{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Intro and Data Inputs","GASB Results","Additional Disclosures","Certification Letter","Inactive","Log","Lookups","Trends"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":30,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro and Data Inputs","index":0,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[3,2,3,7],[31,2,31,7],[32,2,32,7],[30,2,30,7],[0,1,0,8],[2,1,2,8],[21,2,21,6],[22,2,22,6],[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,2,12,7],[4,2,4,7],[5,2,5,7],[10,2,10,7],[1,2,1,7],[6,2,6,7],[11,2,11,7],[43,1,43,8],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[26,2,26,3],[27,2,27,3],[29,2,29,6],[28,2,28,6],[33,2,33,7],[18,2,18,7],[19,2,20,7]]}
[null,"GASB 75 Alternative Measurement Method for LEOFF 1"]
[]
[null,"Welcome to the Office of the State Actuary's (OSA) LEOFF 1 AMM Online Tool for FY 2023"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist local government employers in Washington State with their Governmental Accounting Standards Board (GASB) Statement No. 75 reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations provided by local employers to members of the Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1. Please review the following explanation and directions below, along with the Additional Disclosures and Certification Letter, before proceeding."]
[]
[null,null,"Requirements to use this Tool"]
[null,null,"(1) Employers must be local government entities in Washington State. Employers outside the State of \n      Washington are not eligible to use this Tool."]
[null,null,"(2) Covered members must be active in or retired from LEOFF 1.  \n     Please see the Public Employees Benefits Board (PEBB) AMM Online Tool for reporting PEBB\n     healthcare obligations."]
[null,null,"(3) Employers must have less than 100 total LEOFF 1 members."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros. For Excel versions 2010 or greater, there should be a tan strip across the top of the\n     screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and annual payroll (if any) of active members and retirees.   \n     Please see the Additional Disclosures tab for further guidance."]
[null,null,"(3) Group active member and retiree information by the age divisions according to the Data Inputs table below. "]
[null,null,"(4) Calculate and input the average age for each age division. "]
[null,null,"(5) Copy your data into the Data Inputs table below. There has been an effort by OSA to screen\n     unreasonable inputs into the Tool. However, the ultimate responsibility of the accuracy of the inputs,\n     and in effect the results, falls on the user of the Tool. "]
[null,null,"(6) Enter your ending Total OPEB Liability from the prior year reporting (if available). This will serve as the\n     beginning Total OPEB Liability for this year. The tool will estimate a beginning OPEB liability if you did not\n     report OPEB liabilities last year. "]
[null,null,"(7) Press the Calculate button. Please print the entire workbook for your records (5 pages). "]
[]
[]
[null,null,"Data Inputs"]
[null,null,"LEOFF 1 Members (Actives and Retirees)"]
[null,null,"Age Divisions","Age \nLess than 75","75 to 79","80 to 85","Age\nGreater than 85"]
[null,null,"Number of Members",0,0,0,0]
[null,null,"Average Age",72,79,82,92]
[null,null,"Annual Covered Employee Payroll* = ",null,0]
[null,null," Beginning Total OPEB Liability** = ",null,0]
[null,null,"*Will be $0 if your data does not include any currently active LEOFF 1 members.  "]
[null,null,"**Enter $0 if you did not report OPEB liabilities last year; the Tool will estimate a beginning Total OPEB Liability for you. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Page 1 of 5"]

{"sheet":"GASB Results","index":1,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":false,"merged":[[26,2,26,4],[26,5,26,6],[28,2,28,4],[50,4,50,5],[55,2,55,5],[39,4,39,5],[29,2,29,6],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[38,4,38,5],[48,4,48,5],[33,2,33,6],[19,2,19,4],[13,2,13,3],[18,2,18,4],[24,5,24,6],[25,5,25,6],[14,2,14,3],[13,5,15,6],[16,5,17,6],[10,5,12,6],[16,2,16,3],[17,2,17,3],[11,2,11,3],[4,5,4,6],[5,5,6,6],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[7,5,9,6],[0,1,0,7],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[1,2,1,4],[1,5,1,6],[2,5,2,6],[3,5,3,6],[60,1,60,7],[59,1,59,7],[45,4,45,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[46,4,46,5],[47,4,47,5],[53,4,53,5],[52,4,52,5],[51,4,51,5],[49,4,49,5],[54,2,54,5],[56,2,56,5]]}
["     ","LEOFF 1 - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \"&Lookups!L17","v":"Measurement Date of June 30, 2023"}]
[null,null,"Total OPEB Liability (TOL)",null,null,"What's New in this FY23 Tool?"]
[null,null,"Service Cost1",null,{"$f":"IF('Intro and Data Inputs'!E28>0, ROUND(Log!L5,0) * 'Intro and Data Inputs'!E28/Log!L6, ROUND(Log!L5,0))","v":0},"And how do these changes impact \nmy resulting OPEB liabilities? ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!L1+E10*((1+Lookups!L1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- Updated medical cost and premium \n   assumptions consistent with our \n   2022 LEOFF 1 OPEB Report  ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Estimated Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E28>0,-ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4) * 'Intro and Data Inputs'!E28/Log!L6,0), -ROUND(SUM(Log!G7:J7)/AVERAGE(Trends!D4:H4),0))","v":0}]
[null,null,"Other",null,0,"- Updated healthcare trend rate \n   assumptions consistent with our \n   2022 LEOFF 1 OPEB Report  ↑"]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0}]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E28>0,'Intro and Data Inputs'!E28,ROUND((Log!L6-E6-E10)/(1+Lookups!L1),0))","v":0},"- Rolled-forward expected costs to\n   align with new measurement \n   date. ↑"]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E27","v":0},"- New discount rate as of\n  June 30, 2023. ↓"]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E15/E17, \"N/A\")","v":"N/A"}]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" & Lookups!L17","v":"OPEB Expense for Fiscal Year Ending June 30, 2023"}]
[null,null,null,"Service Cost1",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A1"]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"\"6/30/\"&Lookups!L17","v":"6/30/2023"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"E36","v":"6/30/2023"}]
[null,null,"Actuarial Cost Method",null,"Entry Age1"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate2"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!L1","v":3.5400000000000001E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!L2","v":3.6499999999999998E-2}]
[null,null,"Healthcare Trend Rates3"]
[null,null,null,"Medical Costs","Approximately 4.5%, varies by year"]
[null,null,null,"Long-Term Care ",4.7500000000000001E-2]
[null,null,null,"Medicare Part B Premiums","Approximately 5.0%, varies by year"]
[null,null,"Mortality Rates (Assumes 100% Male Population)1"]
[null,null,"   Base Mortality Table","Base Mortality Table","PubS.H-2010 (Public Safety)\nBlended 50%/50% Healthy/Disabled"]
[null,null,"   Age Setback","Age Setback"," -1 year Healthy / 0 years Disabled"]
[null,null,"   Mortality Improvements","Mortality Improvements","MP-2017 Long-Term Rates"]
[null,null,"   Projection Period","Projection Period","Generational"]
[null,null,"Medicare Participation Rate",null,1]
[null,null,"1See the Additional Disclosures tab for more details and guidance."]
[null,null,"2Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"3For additional detail on the healthcare trend rates, please see OSA's 2022 LEOFF 1 OPEB Actuarial \n Valuation Report."]
[]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":2,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[[40,1,40,3],[0,1,0,3]]}
[null,"LEOFF 1 - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying actuarial valuation we performed at the plan-level."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,{"$f":"\"We assume the inputs you provide are as of the measurement date of 6/30/\"&ToolYear&\". If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. \nPlease consult with your auditor for further guidance.\"","v":"We assume the inputs you provide are as of the measurement date of 6/30/2023. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. \nPlease consult with your auditor for further guidance."}]
[]
[null,null,"GAAP-Basis Only − Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/\"&ToolYear&\" measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results.\"&\" You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2023 measurement date, you will include the dollar amount of benefits paid between measurement and reporting date in your accounting results. You may use your actual benefit payments for this period (if known), or our estimate as provided below. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"Based upon your data inputs, we estimate your first-year projected monthly benefits are \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\". If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool.\"","v":"Based upon your data inputs, we estimate your first-year projected monthly benefits are $. If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/\"&ToolYear&\" reporting date, your estimated transactions subsequent to the measurement date would be \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\" x 6 = \"&TEXT(ROUND(Log!L12/2,0),\"$#,##\")&\". Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be \"&TEXT(ROUND(Log!L12/12,0),\"$#,##\")&\" x 12 = \"&TEXT(ROUND(Log!L12,0),\"$#,##\")&\". Other methods of determining these liabilities may also be reasonable.\"","v":"In other words, if you have a 12/31/2023 reporting date, your estimated transactions subsequent to the measurement date would be $ x 6 = $. Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be $ x 12 = $. Other methods of determining these liabilities may also be reasonable."}]
[]
[null,null,"OSA actuarial reports relied upon for purposes of this AMM Online Tool:"]
[null,null,"2022 LEOFF 1 OPEB Actuarial Valuation Report (AVR)"]
[]
[null,null,"Specific assumptions we made when developing this AMM Online Tool:"]
[]
[null,null,"◊ For consistency with the 2022 LEOFF 1 OPEB AVR, we assumed any remaining active members will retire \n   immediately following the measurement date."]
[null,null,"   ▪ This approach inherently assumes that all liabilities are fully earned and the Service Cost equals zero.  \n      In other words, the Entry Age Normal Total OPEB Liability is by definition equal to the Present Value of\n      Future Benefits. Further, we implicitly do not need to make an assumption with respect to Projected\n      Salary Changes."]
[]
[null,null,"◊ Each cohort is assumed to be 100 percent male. "]
[null,null,"   ▪ As of the measurement date, greater than 98 percent of the eligible LEOFF 1 population is male. For\n     purposes of this AMM Online Tool, we believe this simplification is reasonable and note that it only impacts\n     the mortality assumptions selected (since the medical assumptions are already blended based upon the\n     actual gender distribution within the eligible population). We will continue to monitor this assumption for\n     future versions of the Tool. "]
[]
[null,null,"◊ We selected the four age-based cohorts for this AMM Online Tool based upon the overall distribution of the \n   LEOFF 1 eligible population. We believe this grouping approach is reasonable for purposes of the AMM."]
[]
[null,null,{"$f":"\"◊ Medical and long-term care costs were projected from June 30, 2022, to the measurement date of \n   June 30, \"&ToolYear&\", using the healthcare trend rates detailed in the 2022 LEOFF 1 OPEB AVR.\"","v":"◊ Medical and long-term care costs were projected from June 30, 2022, to the measurement date of \n   June 30, 2023, using the healthcare trend rates detailed in the 2022 LEOFF 1 OPEB AVR."}]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for purposes of this AMM."]
[]
[null,null,"We would like to hear your feedback if you used this Tool. Please send us an email at:"]
[null,null,"State.Actuary@leg.wa.gov"]
[]
[null,null,"Glossary - Link to the OSA website that includes definitions for frequently used actuarial and OPEB terms."]
