-4,null,13,0.03,0.03,null,"GSG",null,33,0.01,0.01,null,9077.7830000000013,10809.984,7203.6149999999998,10315.5,null,4.6000000000000001E-4,2.0799999999999999E-4,4.6000000000000001E-4,2.0799999999999999E-4]
[34,{"$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$94,IF(ExFlg=0,2,10))))","v":9967.4773999999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7769.8262399999994},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,4.8114000000000002E-4,2.2374E-4,null,null,1E-4,1E-4,null,14,0.03,0.03,null,3.2500000000000001E-2,null,34,0.01,0.01,null,9272.0720000000001,10809.984,7357.7899999999991,10315.5,null,4.86E-4,2.2599999999999999E-4,4.86E-4,2.2599999999999999E-4]
[35,{"$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$94,IF(ExFlg=0,2,10))))","v":10184.207074999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":7938.7651200000009},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,5.0787E-4,2.4057000000000001E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,15,0.03,0.03,null,null,null,35,0.01,0.01,null,9473.6809999999987,10809.984,7517.77,10315.5,null,5.13E-4,2.43E-4,5.13E-4,2.43E-4]
[36,{"$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$94,IF(ExFlg=0,2,10))))","v":10409.13255},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":8114.1033600000001},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,5.4152999999999992E-4,2.6630999999999996E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,16,2.5000000000000001E-2,2.5000000000000001E-2,null,"Sens",null,36,0.01,0.01,null,9682.9140000000007,10809.984,7683.8099999999995,10315.5,null,5.4699999999999996E-4,2.6899999999999998E-4,5.4699999999999996E-4,2.6899999999999998E-4]
[37,{"$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$94,IF(ExFlg=0,2,10))))","v":10642.622549999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":8296.11024},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,5.7618000000000003E-4,2.8413000000000001E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,17,0.02,0.01,null,0,null,37,0.01,0.01,null,9900.1139999999996,10809.984,7856.1649999999991,10315.5,null,5.8200000000000005E-4,2.8699999999999998E-4,5.8200000000000005E-4,2.8699999999999998E-4]
[38,{"$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$94,IF(ExFlg=0,2,10))))","v":11221.220875000001},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":8747.1383999999998},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,6.1083000000000003E-4,3.0987000000000001E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,18,0.02,0.02,null,null,null,38,0.01,0.01,null,10438.345000000001,10809.984,8283.2749999999996,10315.5,null,6.1700000000000004E-4,3.1300000000000002E-4,6.1700000000000004E-4,3.1300000000000002E-4]
[39,{"$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$94,IF(ExFlg=0,2,10))))","v":11833.730075000001},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":9224.6035200000006},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,6.5339999999999994E-4,3.3561000000000002E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,19,0.02,0.02,null,"ExFlg",null,39,0.01,0.01,null,11008.121000000001,10809.984,8735.42,10315.5,null,6.6E-4,3.39E-4,6.6E-4,3.39E-4]
[40,{"$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$94,IF(ExFlg=0,2,10))))","v":12482.247475},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":9730.13184},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,6.9695999999999994E-4,3.7025999999999997E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,20,0.02,0.02,null,0,null,40,0.01,0.01,null,11611.393,10809.984,9214.14,10315.5,null,7.0399999999999998E-4,3.7399999999999998E-4,7.0399999999999998E-4,3.7399999999999998E-4]
[41,{"$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$94,IF(ExFlg=0,2,10))))","v":13169.015525000001},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10265.481599999999},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,7.4844000000000006E-4,3.9600000000000003E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,21,0.02,0.02,null,null,null,41,0.01,0.01,null,12250.247000000001,10809.984,9721.0999999999985,10315.5,null,7.5600000000000005E-4,4.0000000000000002E-4,7.5600000000000005E-4,4.0000000000000002E-4]
[42,{"$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$94,IF(ExFlg=0,2,10))))","v":13896.409974999999},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":10832.49552},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,7.9991999999999997E-4,4.2965999999999995E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,22,1.4999999999999999E-2,1.4999999999999999E-2,null,"Married %",null,42,0.01,0.01,null,12926.893,10809.984,10258.045,10315.5,null,8.0800000000000002E-4,4.3399999999999998E-4,8.0800000000000002E-4,4.3399999999999998E-4]