[null,null,null,"Page 3 of 5"]

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

{"sheet":"Inactive","index":4,"n_rows":101,"n_cols":43,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,19,0,21],[0,9,0,10],[0,11,0,12],[0,13,0,14],[0,16,0,18]]}
["Inactives",0,null,"Medical","Medicare",null,"LTC - Inst.","LTC - Non Inst.",null,"Medical - Age<65",null,"Medical - Age>=65",null,"Medicare ",null,null,"LTC - Inst.",null,null,"LTC - Non Inst.",null,null,null,"Medical","Medicare",null,null,"LTC - Inst.","LTC - Non Inst.",null,null,null,null,null,"Pct Male",1,null,null,null,null,null,"PV of "]
["Year",null,null,"Cost","Cost",null,"Cost","Cost",null,"Trend","Rel Trend","Trend","Rel Trend","Trend","Rel Trend",null,"Rate","Trend","Rel Trend","Rate","Trend","Rel Trend",null,"Net Cost","Net Cost","Total",null,"Net Cost","Net Cost","Total",null,"Grand Total",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,null,"Benefits"]
[{"$f":"ToolYear","v":2023},92,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":189294.77250000002},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":173032.16590357147},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0640000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0640000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,6)+Sens","v":1.075},1,null,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.10818571428571429},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1,{"$f":"IF(B3<=120,VLOOKUP(B3,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.3799999999999999E-2},{"$f":"VLOOKUP(A3,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1,null,{"$f":"IF(B3<=120,IF(B3<65,D3*K3,D3*M3),\"\")","v":16642.142639999998},{"$f":"IF(B3<=120,E3*O3,\"\")","v":2050.1999999999998},{"$f":"IF(B3<=120,X3+Y3,\"\")","v":18692.342639999999},null,{"$f":"IF(B3<=120,G3*Q3*S3,\"\")","v":20478.990173464288},{"$f":"IF(B3<=120,H3*T3*V3,\"\")","v":14500.095502719289},{"$f":"IF(B3<=120,AB3+AC3,\"\")","v":34979.085676183575},null,{"$f":"IF(B3<=120,Z3+AD3, \"\")","v":53671.428316183577},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:F,6)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,2))^($A3-$A$3),\"\")","v":0.17136341030805227},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:G,7)*(1-VLOOKUP($B3,Lookups!$N$3:$P$103,3))^($A3-$A$3),\"\")","v":0.13152665207082354},{"$f":"IF(B3<121,(PCTMALE*AH3+(1-PCTMALE)*AI3),\"\")","v":0.17136341030805227},1,1,{"$f":"IF(AJ3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ3),6))","v":0.90847299999999997},null,null,{"$f":"IF(B3<=120,AF3*AK3*AL3*AM3,\"\")","v":48759.043496688239}]
[{"$f":"1+A3","v":2024},{"$f":"1+B3","v":93},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":183779.68500000003},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":169652.34879285717},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0649999999999999},{"$f":"K3*J3","v":1.0640000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0649999999999999},{"$f":"M3*L3","v":1.0640000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,6)+Sens","v":1.0840000000000001},{"$f":"O3*N3","v":1.075},null,{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.11662857142857144},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S3*R3","v":1.0475000000000001},{"$f":"IF(B4<=120,VLOOKUP(B4,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.6499999999999994E-2},{"$f":"VLOOKUP(A4,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},{"$f":"V3*U3","v":1.0475000000000001},null,{"$f":"IF(B4<=120,IF(B4<65,D4*K4,D4*M4),\"\")","v":17707.23976896},{"$f":"IF(B4<=120,E4*O4,\"\")","v":2203.9649999999997},{"$f":"IF(B4<=120,X4+Y4,\"\")","v":19911.20476896},null,{"$f":"IF(B4<=120,G4*Q4*S4,\"\")","v":22452.075319802152},{"$f":"IF(B4<=120,H4*T4*V4,\"\")","v":15371.987258684798},{"$f":"IF(B4<=120,AB4+AC4,\"\")","v":37824.062578486948},null,{"$f":"IF(B4<=120,Z4+AD4, \"\")","v":57735.267347446948},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:F,6)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,2))^($A4-$A$3),\"\")","v":0.18420510993218206},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:G,7)*(1-VLOOKUP($B4,Lookups!$N$3:$P$103,3))^($A4-$A$3),\"\")","v":0.14328094978199732},{"$f":"IF(B4<121,(PCTMALE*AH4+(1-PCTMALE)*AI4),\"\")","v":0.18420510993218206},{"$f":"IF(B4<121,AK3*(1-AJ3),\"\")","v":0.82863658969194776},{"$f":"IF(B4<121,AL3/(1+IntRt),\"\")","v":0.96581031485416258},{"$f":"IF(AJ4=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ4),6))","v":0.90278899999999995},null,null,{"$f":"IF(B4<=120,AF4*AK4*AL4*AM4,\"\")","v":41714.148766440994}]
[2025,94,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":178264.5975},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":166272.53168214287},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.06},{"$f":"K4*J4","v":1.1331599999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.06},{"$f":"M4*L4","v":1.1331599999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,6)+Sens","v":1.0860000000000001},{"$f":"O4*N4","v":1.1653},null,{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.12507142857142858},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S4*R4","v":1.0972562500000003},{"$f":"IF(B5<=120,VLOOKUP(B5,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":8.9200000000000002E-2},{"$f":"VLOOKUP(A5,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},{"$f":"V4*U4","v":1.0972562500000003},null,18858.210353942399,2389.0980599999998,21247.308413942399,null,24464.214537487653,16273.966853566646,40738.181391054299,null,61985.489804996701,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:F,6)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,2))^($A5-$A$3),\"\")","v":0.19655300525964114},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:G,7)*(1-VLOOKUP($B5,Lookups!$N$3:$P$103,3))^($A5-$A$3),\"\")","v":0.15548897035590095},0.19655300525964114,{"$f":"IF(B5<121,AK4*(1-AJ4),\"\")","v":0.67599749559391409},0.93278956427869664,0.89732299999999998,null,null,35072.570966703082]
[2026,95,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":172749.51},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":162892.71457142857},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.054},{"$f":"K5*J5","v":1.2011495999999999},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.054},1.2011495999999999,{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,6)+Sens","v":1.071},1.2655158000000002,null,{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.13351428571428572},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S5*R5","v":1.1493759218750004},{"$f":"IF(B6<=120,VLOOKUP(B6,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.1899999999999996E-2},{"$f":"VLOOKUP(A6,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.1493759218750004,null,19989.702975178941,2594.5604931600001,22584.263468338941,null,26509.812483378562,17205.974189509921,43715.786672888484,null,66300.050141227432,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:F,6)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,2))^($A6-$A$3),\"\")","v":0.20909879530501169},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:G,7)*(1-VLOOKUP($B6,Lookups!$N$3:$P$103,3))^($A6-$A$3),\"\")","v":0.1692984926942851},0.20909879530501169,0.54312815628693922,0.90089778276868515,0.89176900000000003,null,null,28929.708903183189]
[2027,96,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":167234.42250000002},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":159512.89746071427},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.05},1.2660116784,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.05},1.2660116784,{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,6)+Sens","v":1.06},{"$f":"O6*N6","v":1.3553674218000002},null,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.14195714285714287},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.203971278164063,{"$f":"IF(B7<=120,VLOOKUP(B7,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.459999999999999E-2},{"$f":"VLOOKUP(A7,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.203971278164063,null,21069.146935838606,2778.7742881743602,23847.921224012967,null,28582.423589924103,18167.830389930008,46750.253979854111,null,70598.175203867082,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:F,6)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,2))^($A7-$A$3),\"\")","v":0.22256430375811906},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:G,7)*(1-VLOOKUP($B7,Lookups!$N$3:$P$103,3))^($A7-$A$3),\"\")","v":0.18522568335380174},0.22256430375811906,0.42956071311110816,0.87009637122724071,0.88580899999999996,null,null,23373.592936133602]
[2028,97,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.048},1.32931226232,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.048},1.32931226232,{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,6)+Sens","v":1.056},1.4366894671080004,null,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.2611599138768561,{"$f":"IF(B8<=120,VLOOKUP(B8,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A8,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.2611599138768561,null,22122.604282630535,2945.5007454648221,25068.105028095357,null,30674.6729671637,19159.224504901082,49833.897472064782,null,74902.002500160132,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:F,6)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,2))^($A8-$A$3),\"\")","v":0.23663059312110837},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:G,7)*(1-VLOOKUP($B8,Lookups!$N$3:$P$103,3))^($A8-$A$3),\"\")","v":0.2020567973914206},0.23663059312110837,0.33395583207569324,0.84034805024844561,0.87958199999999997,null,null,18489.194493038078]
[2029,98,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.046},1.3931192509113601,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.046},1.3931192509113601,{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.5171440772660485,null,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.3210650097860068,{"$f":"IF(B9<=120,VLOOKUP(B9,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A9,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.3210650097860068,null,23184.489288196804,3110.4487872108525,26294.938075407656,null,32131.719933103977,20069.287668883884,52201.007601987862,null,78495.945677395517,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:F,6)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,2))^($A9-$A$3),\"\")","v":0.25203406672933154},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:G,7)*(1-VLOOKUP($B9,Lookups!$N$3:$P$103,3))^($A9-$A$3),\"\")","v":0.22008577949844529},0.25203406672933154,0.25493166545536866,0.81161681499753291,0.87276399999999998,null,null,14174.862974985095]
[2030,99,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.044},1.4572027364532827,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.044},1.4572027364532827,{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,6)+Sens","v":1.0589999999999999},1.6036212896702131,null,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.3838155977508422,{"$f":"IF(B10<=120,VLOOKUP(B10,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A10,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.3838155977508422,null,24250.975795453855,3287.7443680818706,27538.720163535727,null,33657.976629926416,21022.578833155869,54680.555463082288,null,82219.275626618008,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:F,6)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,2))^($A10-$A$3),\"\")","v":0.26802582056023538},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:G,7)*(1-VLOOKUP($B10,Lookups!$N$3:$P$103,3))^($A10-$A$3),\"\")","v":0.23839348816979744},0.26802582056023538,0.19068020107257067,0.78386789163369985,0.86568500000000004,null,null,10638.539620427369]
[2031,100,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0429999999999999},1.5213196568572271,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0429999999999999},1.5213196568572271,{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.6982349457607555,null,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.4495468386440074,{"$f":"IF(B11<=120,VLOOKUP(B11,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A11,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.4495468386440074,null,25318.018730453827,3481.7212857987006,28799.740016252526,null,35256.73051984793,22021.151327730775,57277.881847578705,null,86077.621863831228,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:F,6)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,2))^($A11-$A$3),\"\")","v":0.28505840646226982},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:G,7)*(1-VLOOKUP($B11,Lookups!$N$3:$P$103,3))^($A11-$A$3),\"\")","v":0.2572302463979208},0.28505840646226982,0.13957298371550425,0.75706769522281225,0.85814500000000005,null,null,7805.2535202980507]
[2032,101,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.5867364021020878,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.5867364021020878,{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.7950343376691185,null,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.5184003134795978,{"$f":"IF(B12<=120,VLOOKUP(B12,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A12,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.5184003134795978,null,26406.693535863338,3680.1793990892265,30086.872934952564,null,36931.42521954071,23067.156015797991,59998.581235338701,null,90085.454170291268,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:F,6)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,2))^($A12-$A$3),\"\")","v":0.30295329423743578},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:G,7)*(1-VLOOKUP($B12,Lookups!$N$3:$P$103,3))^($A12-$A$3),\"\")","v":0.27648079668985509},0.30295329423743578,9.9786531392378267E-2,0.73118378908905945,0.85022299999999995,null,null,5588.3809365441211]
[2033,102,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.6533793309903755,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.6533793309903755,{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},1.8973512949162581,null,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.5905243283698789,{"$f":"IF(B13<=120,VLOOKUP(B13,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A13,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.5905243283698789,null,27515.774664369597,3889.9496248373121,31405.724289206908,null,38685.667917468898,24162.845926548398,62848.513844017296,null,94254.238133224208,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:F,6)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,2))^($A13-$A$3),\"\")","v":0.32199195362816041},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:G,7)*(1-VLOOKUP($B13,Lookups!$N$3:$P$103,3))^($A13-$A$3),\"\")","v":0.29676393603251966},0.32199195362816041,6.9555872986529974E-2,0.70618484555636407,0.84179599999999999,null,null,3897.2650639782769]