[43,{"$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$94,IF(ExFlg=0,2,10))))","v":14122.498599999997},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11008.736639999999},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,8.6823E-4,4.7322E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,23,1.4999999999999999E-2,1.4999999999999999E-2,null,0.45,null,43,0.01,0.01,null,13137.207999999999,10809.984,10424.939999999999,10315.5,null,8.7699999999999996E-4,4.7800000000000002E-4,8.7699999999999996E-4,4.7800000000000002E-4]
[44,{"$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$94,IF(ExFlg=0,2,10))))","v":14352.417449999999},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11187.96096},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,9.3753E-4,5.1579000000000002E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,24,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,44,0.01,0.01,null,13351.085999999999,10809.984,10594.66,10315.5,null,9.4700000000000003E-4,5.2099999999999998E-4,9.4700000000000003E-4,5.2099999999999998E-4]
[45,{"$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$94,IF(ExFlg=0,2,10))))","v":14586.228875000001},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11370.226559999999},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.01475E-3,5.5934999999999991E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,25,1.4999999999999999E-2,1.4999999999999999E-2,null,"Valuation Year",null,45,0.01,0.01,null,13568.585000000001,10809.984,10767.259999999998,10315.5,null,1.0250000000000001E-3,5.6499999999999996E-4,1.0250000000000001E-3,5.6499999999999996E-4]
[46,{"$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$94,IF(ExFlg=0,2,10))))","v":14824.009199999999},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11555.575680000002},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.1008799999999998E-3,6.0192000000000004E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,26,0.01,0.01,null,2024,null,46,0.01,0.01,null,13789.776,10809.984,10942.78,10315.5,null,1.1119999999999999E-3,6.0800000000000003E-4,1.1119999999999999E-3,6.0800000000000003E-4]
[47,{"$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$94,IF(ExFlg=0,2,10))))","v":15065.81755},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11744.066400000002},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.1959200000000001E-3,6.5339999999999994E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,27,0.01,0.01,null,null,null,47,0.01,{"$f":"V30","v":0.01},null,14014.714,10809.984,11121.275000000001,10315.5,null,1.2080000000000001E-3,6.6E-4,1.2080000000000001E-3,6.6E-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$94,IF(ExFlg=0,2,10))))","v":15172.139349999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11826.94656},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.2899699999999999E-3,7.1378999999999995E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,28,0.01,0.01,null,"Tool Year",null,48,0.01,0.01,null,14113.617999999999,10809.984,11199.76,10315.5,null,1.3029999999999999E-3,7.2099999999999996E-4,1.3029999999999999E-3,7.2099999999999996E-4]
[49,{"$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$94,IF(ExFlg=0,2,10))))","v":15286.877324999999},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":11916.38976},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.4018399999999999E-3,7.7418000000000007E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,29,0.01,0.01,null,2025,null,49,0.01,0.01,null,14220.351000000001,10809.984,11284.46,10315.5,null,1.4159999999999999E-3,7.8200000000000003E-4,1.4159999999999999E-3,7.8200000000000003E-4]
[50,{"$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$94,IF(ExFlg=0,2,10))))","v":15410.267975000001},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12012.570240000001},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.5226200000000001E-3,8.3456999999999997E-4,null,null,1.5E-3,1.5E-3,null,30,0.01,0.01,null,null,null,50,0.01,0.01,null,14335.133000000002,10809.984,11375.54,10315.5,null,4.3699999999999998E-3,3.3709999999999999E-3,1.5380000000000001E-3,8.43E-4]