[2034,103,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.7228212628919712,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.7228212628919712,{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.0055003187264848,null,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.6660742339674484,{"$f":"IF(B14<=120,VLOOKUP(B14,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A14,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.6660742339674484,null,28671.437200273122,4111.6767534530391,32783.113953726162,null,40523.237143548671,25310.58110805945,65833.818251608114,null,98616.932205334277,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:F,6)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,2))^($A14-$A$3),\"\")","v":0.34041091271396362},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:G,7)*(1-VLOOKUP($B14,Lookups!$N$3:$P$103,3))^($A14-$A$3),\"\")","v":0.31665720011848353},0.34041091271396362,4.7159441557285006E-2,0.68204060803203015,0.83364199999999999,null,null,2644.2953527421751]
[2035,104,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.7951797559334342,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.7951797559334342,{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.1198138368938944,null,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.7452127600809024,{"$f":"IF(B15<=120,VLOOKUP(B15,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A15,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.7452127600809024,null,29875.637562684595,4346.0423283998616,34221.679891084459,null,42448.090907867241,26512.833710692277,68960.924618559511,null,103182.60450964398,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:F,6)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,2))^($A15-$A$3),\"\")","v":0.35880216802089082},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:G,7)*(1-VLOOKUP($B15,Lookups!$N$3:$P$103,3))^($A15-$A$3),\"\")","v":0.33665092306342626},0.35880216802089082,3.1105853013688792E-2,0.65872185438673947,0.82550100000000004,null,null,1745.2927211837459]
[2036,105,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.8705773056826385,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.8705773056826385,{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.240643225596846,null,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.8281103661847455,{"$f":"IF(B16<=120,VLOOKUP(B16,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A16,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.8281103661847455,null,31130.414340317348,4593.766741118653,35724.181081436,null,44464.375225990938,27772.193311950163,72236.568537941101,null,107960.74961937711,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:F,6)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,2))^($A16-$A$3),\"\")","v":0.3770879135580833},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:G,7)*(1-VLOOKUP($B16,Lookups!$N$3:$P$103,3))^($A16-$A$3),\"\")","v":0.35663749090574942},0.3770879135580833,1.9945005514238095E-2,0.63620036158657467,0.81740699999999999,null,null,1119.7789939457393]
[2037,106,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},1.9491415525213094,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},1.9491415525213094,{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.3683598894558662,null,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},1.914945608578521,{"$f":"IF(B17<=120,VLOOKUP(B17,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A17,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},1.914945608578521,null,32437.891742610678,4855.6114453624168,37293.503187973096,null,46576.43304922551,29091.372494267798,75667.805543493305,null,112961.3087314664,null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:F,6)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,2))^($A17-$A$3),\"\")","v":0.39628169181884665},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:G,7)*(1-VLOOKUP($B17,Lookups!$N$3:$P$103,3))^($A17-$A$3),\"\")","v":0.37753616966409054},0.39628169181884665,1.2423984998969585E-2,0.61444887153426175,0.80891000000000002,null,null,697.5520011447428]
[2038,107,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.0310054977272043,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.0310054977272043,{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,6)+Sens","v":1.0569999999999999},2.5033564031548505,null,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.0059055249860012,{"$f":"IF(B18<=120,VLOOKUP(B18,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A18,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.0059055249860012,null,33800.283195800323,5132.3812977480738,38932.664493548393,null,48788.813619063731,30473.212687745523,79262.026306809246,null,118194.69080035764,null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:F,6)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,2))^($A18-$A$3),\"\")","v":0.4142829905904048},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:G,7)*(1-VLOOKUP($B18,Lookups!$N$3:$P$103,3))^($A18-$A$3),\"\")","v":0.39730660113320754},0.4142829905904048,7.5005872044459458E-3,0.59344105807829017,0.80094200000000004,null,null,421.3780332440187]
[2039,108,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.1163077286317469,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.1163077286317469,{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,6)+Sens","v":1.0489999999999999},2.6460477181346769,null,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.1011860374228366,{"$f":"IF(B19<=120,VLOOKUP(B19,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A19,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.1011860374228366,null,35219.895090023943,5424.9270317197143,40644.822121743658,null,51106.282265969268,31920.690290413444,83026.972556382709,null,123671.79467812637,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:F,6)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,2))^($A19-$A$3),\"\")","v":0.43204216774003656},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:G,7)*(1-VLOOKUP($B19,Lookups!$N$3:$P$103,3))^($A19-$A$3),\"\")","v":0.41682273481439708},0.43204216774003656,4.3932215062039547E-3,0.57315149514998076,0.79308100000000004,null,null,246.96803101504747]
[2040,109,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.2051926532342803,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.2051926532342803,{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,6)+Sens","v":1.042},2.775704056323276,null,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.2009923742004216,{"$f":"IF(B20<=120,VLOOKUP(B20,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A20,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.2009923742004216,null,36699.130683804942,5690.7484562739801,42389.87914007892,null,53533.830673602817,33436.923079208085,86970.75375281091,null,129360.63289288983,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:F,6)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,2))^($A20-$A$3),\"\")","v":0.44954716841897524},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:G,7)*(1-VLOOKUP($B20,Lookups!$N$3:$P$103,3))^($A20-$A$3),\"\")","v":0.43603018639714008},0.44954716841897524,2.4951645633014496E-3,0.55355562598993691,0.78533200000000003,null,null,140.31880861249269]
[2041,110,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.2978107446701199,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.2978107446701199,{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,6)+Sens","v":1.042},2.8922836266888536,null,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.305539511974942,{"$f":"IF(B21<=120,VLOOKUP(B21,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A21,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.305539511974942,null,38240.494172524748,5929.7598914374876,44170.254063962238,null,56076.687630598957,35025.176925470478,91101.864556069428,null,135272.11862003166,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:F,6)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,2))^($A21-$A$3),\"\")","v":0.46525526705566683},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:G,7)*(1-VLOOKUP($B21,Lookups!$N$3:$P$103,3))^($A21-$A$3),\"\")","v":0.45632183376352992},0.46525526705566683,1.3734703991299139E-3,0.534629733426634,0.77837800000000001,null,null,77.316334604319763]
[2042,111,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.3943187959462651,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.3943187959462651,{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.0137595390097855,null,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.4150526387937519,{"$f":"IF(B22<=120,VLOOKUP(B22,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A22,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.4150526387937519,null,39846.594927770791,6178.8098068778618,46025.404734648655,null,58740.330293052415,36688.872829430322,95429.203122482737,null,141454.6078571314,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:F,6)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,2))^($A22-$A$3),\"\")","v":0.47350468451199951},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:G,7)*(1-VLOOKUP($B22,Lookups!$N$3:$P$103,3))^($A22-$A$3),\"\")","v":0.47350468451199951},0.47350468451199951,7.3445606178967242E-4,0.51635091117117438,0.77472700000000005,null,null,41.560097547671383]
[2043,112,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.4948801853760081,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.4948801853760081,{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.1403374396481967,null,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.5297676391364554,{"$f":"IF(B23<=120,VLOOKUP(B23,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A23,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.5297676391364554,null,41520.151914737165,6438.3198187667322,47958.471733503895,null,61530.49598197241,38431.594288828266,99962.090270800676,null,147920.56200430458,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:F,6)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,2))^($A23-$A$3),\"\")","v":0.47899022458186036},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:G,7)*(1-VLOOKUP($B23,Lookups!$N$3:$P$103,3))^($A23-$A$3),\"\")","v":0.47899022458186036},0.47899022458186036,3.86687675964028E-4,0.49869703609346566,0.77229800000000004,null,null,22.029801118696202]
[2044,113,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.5996651531618005,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.5996651531618005,{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.272231612113421,null,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.6499316019954371,{"$f":"IF(B24<=120,VLOOKUP(B24,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A24,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.6499316019954371,null,43263.998295156125,6708.7292511549349,49972.727546311056,null,64453.1945411161,40257.09501754761,104710.2895586637,null,154683.01710497477,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:F,6)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,2))^($A24-$A$3),\"\")","v":0.4849250389638487},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:G,7)*(1-VLOOKUP($B24,Lookups!$N$3:$P$103,3))^($A24-$A$3),\"\")","v":0.4849250389638487},0.4849250389638487,2.0146805921098058E-4,0.48164674144626773,0.76967099999999999,null,null,11.552675826222861]
[2045,114,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.7088510895945963,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.7088510895945963,{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.4096653398221846,null,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.7758033530902204,{"$f":"IF(B25<=120,VLOOKUP(B25,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A25,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.7758033530902204,null,45081.086223552687,6990.4958797034424,52071.582103256129,null,67514.721281819118,42169.307030881129,109684.02831270025,null,161755.61041595638,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:F,6)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,2))^($A25-$A$3),\"\")","v":0.49304739122855046},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:G,7)*(1-VLOOKUP($B25,Lookups!$N$3:$P$103,3))^($A25-$A$3),\"\")","v":0.49304739122855046},0.49304739122855046,1.0377115274812485E-4,0.46517939100470124,0.76607599999999998,null,null,5.9817508035406792]
[2046,115,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.8226228353575693,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.8226228353575693,{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.5528712840947163,null,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},2.907654012362006,{"$f":"IF(B26<=120,VLOOKUP(B26,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A26,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},2.907654012362006,null,46974.491844941898,7284.0967066509866,54258.588551592882,null,70721.670542705528,44172.349114847981,114894.01965755351,null,169152.60820914639,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:F,6)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,2))^($A26-$A$3),\"\")","v":0.5},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:G,7)*(1-VLOOKUP($B26,Lookups!$N$3:$P$103,3))^($A26-$A$3),\"\")","v":0.5},0.5,5.2607056600882469E-5,0.44927505408991808,0.76299799999999995,null,null,3.0504113402529698]
[2047,116,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},2.9411729944425873,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},2.9411729944425873,{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.7020918780266947,null,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.0457675779492015,{"$f":"IF(B27<=120,VLOOKUP(B27,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A27,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.0457675779492015,null,48947.420502429457,7590.0287683303286,56537.449270759782,null,74080.949893484052,46270.535697803265,120351.48559128732,null,176888.93486204708,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:F,6)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,2))^($A27-$A$3),\"\")","v":0.5},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:G,7)*(1-VLOOKUP($B27,Lookups!$N$3:$P$103,3))^($A27-$A$3),\"\")","v":0.5},0.5,2.6303528300441234E-5,0.43391448144670469,0.76299799999999995,null,null,1.5404308892311198]
[2048,117,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.064702260209176,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.064702260209176,{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,6)+Sens","v":1.042},3.8575797369038161,null,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.1904415379017887,{"$f":"IF(B28<=120,VLOOKUP(B28,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A28,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.1904415379017887,null,51003.212163531498,7908.8099766002033,58912.022140131703,null,77599.795013424548,48468.386143448923,126068.18115687347,null,184980.20329700518,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:F,6)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,2))^($A28-$A$3),\"\")","v":0.5},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:G,7)*(1-VLOOKUP($B28,Lookups!$N$3:$P$103,3))^($A28-$A$3),\"\")","v":0.5},0.5,1.3151764150220617E-5,0.41907908194582255,0.76299799999999995,null,null,0.7779087346179886]