[51,{"$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$94,IF(ExFlg=0,2,10))))","v":15542.5435},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12115.68864},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.65132E-3,9.0288E-4,null,null,1.5E-3,1.5E-3,null,31,0.01,0.01,null,null,null,51,0.01,0.01,null,14458.18,10809.984,11473.19,10315.5,null,4.5779999999999996E-3,3.3790000000000001E-3,1.668E-3,9.1200000000000005E-4]
[52,{"$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$94,IF(ExFlg=0,2,10))))","v":15683.961899999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12225.92448},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.7800199999999998E-3,9.7218000000000001E-4,null,null,1.5E-3,1.5E-3,null,32,0.01,0.01,null,null,null,52,0.01,0.01,null,14589.732,10809.984,11577.58,10315.5,null,4.7949999999999998E-3,3.388E-3,1.7979999999999999E-3,9.8200000000000002E-4]
[{"$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$94,IF(ExFlg=0,2,10))))","v":15918.823599999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12409.003200000001},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,1.92654E-3,1.0494E-3,null,null,1.5E-3,1.5E-3,null,{"$f":"1+O35","v":33},0.01,0.01,null,null,null,53,0.01,0.01,null,14808.207999999999,10809.984,11750.95,10315.5,null,5.0210000000000003E-3,3.405E-3,1.946E-3,1.06E-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$94,IF(ExFlg=0,2,10))))","v":16158.321774999999},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12595.693440000001},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0,0,2.0809800000000001E-3,1.13553E-3,null,null,1.5E-3,1.5E-3,null,34,0.01,0.01,null,null,null,54,0.01,0.01,null,15030.996999999999,10809.984,11927.74,10315.5,null,5.2560000000000003E-3,3.4320000000000002E-3,2.1020000000000001E-3,1.147E-3]
[55,{"$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$94,IF(ExFlg=0,2,10))))","v":16402.559624999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12786.08496},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.01,0.08,2.2443300000000001E-3,1.2216600000000001E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,35,0.01,0.01,null,null,null,55,0.01,0.01,null,15258.195,10809.984,12108.035,10315.5,null,5.5079999999999999E-3,3.4749999999999998E-3,2.2669999999999999E-3,1.2340000000000001E-3]
[56,{"$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$94,IF(ExFlg=0,2,10))))","v":16651.644649999998},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":12980.251679999999},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.01,0.08,2.4165900000000001E-3,1.3246199999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,36,0.01,0.01,null,null,null,56,0.01,0.01,null,15489.902,10809.984,12291.904999999999,10315.5,null,5.7679999999999997E-3,3.5270000000000002E-3,2.441E-3,1.338E-3]
[57,{"$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$94,IF(ExFlg=0,2,10))))","v":16905.68435},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":13178.27808},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.02,0.08,2.60568E-3,1.4275799999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,37,0.01,0.01,null,null,null,57,0.01,0.01,null,15726.218000000001,10809.984,12479.43,10315.5,null,6.038E-3,3.6050000000000001E-3,2.6319999999999998E-3,1.4419999999999999E-3]
[58,{"$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$94,IF(ExFlg=0,2,10))))","v":17369.899449999997},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":13540.142879999999},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.02,0.08,2.8036799999999998E-3,1.5394499999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,38,0.01,0.01,null,null,null,58,0.01,0.01,null,16158.045999999998,10809.984,12822.105,10315.5,null,6.3330000000000001E-3,3.718E-3,2.8319999999999999E-3,1.555E-3]
[59,{"$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$94,IF(ExFlg=0,2,10))))","v":17847.615474999999},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":13912.536},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.04,0.1,3.0105900000000001E-3,1.66815E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,39,0.01,0.01,null,null,null,59,0.01,0.01,null,16602.433000000001,10809.984,13174.75,10315.5,null,6.6550000000000003E-3,3.8570000000000002E-3,3.0409999999999999E-3,1.6850000000000001E-3]
[60,{"$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$94,IF(ExFlg=0,2,10))))","v":18339.25705},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":14295.774240000002},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.05,0.15,3.2333399999999999E-3,1.80576E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,40,0.01,0.01,null,null,null,60,0.01,0.01,null,17059.774000000001,10809.984,13537.665000000001,10315.5,null,7.0190000000000001E-3,4.0400000000000002E-3,3.2659999999999998E-3,1.8240000000000001E-3]