[2049,118,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.1934197551379615,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.1934197551379615,{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,6)+Sens","v":1.04},4.0195980858537768,null,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.3419875109521242,{"$f":"IF(B29<=120,VLOOKUP(B29,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A29,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.3419875109521242,null,53145.347074399826,8240.979995617412,61386.327070017236,null,81285.785276562223,50770.634485262752,132056.41976182497,null,193442.7468318422,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:F,6)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,2))^($A29-$A$3),\"\")","v":0.5},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:G,7)*(1-VLOOKUP($B29,Lookups!$N$3:$P$103,3))^($A29-$A$3),\"\")","v":0.5},0.5,6.5758820751103086E-6,0.40475090008288828,0.76299799999999995,null,null,0.39284179756462362]
[2050,119,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.3275433848537559,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.3275433848537559,{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.1803820092879276,null,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.5007319177223506,{"$f":"IF(B30<=120,VLOOKUP(B30,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A30,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.5007319177223506,null,55377.451651524614,8570.6191954421083,63948.070846966722,null,85146.860077198944,53182.239623312744,138329.0997005117,null,202277.17054747842,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:F,6)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,2))^($A30-$A$3),\"\")","v":0.5},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:G,7)*(1-VLOOKUP($B30,Lookups!$N$3:$P$103,3))^($A30-$A$3),\"\")","v":0.5},0.5,3.2879410375551543E-6,0.39091259424656,0.76299799999999995,null,null,0.19836906804849103]
[2051,120,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.4673002070176135,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.4673002070176135,{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.3434169076501563,null,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":0.15040000000000001},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.6670166838141625,{"$f":"IF(B31<=120,VLOOKUP(B31,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":9.7299999999999998E-2},{"$f":"VLOOKUP(A31,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.6670166838141625,null,57703.304620888644,8904.87334406435,66608.177964952993,null,89191.335930865898,55708.396005420102,144899.731936286,null,211507.90990123898,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:F,6)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,2))^($A31-$A$3),\"\")","v":1},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:G,7)*(1-VLOOKUP($B31,Lookups!$N$3:$P$103,3))^($A31-$A$3),\"\")","v":1},1,1.6439705187775771E-6,0.37754741572972761,0.54166700000000001,null,null,7.1108991362105647E-2]
[2052,121,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.6129268157123535,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.6129268157123535,{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.5128101670485119,null,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},3.8411999762953357,{"$f":"IF(B32<=120,VLOOKUP(B32,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A32,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},3.8411999762953357,null,"","","",null,"","","",null,"",null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:F,6)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,2))^($A32-$A$3),\"\")","v":""},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:G,7)*(1-VLOOKUP($B32,Lookups!$N$3:$P$103,3))^($A32-$A$3),\"\")","v":""},"","","","",null,null,""]
[2053,122,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.7646697419722726,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.7646697419722726,{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.6888097635634036,null,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.0236569751693647,{"$f":"IF(B33<=120,VLOOKUP(B33,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A33,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.0236569751693647,null,"","","",null,"","","",null,"",null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:F,6)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,2))^($A33-$A$3),\"\")","v":""},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:G,7)*(1-VLOOKUP($B33,Lookups!$N$3:$P$103,3))^($A33-$A$3),\"\")","v":""},"","","","",null,null,""]
[2054,123,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},3.9227858711351082,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},3.9227858711351082,{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},4.8716733443423763,null,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.21478068148991,{"$f":"IF(B34<=120,VLOOKUP(B34,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A34,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.21478068148991,null,"","","",null,"","","",null,"",null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:F,6)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,2))^($A34-$A$3),\"\")","v":""},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:G,7)*(1-VLOOKUP($B34,Lookups!$N$3:$P$103,3))^($A34-$A$3),\"\")","v":""},"","","","",null,null,""]
[2055,124,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.0875428777227834,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.0875428777227834,{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},5.0616686047717288,null,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.4149827638606816,{"$f":"IF(B35<=120,VLOOKUP(B35,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A35,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.4149827638606816,null,"","","",null,"","","",null,"",null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:F,6)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,2))^($A35-$A$3),\"\")","v":""},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:G,7)*(1-VLOOKUP($B35,Lookups!$N$3:$P$103,3))^($A35-$A$3),\"\")","v":""},{"$f":"IF(B35<121,(PCTMALE*AH35+(1-PCTMALE)*AI35),\"\")","v":""},"","",{"$f":"IF(AJ35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ35),6))","v":""},null,null,""]
[{"$f":"1+A35","v":2056},{"$f":"1+B35","v":125},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.2592196785871401,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.2592196785871401,{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},5.259073680357826,null,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.6246944451440646,{"$f":"IF(B36<=120,VLOOKUP(B36,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A36,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.6246944451440646,null,"","","",null,"","","",null,"",null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:F,6)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,2))^($A36-$A$3),\"\")","v":""},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:G,7)*(1-VLOOKUP($B36,Lookups!$N$3:$P$103,3))^($A36-$A$3),\"\")","v":""},"","",{"$f":"IF(B36<121,AL35/(1+IntRt),\"\")","v":""},"",null,null,""]
[2057,126,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.4381069050878006,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.4381069050878006,{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},5.4641775538917807,null,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},4.8443674312884077,{"$f":"IF(B37<=120,VLOOKUP(B37,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A37,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},4.8443674312884077,null,"","","",null,"","","",null,"",null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:F,6)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,2))^($A37-$A$3),\"\")","v":""},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:G,7)*(1-VLOOKUP($B37,Lookups!$N$3:$P$103,3))^($A37-$A$3),\"\")","v":""},"","","","",null,null,""]
[2058,127,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.6245073951014888,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.6245073951014888,{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,6)+Sens","v":1.0389999999999999},5.67728047849356,null,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.0744748842746077,{"$f":"IF(B38<=120,VLOOKUP(B38,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A38,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.0744748842746077,null,"","","",null,"","","",null,"",null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:F,6)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,2))^($A38-$A$3),\"\")","v":""},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:G,7)*(1-VLOOKUP($B38,Lookups!$N$3:$P$103,3))^($A38-$A$3),\"\")","v":""},"","","","",null,null,""]
[2059,128,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},4.8187367056957511,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},4.8187367056957511,{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,6)+Sens","v":1.038},5.8986944171548084,null,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.3155124412776518,{"$f":"IF(B39<=120,VLOOKUP(B39,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A39,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.3155124412776518,null,"","","",null,"","","",null,"",null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:F,6)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,2))^($A39-$A$3),\"\")","v":""},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:G,7)*(1-VLOOKUP($B39,Lookups!$N$3:$P$103,3))^($A39-$A$3),\"\")","v":""},"","","","",null,null,""]
[2060,129,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.0211236473349725,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.0211236473349725,{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.1228448050066913,null,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.5679992822383406,{"$f":"IF(B40<=120,VLOOKUP(B40,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A40,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.5679992822383406,null,"","","",null,"","","",null,"",null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:F,6)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,2))^($A40-$A$3),\"\")","v":""},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:G,7)*(1-VLOOKUP($B40,Lookups!$N$3:$P$103,3))^($A40-$A$3),\"\")","v":""},"","","","",null,null,""]
[2061,130,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.2320108405230412,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.2320108405230412,{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.3555129075969461,null,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},5.8324792481446623,{"$f":"IF(B41<=120,VLOOKUP(B41,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A41,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},5.8324792481446623,null,"","","",null,"","","",null,"",null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:F,6)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,2))^($A41-$A$3),\"\")","v":""},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:G,7)*(1-VLOOKUP($B41,Lookups!$N$3:$P$103,3))^($A41-$A$3),\"\")","v":""},"","","","",null,null,""]
[2062,131,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.4517552958250093,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.4517552958250093,{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.5970223980856302,null,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},6.1095220124315341,{"$f":"IF(B42<=120,VLOOKUP(B42,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A42,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},6.1095220124315341,null,"","","",null,"","","",null,"",null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:F,6)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,2))^($A42-$A$3),\"\")","v":""},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:G,7)*(1-VLOOKUP($B42,Lookups!$N$3:$P$103,3))^($A42-$A$3),\"\")","v":""},"","","","",null,null,""]
[2063,132,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.6807290182496599,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.6807290182496599,{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,6)+Sens","v":1.038},6.8477092492128842,null,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},6.3997243080220327,{"$f":"IF(B43<=120,VLOOKUP(B43,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A43,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},6.3997243080220327,null,"","","",null,"","","",null,"",null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:F,6)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,2))^($A43-$A$3),\"\")","v":""},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:G,7)*(1-VLOOKUP($B43,Lookups!$N$3:$P$103,3))^($A43-$A$3),\"\")","v":""},"","","","",null,null,""]
[2064,133,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.042},5.9193196370161463,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.042},5.9193196370161463,{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.1079222006829736,null,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},6.7037112126530802,{"$f":"IF(B44<=120,VLOOKUP(B44,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A44,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},6.7037112126530802,null,"","","",null,"","","",null,"",null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:F,6)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,2))^($A44-$A$3),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:G,7)*(1-VLOOKUP($B44,Lookups!$N$3:$P$103,3))^($A44-$A$3),\"\")","v":""},"","","","",null,null,""]
[2065,134,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0409999999999999},6.1679310617708243,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0409999999999999},6.1679310617708243,{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.3780232443089266,null,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},7.0221374952541025,{"$f":"IF(B45<=120,VLOOKUP(B45,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A45,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},7.0221374952541025,null,"","","",null,"","","",null,"",null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:F,6)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,2))^($A45-$A$3),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:G,7)*(1-VLOOKUP($B45,Lookups!$N$3:$P$103,3))^($A45-$A$3),\"\")","v":""},"","","","",null,null,""]
[2066,135,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0409999999999999},6.4208162353034277,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0409999999999999},6.4208162353034277,{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.6583881275926657,null,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},7.3556890262786734,{"$f":"IF(B46<=120,VLOOKUP(B46,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A46,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},7.3556890262786734,null,"","","",null,"","","",null,"",null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:F,6)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,2))^($A46-$A$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:G,7)*(1-VLOOKUP($B46,Lookups!$N$3:$P$103,3))^($A46-$A$3),\"\")","v":""},"","","","",null,null,""]
[2067,136,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.04},6.6840697009508681,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.04},6.6840697009508681,{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,6)+Sens","v":1.038},7.9494068764411869,null,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},7.705084255026911,{"$f":"IF(B47<=120,VLOOKUP(B47,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A47,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},7.705084255026911,null,"","","",null,"","","",null,"",null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:F,6)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,2))^($A47-$A$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:G,7)*(1-VLOOKUP($B47,Lookups!$N$3:$P$103,3))^($A47-$A$3),\"\")","v":""},"","","","",null,null,""]
[2068,137,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.04},6.9514324889889032,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.04},6.9514324889889032,{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,6)+Sens","v":1.038},8.2514843377459517,null,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},8.0710757571406901,{"$f":"IF(B48<=120,VLOOKUP(B48,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A48,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},8.0710757571406901,null,"","","",null,"","","",null,"",null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:F,6)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,2))^($A48-$A$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:G,7)*(1-VLOOKUP($B48,Lookups!$N$3:$P$103,3))^($A48-$A$3),\"\")","v":""},"","","","",null,null,""]
[2069,138,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0389999999999999},7.2294897885484595,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0389999999999999},7.2294897885484595,{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,6)+Sens","v":1.038},8.5650407425802975,null,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},8.4544518556048729,{"$f":"IF(B49<=120,VLOOKUP(B49,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A49,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},8.4544518556048729,null,"","","",null,"","","",null,"",null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:F,6)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,2))^($A49-$A$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:G,7)*(1-VLOOKUP($B49,Lookups!$N$3:$P$103,3))^($A49-$A$3),\"\")","v":""},"","","","",null,null,""]
[2070,139,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0389999999999999},7.5114398903018484,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0389999999999999},7.5114398903018484,{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,6)+Sens","v":1.038},8.8905122907983483,null,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},8.8560383187461049,{"$f":"IF(B50<=120,VLOOKUP(B50,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A50,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},8.8560383187461049,null,"","","",null,"","","",null,"",null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:F,6)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,2))^($A50-$A$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:G,7)*(1-VLOOKUP($B50,Lookups!$N$3:$P$103,3))^($A50-$A$3),\"\")","v":""},"","","","",null,null,""]
[2071,140,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.0389999999999999},7.8043860460236196,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.0389999999999999},7.8043860460236196,{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,6)+Sens","v":1.038},9.2283517578486851,null,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},9.2767001388865467,{"$f":"IF(B51<=120,VLOOKUP(B51,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A51,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},9.2767001388865467,null,"","","",null,"","","",null,"",null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:F,6)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,2))^($A51-$A$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:G,7)*(1-VLOOKUP($B51,Lookups!$N$3:$P$103,3))^($A51-$A$3),\"\")","v":""},"","","","",null,null,""]
[2072,141,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},8.10875710181854,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},8.10875710181854,{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,6)+Sens","v":1.038},9.5790291246469348,null,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},9.7173433954836579,{"$f":"IF(B52<=120,VLOOKUP(B52,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A52,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},9.7173433954836579,null,"","","",null,"","","",null,"",null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:F,6)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,2))^($A52-$A$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:G,7)*(1-VLOOKUP($B52,Lookups!$N$3:$P$103,3))^($A52-$A$3),\"\")","v":""},"","","","",null,null,""]
[2073,142,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},8.4168898716876441,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},8.4168898716876441,{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,6)+Sens","v":1.038},9.9430322313835191,null,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},10.178917206769132,{"$f":"IF(B53<=120,VLOOKUP(B53,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A53,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},10.178917206769132,null,"","","",null,"","","",null,"",null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:F,6)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,2))^($A53-$A$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:G,7)*(1-VLOOKUP($B53,Lookups!$N$3:$P$103,3))^($A53-$A$3),\"\")","v":""},"","","","",null,null,""]
[2074,143,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},8.7367316868117744,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},8.7367316868117744,{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,6)+Sens","v":1.038},10.320867456176094,null,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},10.662415774090666,{"$f":"IF(B54<=120,VLOOKUP(B54,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A54,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},10.662415774090666,null,"","","",null,"","","",null,"",null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:F,6)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,2))^($A54-$A$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:G,7)*(1-VLOOKUP($B54,Lookups!$N$3:$P$103,3))^($A54-$A$3),\"\")","v":""},"","","","",null,null,""]
[2075,144,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},9.0687274909106215,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},9.0687274909106215,{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,6)+Sens","v":1.038},10.713060419510786,null,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},11.168880523359974,{"$f":"IF(B55<=120,VLOOKUP(B55,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A55,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},11.168880523359974,null,"","","",null,"","","",null,"",null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:F,6)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,2))^($A55-$A$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:G,7)*(1-VLOOKUP($B55,Lookups!$N$3:$P$103,3))^($A55-$A$3),\"\")","v":""},"","","","",null,null,""]
[2076,145,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},9.4133391355652254,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},9.4133391355652254,{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,6)+Sens","v":1.038},11.120156715452197,null,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},11.699402348219573,{"$f":"IF(B56<=120,VLOOKUP(B56,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A56,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},11.699402348219573,null,"","","",null,"","","",null,"",null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:F,6)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,2))^($A56-$A$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:G,7)*(1-VLOOKUP($B56,Lookups!$N$3:$P$103,3))^($A56-$A$3),\"\")","v":""},"","","","",null,null,""]
[2077,146,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},9.7710460227167051,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},9.7710460227167051,{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,6)+Sens","v":1.038},11.54272267063938,null,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},12.255123959760004,{"$f":"IF(B57<=120,VLOOKUP(B57,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A57,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},12.255123959760004,null,"","","",null,"","","",null,"",null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:F,6)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,2))^($A57-$A$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:G,7)*(1-VLOOKUP($B57,Lookups!$N$3:$P$103,3))^($A57-$A$3),\"\")","v":""},"","","","",null,null,""]
[2078,147,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},10.14234577157994,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},10.14234577157994,{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,6)+Sens","v":1.038},11.981346132123678,null,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},12.837242347848605,{"$f":"IF(B58<=120,VLOOKUP(B58,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A58,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},12.837242347848605,null,"","","",null,"","","",null,"",null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:F,6)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,2))^($A58-$A$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:G,7)*(1-VLOOKUP($B58,Lookups!$N$3:$P$103,3))^($A58-$A$3),\"\")","v":""},"","","","",null,null,""]
[2079,148,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},10.527754910899978,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},10.527754910899978,{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,6)+Sens","v":1.038},12.436637285144378,null,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},13.447011359371414,{"$f":"IF(B59<=120,VLOOKUP(B59,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A59,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},13.447011359371414,null,"","","",null,"","","",null,"",null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:F,6)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,2))^($A59-$A$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:G,7)*(1-VLOOKUP($B59,Lookups!$N$3:$P$103,3))^($A59-$A$3),\"\")","v":""},"","","","",null,null,""]
[2080,149,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},10.927809597514177,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},10.927809597514177,{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,6)+Sens","v":1.038},12.909229501979866,null,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},14.085744398941557,{"$f":"IF(B60<=120,VLOOKUP(B60,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A60,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},14.085744398941557,null,"","","",null,"","","",null,"",null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:F,6)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,2))^($A60-$A$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:G,7)*(1-VLOOKUP($B60,Lookups!$N$3:$P$103,3))^($A60-$A$3),\"\")","v":""},"","","","",null,null,""]
[2081,150,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},11.343066362219716,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},11.343066362219716,{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,6)+Sens","v":1.038},13.399780223055101,null,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},14.754817257891283,{"$f":"IF(B61<=120,VLOOKUP(B61,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A61,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},14.754817257891283,null,"","","",null,"","","",null,"",null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:F,6)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,2))^($A61-$A$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:G,7)*(1-VLOOKUP($B61,Lookups!$N$3:$P$103,3))^($A61-$A$3),\"\")","v":""},"","","","",null,null,""]
[2082,151,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},11.774102883984066,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},11.774102883984066,{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,6)+Sens","v":1.038},13.908971871531195,null,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},15.455671077641121,{"$f":"IF(B62<=120,VLOOKUP(B62,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A62,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},15.455671077641121,null,"","","",null,"","","",null,"",null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:F,6)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,2))^($A62-$A$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:G,7)*(1-VLOOKUP($B62,Lookups!$N$3:$P$103,3))^($A62-$A$3),\"\")","v":""},"","","","",null,null,""]
[2083,152,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},12.221518793575461,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},12.221518793575461,{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,6)+Sens","v":1.038},14.437512802649382,null,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},16.189815453829077,{"$f":"IF(B63<=120,VLOOKUP(B63,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A63,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},16.189815453829077,null,"","","",null,"","","",null,"",null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:F,6)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,2))^($A63-$A$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:G,7)*(1-VLOOKUP($B63,Lookups!$N$3:$P$103,3))^($A63-$A$3),\"\")","v":""},"","","","",null,null,""]