[61,{"$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$94,IF(ExFlg=0,2,10))))","v":18845.240199999997},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":14690.195520000001},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.08,0.2,3.4749E-3,1.96911E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,41,0.01,0.01,null,null,null,61,0.01,0.01,null,17530.455999999998,10809.984,13911.17,10315.5,null,7.4190000000000002E-3,4.2830000000000003E-3,3.5100000000000001E-3,1.9889999999999999E-3]
[62,{"$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$94,IF(ExFlg=0,2,10))))","v":19366.013200000001},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":15096.148320000002},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.15,0.4,3.7323E-3,2.1413700000000001E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,42,0.01,0.01,null,null,null,62,0.01,0.01,null,18014.896000000001,10809.984,14295.595000000001,10315.5,null,7.8799999999999999E-3,4.5869999999999999E-3,3.7699999999999999E-3,2.163E-3]
[63,{"$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$94,IF(ExFlg=0,2,10))))","v":20199.335999999999},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":15745.736160000002},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.2,0.3,4.0164299999999997E-3,2.3393699999999999E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,43,0.01,0.01,null,null,null,63,0.01,0.01,null,18790.080000000002,10809.984,14910.735000000001,10315.5,null,8.4089999999999998E-3,4.9519999999999998E-3,4.0569999999999998E-3,2.3630000000000001E-3]
[64,{"$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$94,IF(ExFlg=0,2,10))))","v":21072.996025},{"$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$94,IF(ExFlg=0,2,10))))","v":11620.7328},{"$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$94,IF(ExFlg=0,6,14)) ))","v":16426.771679999998},{"$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$94,IF(ExFlg=0,6,14))))","v":10893.168},0.4,0.35,4.3262999999999999E-3,2.56311E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,44,0.01,0.01,null,null,null,64,0.01,0.01,null,19602.787,10809.984,15555.654999999999,10315.5,null,9.0349999999999996E-3,5.3949999999999996E-3,4.3699999999999998E-3,2.5890000000000002E-3]
[65,{"$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$94,IF(ExFlg=0,4,12))))","v":3671.6996250000002},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6492.6282600000004},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},0.35,0.45,{"$f":"AD48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V48, (1-V48)^2))","v":9.6752699999999997E-3},{"$f":"AE48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W48, (1-W48)^2))","v":5.8657499999999994E-3},null,null,2E-3,2E-3,null,45,0.01,0.01,null,null,null,65,0.01,0.01,null,3675.375,2126.2800000000002,6805.6900000000005,5643.84,null,9.7730000000000004E-3,5.9249999999999997E-3,4.7169999999999998E-3,2.8410000000000002E-3]
[66,{"$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$94,IF(ExFlg=0,4,12))))","v":3733.9073550000003},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6589.0299599999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},0.3,0.4,1.054449E-2,6.47658E-3,null,null,2E-3,2E-3,null,46,0.01,0.01,null,null,null,66,0.01,0.01,null,3737.6450000000004,2126.2800000000002,6906.74,5643.84,null,1.0651000000000001E-2,6.5420000000000001E-3,5.091E-3,3.127E-3]
[67,{"$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$94,IF(ExFlg=0,4,12))))","v":3797.1740249999998},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6686.9008199999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},0.27,0.3,1.1568149999999999E-2,7.1903700000000006E-3,null,null,2E-3,2E-3,null,47,0.01,0.01,null,null,null,67,0.01,0.01,null,3800.9749999999999,2126.2800000000002,7009.33,5643.84,null,1.1684999999999999E-2,7.2630000000000004E-3,5.5079999999999999E-3,3.4399999999999999E-3]
[68,{"$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$94,IF(ExFlg=0,4,12))))","v":3861.5146199999999},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6786.25515},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},0.25,0.3,1.2763080000000001E-2,8.0071199999999995E-3,null,null,2E-3,2E-3,null,48,0.01,0.01,null,null,null,68,0.01,0.01,null,3865.38,2126.2800000000002,7113.4750000000004,5643.84,null,1.2892000000000001E-2,8.0879999999999997E-3,5.9769999999999997E-3,3.7880000000000001E-3]