[2084,153,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},12.685936507731329,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},12.685936507731329,{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,6)+Sens","v":1.038},14.986138289150059,null,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},16.958831687885958,{"$f":"IF(B64<=120,VLOOKUP(B64,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A64,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},16.958831687885958,null,"","","",null,"","","",null,"",null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:F,6)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,2))^($A64-$A$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:G,7)*(1-VLOOKUP($B64,Lookups!$N$3:$P$103,3))^($A64-$A$3),\"\")","v":""},"","","","",null,null,""]
[2085,154,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},13.16800209502512,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},13.16800209502512,{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,6)+Sens","v":1.038},15.555611544137761,null,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},17.764376193060542,{"$f":"IF(B65<=120,VLOOKUP(B65,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A65,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},17.764376193060542,null,"","","",null,"","","",null,"",null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:F,6)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,2))^($A65-$A$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:G,7)*(1-VLOOKUP($B65,Lookups!$N$3:$P$103,3))^($A65-$A$3),\"\")","v":""},"","","","",null,null,""]
[2086,155,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},13.668386174636074,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},13.668386174636074,{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,6)+Sens","v":1.038},16.146724782814996,null,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},18.608184062230919,{"$f":"IF(B66<=120,VLOOKUP(B66,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A66,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},18.608184062230919,null,"","","",null,"","","",null,"",null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:F,6)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,2))^($A66-$A$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:G,7)*(1-VLOOKUP($B66,Lookups!$N$3:$P$103,3))^($A66-$A$3),\"\")","v":""},"","","","",null,null,""]
[2087,156,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},14.187784849272246,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},14.187784849272246,{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,6)+Sens","v":1.038},16.760300324561967,null,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},19.49207280518689,{"$f":"IF(B67<=120,VLOOKUP(B67,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A67,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},19.49207280518689,null,"","","",null,"","","",null,"",null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:F,6)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,2))^($A67-$A$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:G,7)*(1-VLOOKUP($B67,Lookups!$N$3:$P$103,3))^($A67-$A$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AH67+(1-PCTMALE)*AI67),\"\")","v":""},"","",{"$f":"IF(AJ67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AJ67),6))","v":""},null,null,""]
[{"$f":"1+A67","v":2088},{"$f":"1+B67","v":157},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},14.726920673544592,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},14.726920673544592,{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,6)+Sens","v":1.038},17.397191736895323,null,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},20.417946263433269,{"$f":"IF(B68<=120,VLOOKUP(B68,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A68,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},20.417946263433269,null,{"$f":"IF(B68<=120,IF(B68<65,D68*K68,D68*M68),\"\")","v":""},{"$f":"IF(B68<=120,E68*O68,\"\")","v":""},{"$f":"IF(B68<=120,X68+Y68,\"\")","v":""},null,{"$f":"IF(B68<=120,G68*Q68*S68,\"\")","v":""},{"$f":"IF(B68<=120,H68*T68*V68,\"\")","v":""},{"$f":"IF(B68<=120,AB68+AC68,\"\")","v":""},null,{"$f":"IF(B68<=120,Z68+AD68, \"\")","v":""},null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:F,6)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,2))^($A68-$A$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:G,7)*(1-VLOOKUP($B68,Lookups!$N$3:$P$103,3))^($A68-$A$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AL67/(1+IntRt),\"\")","v":""},"",null,null,{"$f":"IF(B68<=120,AF68*AK68*AL68*AM68,\"\")","v":""}]
[2089,158,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},{"$f":"K68*J68","v":15.286543659139287},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},15.286543659139287,{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,6)+Sens","v":1.0369999999999999},{"$f":"O68*N68","v":18.058285022897344},null,{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},{"$f":"S68*R68","v":21.387798710946353},{"$f":"IF(B69<=120,VLOOKUP(B69,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A69,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},{"$f":"V68*U68","v":21.387798710946353},null,"","","",null,"","","",null,"",null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:F,6)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,2))^($A69-$A$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:G,7)*(1-VLOOKUP($B69,Lookups!$N$3:$P$103,3))^($A69-$A$3),\"\")","v":""},"",{"$f":"IF(B69<121,AK68*(1-AJ68),\"\")","v":""},"","",null,null,""]
[2090,159,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},15.86743231818658,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},15.86743231818658,{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,6)+Sens","v":1.036},18.726441568744544,null,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},22.403719149716306,{"$f":"IF(B70<=120,VLOOKUP(B70,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A70,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},22.403719149716306,null,"","","",null,"","","",null,"",null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:F,6)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,2))^($A70-$A$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:G,7)*(1-VLOOKUP($B70,Lookups!$N$3:$P$103,3))^($A70-$A$3),\"\")","v":""},"","","","",null,null,""]
[2091,160,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},16.47039474627767,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},16.47039474627767,{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,6)+Sens","v":1.036},19.400593465219348,null,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},23.467895809327832,{"$f":"IF(B71<=120,VLOOKUP(B71,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A71,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},23.467895809327832,null,"","","",null,"","","",null,"",null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:F,6)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,2))^($A71-$A$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:G,7)*(1-VLOOKUP($B71,Lookups!$N$3:$P$103,3))^($A71-$A$3),\"\")","v":""},"","","","",null,null,""]
[2092,161,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},17.096269746636221,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},17.096269746636221,{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,6)+Sens","v":1.036},20.099014829967246,null,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},24.582620860270907,{"$f":"IF(B72<=120,VLOOKUP(B72,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A72,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},24.582620860270907,null,"","","",null,"","","",null,"",null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:F,6)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,2))^($A72-$A$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:G,7)*(1-VLOOKUP($B72,Lookups!$N$3:$P$103,3))^($A72-$A$3),\"\")","v":""},"","","","",null,null,""]
[2093,162,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},17.745927997008398,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},17.745927997008398,{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,6)+Sens","v":1.036},20.822579363846067,null,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},25.750295351133779,{"$f":"IF(B73<=120,VLOOKUP(B73,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A73,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},25.750295351133779,null,"","","",null,"","","",null,"",null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:F,6)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,2))^($A73-$A$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:G,7)*(1-VLOOKUP($B73,Lookups!$N$3:$P$103,3))^($A73-$A$3),\"\")","v":""},"","","","",null,null,""]
[2094,163,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},18.420273260894717,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},18.420273260894717,{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,6)+Sens","v":1.036},21.572192220944526,null,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},26.973434380312636,{"$f":"IF(B74<=120,VLOOKUP(B74,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A74,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},26.973434380312636,null,"","","",null,"","","",null,"",null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:F,6)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,2))^($A74-$A$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:G,7)*(1-VLOOKUP($B74,Lookups!$N$3:$P$103,3))^($A74-$A$3),\"\")","v":""},"","","","",null,null,""]
[2095,164,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},19.120243644808717,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},19.120243644808717,{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,6)+Sens","v":1.036},22.34879114089853,null,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},28.254672513377489,{"$f":"IF(B75<=120,VLOOKUP(B75,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A75,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},28.254672513377489,null,"","","",null,"","","",null,"",null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:F,6)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,2))^($A75-$A$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:G,7)*(1-VLOOKUP($B75,Lookups!$N$3:$P$103,3))^($A75-$A$3),\"\")","v":""},"","","","",null,null,""]
[2096,165,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},19.846812903311449,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},19.846812903311449,{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,6)+Sens","v":1.036},23.153347621970877,null,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},29.596769457762921,{"$f":"IF(B76<=120,VLOOKUP(B76,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A76,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},29.596769457762921,null,"","","",null,"","","",null,"",null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:F,6)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,2))^($A76-$A$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:G,7)*(1-VLOOKUP($B76,Lookups!$N$3:$P$103,3))^($A76-$A$3),\"\")","v":""},"","","","",null,null,""]
[2097,166,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},20.600991793637284,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},20.600991793637284,{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,6)+Sens","v":1.036},23.986868136361828,null,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},31.002616007006662,{"$f":"IF(B77<=120,VLOOKUP(B77,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A77,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},31.002616007006662,null,"","","",null,"","","",null,"",null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:F,6)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,2))^($A77-$A$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:G,7)*(1-VLOOKUP($B77,Lookups!$N$3:$P$103,3))^($A77-$A$3),\"\")","v":""},"","","","",null,null,""]
[2098,167,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},21.383829481795502,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},21.383829481795502,{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,6)+Sens","v":1.036},24.850395389270854,null,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},32.47524026733948,{"$f":"IF(B78<=120,VLOOKUP(B78,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A78,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},32.47524026733948,null,"","","",null,"","","",null,"",null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:F,6)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,2))^($A78-$A$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:G,7)*(1-VLOOKUP($B78,Lookups!$N$3:$P$103,3))^($A78-$A$3),\"\")","v":""},"","","","",null,null,""]
[2099,168,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},22.196415002103731,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},22.196415002103731,{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,6)+Sens","v":1.036},25.745009623284606,null,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},34.017814180038108,{"$f":"IF(B79<=120,VLOOKUP(B79,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A79,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},34.017814180038108,null,"","","",null,"","","",null,"",null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:F,6)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,2))^($A79-$A$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:G,7)*(1-VLOOKUP($B79,Lookups!$N$3:$P$103,3))^($A79-$A$3),\"\")","v":""},"","","","",null,null,""]
[2100,169,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},23.039878772183673,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},23.039878772183673,{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,6)+Sens","v":1.036},26.671829969722854,null,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},35.633660353589924,{"$f":"IF(B80<=120,VLOOKUP(B80,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A80,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},35.633660353589924,null,"","","",null,"","","",null,"",null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:F,6)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,2))^($A80-$A$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:G,7)*(1-VLOOKUP($B80,Lookups!$N$3:$P$103,3))^($A80-$A$3),\"\")","v":""},"","","","",null,null,""]