[69,{"$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$94,IF(ExFlg=0,4,12))))","v":3926.944125},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6887.1215699999993},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},0.25,0.3,1.4122350000000001E-2,8.9357399999999993E-3,null,null,2E-3,2E-3,null,49,0.01,0.01,null,null,null,69,0.01,0.01,null,3930.875,2126.2800000000002,7219.2049999999999,5643.84,null,1.4265E-2,9.0259999999999993E-3,6.4980000000000003E-3,4.1700000000000001E-3]
[70,{"$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$94,IF(ExFlg=0,4,12))))","v":3993.48252},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":6989.5191599999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,{"$f":"F53","v":1},1.5670710000000001E-2,9.98514E-3,null,null,2E-3,2E-3,null,50,0.01,0.01,null,null,null,70,0.01,0.01,null,3997.48,2126.2800000000002,7326.54,5643.84,null,1.5828999999999999E-2,1.0085999999999999E-2,7.0800000000000004E-3,4.5869999999999999E-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$94,IF(ExFlg=0,4,12))))","v":4061.1447899999998},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7093.4813100000001},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},{"$f":"F53","v":1},{"$f":"G53","v":1},1.7399250000000002E-2,1.11375E-2,null,null,2E-3,2E-3,null,null,null,null,null,null,null,71,0.01,0.01,null,4065.21,2126.2800000000002,7435.5150000000003,5643.84,null,1.7575E-2,1.125E-2,7.7229999999999998E-3,5.0559999999999997E-3]
[72,{"$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$94,IF(ExFlg=0,4,12))))","v":4129.960904999999},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7199.0223299999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,1.933371E-2,1.2427469999999999E-2,null,null,2E-3,2E-3,null,null,"Term for Ret Eligible",null,null,null,null,72,0.01,0.01,null,4134.0949999999993,2126.2800000000002,7546.1450000000004,5643.84,null,1.9529000000000001E-2,1.2553E-2,8.4360000000000008E-3,5.5770000000000004E-3]
[73,{"$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$94,IF(ExFlg=0,4,12))))","v":4179.3314850000006},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7285.0874399999993},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,2.1509730000000001E-2,1.386396E-2,null,null,2E-3,2E-3,null,"Age","Males & Females",null,null,null,null,73,0.01,0.01,null,4183.5150000000003,2126.2800000000002,7636.36,5643.84,null,2.1727E-2,1.4004000000000001E-2,9.2350000000000002E-3,6.1510000000000002E-3]
[74,{"$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$94,IF(ExFlg=0,4,12))))","v":4229.3564100000003},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7372.2830400000003},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,2.3944139999999999E-2,1.5472710000000001E-2,null,null,2E-3,2E-3,null,55,0,null,null,null,null,74,0.01,0.01,null,4233.59,2126.2800000000002,7727.76,5643.84,null,2.4185999999999999E-2,1.5629000000000001E-2,1.0111999999999999E-2,6.7759999999999999E-3]
[75,{"$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$94,IF(ExFlg=0,4,12))))","v":4280.03568},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7460.6234400000003},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,2.6678520000000001E-2,1.7278470000000001E-2,null,null,2E-3,2E-3,null,56,0,null,null,null,null,75,0.01,0.01,null,4284.32,2126.2800000000002,7820.3600000000006,5643.84,null,2.6948E-2,1.7453E-2,1.1077E-2,7.4799999999999997E-3]
[76,{"$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$94,IF(ExFlg=0,4,12))))","v":4331.379285},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7550.1277200000004},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,2.9758409999999999E-2,1.9316880000000002E-2,null,null,2E-3,2E-3,null,57,0,null,null,null,null,76,0.01,0.01,null,4335.7150000000001,2126.2800000000002,7914.18,5643.84,null,3.0058999999999999E-2,1.9512000000000002E-2,1.2145E-2,8.2439999999999996E-3]
[77,{"$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$94,IF(ExFlg=0,4,12))))","v":4383.4022100000002},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7640.8054199999997},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,3.321549E-2,2.1630509999999999E-2,null,null,2E-3,2E-3,null,58,0,null,null,null,null,77,0.01,0.01,null,4387.79,2126.2800000000002,8009.23,5643.84,null,3.3550999999999997E-2,2.1849E-2,1.3318E-2,9.0959999999999999E-3]
[78,{"$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$94,IF(ExFlg=0,4,12))))","v":4413.1374450000003},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7692.6314700000003},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,3.7103219999999999E-2,2.4236189999999998E-2,null,null,2E-3,2E-3,null,59,0,null,null,null,null,78,0.01,0.01,null,4417.5550000000003,2126.2800000000002,8063.5550000000003,5643.84,null,3.7477999999999997E-2,2.4480999999999999E-2,1.4612E-2,1.0034E-2]
[79,{"$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$94,IF(ExFlg=0,4,12))))","v":4443.0924600000008},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7744.8581999999997},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,4.1472089999999996E-2,2.7186389999999998E-2,null,null,2E-3,2E-3,null,60,0,null,null,null,null,79,0.01,0.01,null,4447.5400000000009,2126.2800000000002,8118.3,5643.84,null,4.1890999999999998E-2,2.7460999999999999E-2,1.6046000000000001E-2,1.1068E-2]
[80,{"$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$94,IF(ExFlg=0,4,12))))","v":4473.2872349999998},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7797.4808399999993},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,4.6365660000000003E-2,3.0523679999999997E-2,null,null,0,0,null,61,0,null,null,null,null,80,0.01,0.01,null,4477.7649999999994,2126.2800000000002,8173.4599999999991,5643.84,null,4.6834000000000001E-2,3.0831999999999998E-2,1.7609E-2,1.2206E-2]
[81,{"$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$94,IF(ExFlg=0,4,12))))","v":4503.7067850000003},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7850.50893},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,5.185323E-2,3.4307459999999998E-2,null,null,0,0,null,62,0,null,null,null,null,81,0.01,0.01,null,4508.2150000000001,2126.2800000000002,8229.0450000000001,5643.84,null,5.2377E-2,3.4653999999999997E-2,5.2377E-2,3.4653999999999997E-2]
[82,{"$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$94,IF(ExFlg=0,4,12))))","v":4534.3611000000001},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7903.9472400000013},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,5.7976380000000001E-2,3.8599110000000006E-2,null,null,0,0,null,63,0,null,null,null,null,82,0.01,0.01,null,4538.8999999999996,2126.2800000000002,8285.0600000000013,5643.84,null,5.8562000000000003E-2,3.8989000000000003E-2,5.8562000000000003E-2,3.8989000000000003E-2]
[83,{"$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$94,IF(ExFlg=0,4,12))))","v":4545.4000500000002},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7923.1894199999988},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,6.4805399999999999E-2,4.3510500000000001E-2,null,null,0,0,null,64,0,null,null,null,null,83,0.01,0.01,null,4549.95,2126.2800000000002,8305.23,5643.84,null,6.5460000000000004E-2,4.3950000000000003E-2,6.5460000000000004E-2,4.3950000000000003E-2]
[84,{"$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$94,IF(ExFlg=0,4,12))))","v":4556.4739650000001},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7942.4888400000009},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,{"$f":"AD67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V67, (1-V67)^2))","v":7.2365039999999992E-2},{"$f":"AE67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W67, (1-W67)^2))","v":4.9152509999999996E-2},null,null,0,0,null,65,0,null,null,null,null,84,0.01,0.01,null,4561.0349999999999,2126.2800000000002,8325.4600000000009,5643.84,null,7.3095999999999994E-2,4.9648999999999999E-2,7.3095999999999994E-2,4.9648999999999999E-2]
[{"$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$94,IF(ExFlg=0,4,12))))","v":4567.5728550000003},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7961.8359599999994},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,8.0716679999999999E-2,5.5671659999999998E-2,null,null,0,{"$f":"L68","v":0},null,66,0,null,null,null,null,85,0.01,0.01,null,4572.1450000000004,2126.2800000000002,8345.74,5643.84,null,8.1531999999999993E-2,5.6233999999999999E-2,8.1531999999999993E-2,5.6233999999999999E-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$94,IF(ExFlg=0,4,12))))","v":4578.6967200000008},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":7981.2260099999985},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,9.0029792999999997E-2,6.3318875199999999E-2,null,null,0,0,null,67,0,null,null,null,null,86,9.9000000000000008E-3,{"$f":"V69","v":9.9000000000000008E-3},null,4583.2800000000007,2126.2800000000002,8366.0649999999987,5643.84,null,9.0929999999999997E-2,6.3951999999999995E-2,9.0929999999999997E-2,6.3951999999999995E-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$94,IF(ExFlg=0,4,12))))","v":4589.850555},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8000.668529999999},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.10039364309999999,7.2202772999999998E-2,null,null,0,0,null,68,0,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,4594.4449999999997,2126.2800000000002,8386.4449999999997,5643.84,null,0.10137699999999999,7.2910000000000003E-2,0.10137699999999999,7.2910000000000003E-2]