[2101,170,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},23.915394165526653,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},23.915394165526653,{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,6)+Sens","v":1.036},27.632015848632879,null,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},37.326259220385452,{"$f":"IF(B81<=120,VLOOKUP(B81,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A81,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},37.326259220385452,null,"","","",null,"","","",null,"",null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:F,6)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,2))^($A81-$A$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:G,7)*(1-VLOOKUP($B81,Lookups!$N$3:$P$103,3))^($A81-$A$3),\"\")","v":""},"","","","",null,null,""]
[2102,171,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},24.824179143816668,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},24.824179143816668,{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,6)+Sens","v":1.036},28.626768419183662,null,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},39.099256533353767,{"$f":"IF(B82<=120,VLOOKUP(B82,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A82,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},39.099256533353767,null,"","","",null,"","","",null,"",null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:F,6)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,2))^($A82-$A$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:G,7)*(1-VLOOKUP($B82,Lookups!$N$3:$P$103,3))^($A82-$A$3),\"\")","v":""},"","","","",null,null,""]
[2103,172,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},25.767497951281701,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},25.767497951281701,{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,6)+Sens","v":1.036},29.657332082274277,null,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},40.956471218688073,{"$f":"IF(B83<=120,VLOOKUP(B83,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A83,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},40.956471218688073,null,"","","",null,"","","",null,"",null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:F,6)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,2))^($A83-$A$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:G,7)*(1-VLOOKUP($B83,Lookups!$N$3:$P$103,3))^($A83-$A$3),\"\")","v":""},"","","","",null,null,""]
[2104,173,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},26.746662873430406,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},26.746662873430406,{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,6)+Sens","v":1.036},30.724996037236153,null,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},42.901903601575761,{"$f":"IF(B84<=120,VLOOKUP(B84,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A84,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},42.901903601575761,null,"","","",null,"","","",null,"",null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:F,6)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,2))^($A84-$A$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:G,7)*(1-VLOOKUP($B84,Lookups!$N$3:$P$103,3))^($A84-$A$3),\"\")","v":""},"","","","",null,null,""]
[2105,174,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},27.763036062620763,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},27.763036062620763,{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,6)+Sens","v":1.036},31.831095894576656,null,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},44.939744022650615,{"$f":"IF(B85<=120,VLOOKUP(B85,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A85,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},44.939744022650615,null,"","","",null,"","","",null,"",null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:F,6)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,2))^($A85-$A$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:G,7)*(1-VLOOKUP($B85,Lookups!$N$3:$P$103,3))^($A85-$A$3),\"\")","v":""},"","","","",null,null,""]
[2106,175,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},28.818031433000353,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},28.818031433000353,{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,6)+Sens","v":1.036},32.977015346781414,null,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},47.074381863726522,{"$f":"IF(B86<=120,VLOOKUP(B86,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A86,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},47.074381863726522,null,"","","",null,"","","",null,"",null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:F,6)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,2))^($A86-$A$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:G,7)*(1-VLOOKUP($B86,Lookups!$N$3:$P$103,3))^($A86-$A$3),\"\")","v":""},"","","","",null,null,""]
[2107,176,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},29.913116627454368,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},29.913116627454368,{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,6)+Sens","v":1.036},34.164187899265549,null,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},49.310415002253535,{"$f":"IF(B87<=120,VLOOKUP(B87,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A87,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},49.310415002253535,null,"","","",null,"","","",null,"",null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:F,6)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,2))^($A87-$A$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:G,7)*(1-VLOOKUP($B87,Lookups!$N$3:$P$103,3))^($A87-$A$3),\"\")","v":""},"","","","",null,null,""]
[2108,177,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},31.049815059297636,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},31.049815059297636,{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,6)+Sens","v":1.036},35.394098663639113,null,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},51.652659714860583,{"$f":"IF(B88<=120,VLOOKUP(B88,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A88,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},51.652659714860583,null,"","","",null,"","","",null,"",null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:F,6)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,2))^($A88-$A$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:G,7)*(1-VLOOKUP($B88,Lookups!$N$3:$P$103,3))^($A88-$A$3),\"\")","v":""},"","","","",null,null,""]
[2109,178,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},32.229708031550949,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},32.229708031550949,{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,6)+Sens","v":1.036},36.668286215530124,null,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},54.106161051316462,{"$f":"IF(B89<=120,VLOOKUP(B89,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A89,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},54.106161051316462,null,"","","",null,"","","",null,"",null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:F,6)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,2))^($A89-$A$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:G,7)*(1-VLOOKUP($B89,Lookups!$N$3:$P$103,3))^($A89-$A$3),\"\")","v":""},"","","","",null,null,""]
[2110,179,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},33.454436936749886,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},33.454436936749886,{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,6)+Sens","v":1.036},37.988344519289207,null,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},56.676203701253996,{"$f":"IF(B90<=120,VLOOKUP(B90,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A90,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},56.676203701253996,null,"","","",null,"","","",null,"",null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:F,6)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,2))^($A90-$A$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:G,7)*(1-VLOOKUP($B90,Lookups!$N$3:$P$103,3))^($A90-$A$3),\"\")","v":""},"","","","",null,null,""]
[2111,180,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},34.725705540346382,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},34.725705540346382,{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,6)+Sens","v":1.036},39.355924921983622,null,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},59.368323377063568,{"$f":"IF(B91<=120,VLOOKUP(B91,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A91,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},59.368323377063568,null,"","","",null,"","","",null,"",null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:F,6)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,2))^($A91-$A$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:G,7)*(1-VLOOKUP($B91,Lookups!$N$3:$P$103,3))^($A91-$A$3),\"\")","v":""},"","","","",null,null,""]
[2112,181,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":156133.08035},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,4,2))+Sens","v":1.038},36.045282350879546,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,IF(ExFlg=0,5,3))+Sens","v":1.038},36.045282350879546,{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,6)+Sens","v":1.036},40.772738219175032,null,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,7)+Sens","v":1.0475000000000001},62.188318737474091,{"$f":"IF(B92<=120,VLOOKUP(B92,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},{"$f":"VLOOKUP(A92,Trends!$A$3:$H$94,8)+Sens","v":1.0475000000000001},62.188318737474091,null,"","","",null,"","","",null,"",null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:F,6)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,2))^($A92-$A$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:G,7)*(1-VLOOKUP($B92,Lookups!$N$3:$P$103,3))^($A92-$A$3),\"\")","v":""},"","","","",null,null,""]
[2113,182,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":16642.142639999998},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2050.1999999999998},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":161719.33500000002},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":156133.08035},null,null,37.415003080212969,null,37.415003080212969,null,42.240556795065338,null,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,8,FALSE),\"\")","v":""},null,65.142263877504121,{"$f":"IF(B93<=120,VLOOKUP(B93,Lookups!$A$3:$I$103,9,FALSE),\"\")","v":""},null,65.142263877504121,null,"","","",null,"","","",null,"",null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:F,6)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,2))^($A93-$A$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:G,7)*(1-VLOOKUP($B93,Lookups!$N$3:$P$103,3))^($A93-$A$3),\"\")","v":""},"","","","",null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP3:AP93)","v":245622.61735102956},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP95*AP96","v":0},"Aggregate"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AP97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"SUM(AO3:AP3)*AP96","v":0}]

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

{"sheet":"Lookups","index":6,"n_rows":103,"n_cols":26,"rows_kept":103,"cut":false,"hidden":true,"merged":[[0,7,1,7],[0,8,1,8],[0,14,0,15]]}
[null,"Medical","Medicare ","LTC Inst.","LTC Non-","Mortality","Mortality","Institutional\nLTC Rate","Non-Inst.\nLTC Rate",null,{"$f":"ToolYear - 1 & \" Discount\"","v":"2022 Discount"},3.5400000000000001E-2,null,null,"MP-2017 Ultimate",null,null,"Medical","Medicare ","LTC Inst.","LTC Non-",null,"Mortality","Mortality"]
["Age","Cost","Cost","Cost","Inst. Cost","Male","Female",null,null,null,{"$f":"ToolYear & \" Discount\"","v":"2023 Discount"},3.6499999999999998E-2,null,"Age","Male","Female",null,"Cost","Cost","Cost","Inst. Cost",null,"Male","Female"]
[20,{"$f":"R3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U3*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},{"$f":"W3*(1-O3)^(ToolYear-MortBaseYear)","v":8.2048215650403476E-4},{"$f":"X3*(1-P3)^(ToolYear-MortBaseYear)","v":3.0274475293464386E-4},0,0,null,null,null,null,20,0.01,0.01,null,0,0,0,0,null,9.3499999999999996E-4,3.4499999999999998E-4,null,"Sources"]
[{"$f":"1+A3","v":21},{"$f":"R4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U4*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.4242018207900907E-4,3.2029517339462321E-4,0,0,null,null,"Int Rt",null,21,0.01,0.01,null,0,0,0,0,null,9.6000000000000002E-4,3.6499999999999998E-4,null,"Mortality Assumption"]
[22,{"$f":"R5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U5*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.4242018207900907E-4,3.3345798873960777E-4,0,0,null,null,3.5400000000000001E-2,null,22,0.01,0.01,null,0,0,0,0,null,9.6000000000000002E-4,3.8000000000000002E-4,null,"Medical, Medicare, and LTC Costs"]
[23,{"$f":"R6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U6*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.3364497184901937E-4,3.4223319896959742E-4,0,0,null,null,null,null,23,0.01,0.01,null,0,0,0,0,null,9.5E-4,3.8999999999999999E-4,null,"LTC Probabilities"]
[24,{"$f":"R7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U7*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.2925736673402446E-4,3.5539601431458192E-4,0,0,null,null,"Sens",null,24,0.01,0.01,null,0,0,0,0,null,9.4499999999999998E-4,4.0499999999999998E-4,null,"Discount Rate"]
[25,{"$f":"R8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U8*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.2925736673402446E-4,3.7294643477456127E-4,0,0,null,null,0,null,25,0.01,0.01,null,0,0,0,0,null,9.4499999999999998E-4,4.2499999999999998E-4,null,"2022 Milliman Letter"]
[26,{"$f":"R9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U9*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.4680778719400387E-4,4.0365967057952518E-4,0,0,null,null,null,null,26,0.01,0.01,null,0,0,0,0,null,9.6500000000000004E-4,4.6000000000000001E-4]
[27,{"$f":"R10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U10*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.6435820765398317E-4,4.2559769615449933E-4,0,0,null,null,"ExFlg",null,27,0.01,0.01,null,0,0,0,0,null,9.8499999999999998E-4,4.8499999999999997E-4]
[28,{"$f":"R11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U11*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.8190862811396258E-4,4.563109319594633E-4,0,0,null,null,0,null,28,0.01,0.01,null,0,0,0,0,null,1.005E-3,5.2000000000000006E-4]
[29,{"$f":"R12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U12*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.0384665368893689E-4,4.8702416776442715E-4,0,0,null,null,null,null,29,0.01,0.01,null,0,0,0,0,null,1.0300000000000001E-3,5.5500000000000005E-4]
[30,{"$f":"R13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U13*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.2139707414891608E-4,5.133497984543961E-4,0,0,null,null,"Valuation Year",null,30,0.01,0.01,null,0,0,0,0,null,1.0499999999999999E-3,5.8500000000000002E-4]
[31,{"$f":"R14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U14*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.4333509972389029E-4,5.4845063937435481E-4,0,0,null,null,2022,null,31,0.01,0.01,null,0,0,0,0,null,1.075E-3,6.2500000000000001E-4]