[88,{"$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$94,IF(ExFlg=0,4,12))))","v":4601.0343599999997},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8020.1635199999992},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.11157846399999999,8.2132881599999999E-2,null,null,0,0,null,69,0,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,4605.6399999999994,2126.2800000000002,8406.8799999999992,5643.84,null,0.11266,8.2929000000000003E-2,0.11266,8.2929000000000003E-2]
[89,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.12393792840000001,9.3326407200000003E-2,null,null,0,0,null,70,0,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.125114,9.4212000000000004E-2,0.125114,9.4212000000000004E-2]
[90,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.13717232200000001,0.1053758055,null,null,0,0,null,71,0,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.13846,0.106365,0.13846,0.106365]
[91,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.15135502049999999,0.1182946329,null,null,0,0,null,72,0,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.15274499999999999,0.119381,0.15274499999999999,0.119381]
[92,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.16583493099999999,0.13157110599999999,null,null,0,0,null,73,0,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.16734099999999999,0.132766,0.16734099999999999,0.132766]
[93,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.18099906719999997,0.14554483439999999,null,null,0,0,null,74,0,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.18260599999999999,0.146837,0.18260599999999999,0.146837]
[94,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.1962902869,0.15981738600000001,null,null,0,0,null,75,0,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.19801299999999999,0.16122,0.19801299999999999,0.16122]
[95,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.21230791200000002,0.174942243,null,null,0,0,null,76,0,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.21412800000000001,0.17644199999999999,0.21412800000000001,0.17644199999999999]
[96,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.22950284630000001,0.1913791698,null,null,0,0,null,77,0,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.231377,0.192942,0.231377,0.192942]
[97,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.24733375189999998,0.20876503549999997,null,null,0,0,null,78,0,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.249253,0.21038499999999999,0.249253,0.21038499999999999]
[98,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.26623123360000001,0.2275140192,null,null,0,0,null,79,0,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.26816200000000001,0.22916400000000001,0.26816200000000001,0.22916400000000001]
[99,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.28539304040000002,0.24696513919999999,null,null,0,0,null,80,0,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.28734700000000002,0.24865599999999999,0.28734700000000002,0.24865599999999999]
[100,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.30506798880000002,0.26733304800000002,null,null,0,0,null,81,0,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.307033,0.26905499999999999,0.307033,0.26905499999999999]
[101,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.32506086200000001,0.28837629800000003,null,null,0,0,null,82,0,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.32702300000000001,0.29011700000000001,0.32702300000000001,0.29011700000000001]
[102,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.345511179,0.31015073700000001,null,null,0,0,null,83,0,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.34742200000000001,0.31186599999999998,0.34742200000000001,0.31186599999999998]
[103,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.36528250950000002,0.3315693281,null,null,0,0,null,84,0,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.36715500000000001,0.33326899999999998,0.36715500000000001,0.33326899999999998]
[104,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.38472923379999996,0.35289058210000002,null,null,0,0,null,85,0,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.386546,0.35455700000000001,0.386546,0.35455700000000001]
[105,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.4037314575,0.37395007050000001,null,null,0,0,null,86,0,null,null,null,null,105,4.3E-3,4.3E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.40547499999999997,0.37556499999999998,0.40547499999999997,0.37556499999999998]
[106,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.42283011660000003,0.39518457039999999,null,null,0,0,null,87,0,null,null,null,null,106,3.8E-3,3.8E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.42444300000000001,0.39669199999999999,0.42444300000000001,0.39669199999999999]
[107,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.44069153700000002,0.41529318600000004,null,null,0,0,null,88,0,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.442195,0.41671000000000002,0.442195,0.41671000000000002]
[108,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.45785330699999999,0.43472988599999995,null,null,0,0,null,89,0,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.459231,0.43603799999999998,0.459231,0.43603799999999998]
[109,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.47428265060000002,0.45339410239999994,null,null,0,0,null,90,0,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.47551900000000002,0.45457599999999998,0.47551900000000002,0.45457599999999998]
[110,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.48447945210000004,0.4719318575,null,null,0,0,null,91,0,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.48549900000000001,0.47292499999999998,0.48549900000000001,0.47292499999999998]
[111,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.48740100730000002,0.48740100730000002,null,null,0,0,null,92,0,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.48823100000000003,0.48823100000000003,0.48823100000000003,0.48823100000000003]
[112,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.49033773120000002,0.49033773120000002,null,null,0,0,null,93,0,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.49097600000000002,0.49097600000000002,0.49097600000000002,0.49097600000000002]
[113,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.49329263669999995,0.49329263669999995,null,null,0,0,null,94,0,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.49373699999999998,0.49373699999999998,0.49373699999999998,0.49373699999999998]
[114,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.49700811720000004,0.49700811720000004,null,null,0,0,null,95,0,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.49720700000000001,0.49720700000000001,0.49720700000000001,0.49720700000000001]
[115,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.5,0.5,null,null,0,0,null,96,0,null,null,null,null,115,0,0,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.5,0.5,0.5,0.5]
[116,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.5,0.5,null,null,0,0,null,97,0,null,null,null,null,116,0,0,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.5,0.5,0.5,0.5]
[117,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.5,0.5,null,null,0,0,null,98,0,null,null,null,null,117,0,0,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.5,0.5,0.5,0.5]
[118,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.5,0.5,null,null,0,0,null,99,0,null,null,null,null,118,0,0,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.5,0.5,0.5,0.5]
[119,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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$94,IF(ExFlg=0,21,25))))","v":5299.5657600000004},1,1,0.5,0.5,null,null,0,0,null,100,0,null,null,null,null,119,0,0,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,null,0.5,0.5,0.5,0.5]
[120,{"$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$94,IF(ExFlg=0,4,12))))","v":4612.2381449999993},{"$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$94,IF(ExFlg=0,19,23))))","v":2128.4062800000002},{"$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$94,IF(ExFlg=0,8,16))))","v":8039.7014399999998},{"$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":5299.5657600000004},1,1,1,1,null,null,0,0,null,101,0,null,null,null,null,120,0,0,null,4616.8549999999996,2126.2800000000002,8427.36,5643.84,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]