[32,{"$f":"R15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U15*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.6527312529886438E-4,5.8355148029431351E-4,0,0,null,null,null,null,32,0.01,0.01,null,0,0,0,0,null,1.0999999999999998E-3,6.6500000000000001E-4]
[33,{"$f":"R16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U16*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.872111508738388E-4,6.1865232121427222E-4,0,0,null,null,"Tool Year",null,33,0.01,0.01,null,0,0,0,0,null,1.1250000000000001E-3,7.0500000000000001E-4]
[34,{"$f":"R17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U17*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.0135367815638078E-3,6.6252837236422063E-4,0,0,null,null,2023,null,34,0.01,0.01,null,0,0,0,0,null,1.155E-3,7.5500000000000003E-4]
[35,{"$f":"R18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U18*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.0442500173687716E-3,7.0201681839917414E-4,0,0,null,null,null,null,35,0.01,0.01,null,0,0,0,0,null,1.1900000000000001E-3,7.9999999999999993E-4]
[36,{"$f":"R19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U19*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.0793508582887302E-3,7.5028047466411734E-4,0,0,null,null,"Mortality Base",null,36,0.01,0.01,null,0,0,0,0,null,1.23E-3,8.5499999999999997E-4]
[37,{"$f":"R20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U20*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.118839304323684E-3,7.9854413092906066E-4,0,0,null,null,2010,null,37,0.01,0.01,null,0,0,0,0,null,1.2750000000000001E-3,9.1E-4]
[38,{"$f":"R21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U21*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.167102960588627E-3,8.4680778719400376E-4,0,0,null,null,null,null,38,0.01,0.01,null,0,0,0,0,null,1.33E-3,9.6499999999999993E-4]
[39,{"$f":"R22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U22*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.22414182708356E-3,9.0384665368893689E-4,0,0,null,null,null,null,39,0.01,0.01,null,0,0,0,0,null,1.395E-3,1.0300000000000001E-3]
[40,{"$f":"R23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U23*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.2855682986934876E-3,9.652731252988646E-4,0,0,null,null,null,null,40,0.01,0.01,null,0,0,0,0,null,1.4649999999999999E-3,1.1000000000000001E-3]
[41,{"$f":"R24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U24*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.3601575856483999E-3,1.0310872020237872E-3,0,0,null,null,null,null,41,0.01,0.01,null,0,0,0,0,null,1.5499999999999999E-3,1.175E-3]
[42,{"$f":"R25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U25*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.4435220828333019E-3,1.1012888838637046E-3,0,0,null,null,null,null,42,0.01,0.01,null,0,0,0,0,null,1.645E-3,1.255E-3]
[43,{"$f":"R26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U26*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.5356617902481933E-3,1.171490565703622E-3,0,0,null,null,null,null,43,0.01,0.01,null,0,0,0,0,null,1.7499999999999998E-3,1.335E-3]
[44,{"$f":"R27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U27*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.6365767078930747E-3,1.2504674577735291E-3,0,0,null,null,null,null,44,0.01,0.01,null,0,0,0,0,null,1.8649999999999999E-3,1.4250000000000001E-3]
[45,{"$f":"R28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U28*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},1.7550420459979356E-3,1.4917857390982453E-3,0,0,null,null,null,null,45,0.01,0.01,null,0,0,0,0,null,2E-3,1.7000000000000001E-3]
[46,{"$f":"R29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U29*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.2683918444523317E-3,1.6102510772031057E-3,0,0,null,null,null,null,46,0.01,0.01,null,0,0,0,0,null,2.5850000000000001E-3,1.8349999999999998E-3]
[47,{"$f":"R30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U30*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.4570588643971097E-3,1.7462668357679457E-3,0,0,null,null,null,null,47,0.01,0.01,null,0,0,0,0,null,2.8E-3,1.99E-3]
[48,{"$f":"R31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U31*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.6632763048018674E-3,1.882282594332786E-3,0,0,null,null,null,null,48,0.01,0.01,null,0,0,0,0,null,3.0350000000000004E-3,2.1450000000000002E-3]
[49,{"$f":"R32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U32*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},2.8826565605516085E-3,2.0402363784726E-3,0,0,null,null,null,null,49,0.01,0.01,null,0,0,0,0,null,3.2849999999999997E-3,2.3249999999999998E-3]
[50,{"$f":"R33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U33*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},3.1151996316463354E-3,2.2069653728424036E-3,0,0,null,null,null,null,50,0.01,0.01,null,0,0,0,0,null,3.5500000000000002E-3,2.5149999999999999E-3]
[51,{"$f":"R34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U34*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},3.3433550976260671E-3,2.4570588643971101E-3,0,0,null,null,null,null,51,0.01,0.01,null,0,0,0,0,null,3.81E-3,2.8000000000000004E-3]
[52,{"$f":"R35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U35*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},{"$f":"W35*(1-O35)^(ToolYear-MortBaseYear)","v":3.5802857738357887E-3},{"$f":"X35*(1-P35)^(ToolYear-MortBaseYear)","v":2.7334779866417845E-3},0,0,null,null,null,null,52,0.01,0.01,null,0,0,0,0,null,4.0800000000000003E-3,3.1150000000000001E-3]
[{"$f":"1+A35","v":53},{"$f":"R36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U36*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},3.8216040551605048E-3,3.0449979498064182E-3,0,0,null,null,null,null,53,0.01,0.01,null,0,0,0,0,null,4.3550000000000004E-3,3.47E-3]
[54,{"$f":"R37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U37*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},4.0848603620601952E-3,3.3828435436610207E-3,0,0,null,null,null,null,54,0.01,0.01,null,0,0,0,0,null,4.6550000000000003E-3,3.8549999999999999E-3]
[55,{"$f":"R38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U38*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},4.3656670894198649E-3,3.755789978435582E-3,0,0,null,null,null,null,55,0.01,0.01,null,0,0,0,0,null,4.9750000000000003E-3,4.28E-3]
[56,{"$f":"R39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U39*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},4.6859622628144882E-3,4.1638372541301016E-3,0,0,null,null,null,null,56,0.01,0.01,null,0,0,0,0,null,5.3400000000000001E-3,4.7450000000000001E-3]
[57,{"$f":"R40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U40*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},5.0545210924740538E-3,4.6113729758595753E-3,0,0,null,null,null,null,57,0.01,0.01,null,0,0,0,0,null,5.7599999999999995E-3,5.2550000000000001E-3]
[58,{"$f":"R41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U41*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},5.4845063937435483E-3,5.0852343282790178E-3,0,0,null,null,null,null,58,0.01,0.01,null,0,0,0,0,null,6.2500000000000003E-3,5.7949999999999998E-3]
[59,{"$f":"R42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U42*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},5.9846933768529596E-3,5.5898089165034243E-3,0,0,null,null,null,null,59,0.01,0.01,null,0,0,0,0,null,6.8199999999999997E-3,6.3699999999999998E-3]
[60,{"$f":"R43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U43*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},6.5550820418022885E-3,6.1075463200728156E-3,0,0,null,null,null,null,60,0.01,0.01,null,0,0,0,0,null,7.4699999999999992E-3,6.96E-3]
[61,{"$f":"R44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U44*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},7.1956723885915341E-3,6.6603845645621645E-3,0,0,null,null,null,null,61,0.01,0.01,null,0,0,0,0,null,8.199999999999999E-3,7.5899999999999995E-3]
[62,{"$f":"R45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U45*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},7.9020768121057048E-3,7.2351608346264877E-3,0,0,null,null,null,null,62,0.01,0.01,null,0,0,0,0,null,9.0050000000000009E-3,8.2449999999999989E-3]
[63,{"$f":"R46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U46*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},8.6611324969998113E-3,7.8494255507257655E-3,0,0,null,null,null,null,63,0.01,0.01,null,0,0,0,0,null,9.8700000000000003E-3,8.9449999999999998E-3]
[64,{"$f":"R47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$B$3:$B$94,Trends!$D$3:$D$94),1))","v":0},0,{"$f":"T47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":0},{"$f":"U47*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":0},9.4684518381588628E-3,8.520729133319976E-3,0,0,null,null,null,null,64,0.01,0.01,null,0,0,0,0,null,1.0790000000000001E-2,9.7099999999999999E-3]
[65,{"$f":"R48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":13827.574799999999},{"$f":"S48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":226736.76214285719},{"$f":"U48*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":182375.75816071432},1.0341585256042835E-2,9.2710096079840938E-3,2.2571428571428573E-3,6.8999999999999999E-3,null,null,null,null,65,0.01,0.01,null,13057.199999999999,2010,216455.14285714287,174105.73571428572,null,1.1785E-2,1.0565E-2]
[66,{"$f":"R49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14158.618200000001},{"$f":"S49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":225924.65035714288},{"$f":"U49*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":183357.66221428572},1.129808317111171E-2,1.0113429790063104E-2,2.5428571428571427E-3,7.4999999999999997E-3,null,null,null,null,66,0.01,0.01,null,13369.800000000001,2010,215679.85714285713,175043.11428571428,null,1.2875000000000001E-2,1.1525000000000001E-2]
[67,{"$f":"R50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14497.667639999998},{"$f":"S50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":225112.53857142859},{"$f":"U50*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":184339.56626785715},1.2351108398710472E-2,1.1052377284671996E-2,2.8285714285714286E-3,8.0999999999999996E-3,null,null,null,null,67,0.01,0.01,null,13689.96,2010,214904.57142857142,175980.49285714285,null,1.4075000000000001E-2,1.2594999999999999E-2]
[68,{"$f":"R51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":14844.723119999999},{"$f":"S51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":224300.42678571431},{"$f":"U51*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":185321.47032142861},1.3548924595104062E-2,1.2109790117385754E-2,3.1142857142857144E-3,8.6999999999999994E-3,null,null,null,null,68,0.01,0.01,null,14017.68,2010,214129.28571428571,176917.87142857144,null,1.5440000000000001E-2,1.38E-2]
[69,{"$f":"R52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15200.038799999998},{"$f":"S52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":223488.31500000003},{"$f":"U52*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":186303.37437500001},1.4926632601212438E-2,1.3307606313779344E-2,3.3999999999999998E-3,9.2999999999999992E-3,null,null,null,null,69,0.01,0.01,null,14353.199999999999,2010,213354,177855.25,null,1.7009999999999997E-2,1.5164999999999998E-2]
[70,{"$f":"R53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15563.995919999999},{"$f":"S53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":222821.65607142859},{"$f":"U53*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":187006.21096071429},1.6514945652840573E-2,1.4667763899427746E-2,4.5999999999999999E-3,1.0714285714285713E-2,null,null,null,null,70,0.01,0.01,null,14696.880000000001,2010,212717.57142857142,178526.2157142857,null,1.882E-2,1.6715000000000001E-2]
[71,{"$f":"R54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":15936.594479999998},{"$f":"S54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":222154.99714285717},{"$f":"U54*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":187709.0475464286},1.8327026565333443E-2,1.6216588505020925E-2,5.7999999999999996E-3,1.2128571428571428E-2,null,null,null,null,71,0.01,0.01,null,15048.72,2010,212081.14285714287,179197.18142857144,null,2.0885000000000001E-2,1.848E-2]
[72,{"$f":"R55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16318.088639999998},{"$f":"S55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":221488.33821428573},{"$f":"U55*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":188411.88413214288},2.0397976179611005E-2,1.798040576124885E-2,6.9999999999999993E-3,1.3542857142857141E-2,null,null,null,null,72,0.01,0.01,null,15408.96,2010,211444.71428571429,179868.14714285714,null,2.3245000000000002E-2,2.0490000000000001E-2]
[73,{"$f":"R56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16663.492079999996},{"$f":"S56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220821.67928571432},{"$f":"U56*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":189114.72071785718},2.273218210078826E-2,1.998554129880149E-2,8.199999999999999E-3,1.4957142857142856E-2,null,null,null,null,73,0.01,0.01,null,15735.119999999999,2010,210808.28571428571,180539.11285714287,null,2.5905000000000001E-2,2.2775E-2]
[74,{"$f":"R57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17016.266159999999},{"$f":"S57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220155.02035714287},{"$f":"U57*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":189817.55730357146},2.5347194749325185E-2,2.2253933143253822E-2,9.3999999999999986E-3,1.6371428571428571E-2,null,null,null,null,74,0.01,0.01,null,16068.24,2010,210171.85714285713,181210.07857142857,null,2.8885000000000001E-2,2.5360000000000001E-2]
[75,{"$f":"R58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17376.537959999998},{"$f":"S58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219488.36142857146},{"$f":"U58*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":190520.39388928574},2.8251789335451766E-2,2.4807519320180816E-2,1.06E-2,1.7785714285714283E-2,null,null,null,null,75,0.01,0.01,null,16408.439999999999,2010,209535.42857142858,181881.04428571431,null,3.2195000000000001E-2,2.827E-2]
[76,{"$f":"R59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17744.434559999998},{"$f":"S59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":218821.70250000001},{"$f":"U59*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":191223.23047500002},3.1481066700087962E-2,2.761119898866252E-2,1.18E-2,1.9199999999999998E-2,null,null,null,null,76,0.01,0.01,null,16755.84,2010,208899,182552.01,null,3.5874999999999997E-2,3.1465E-2]
[77,{"$f":"R60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18120.083040000001},{"$f":"S60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219027.76071428575},{"$f":"U60*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":191864.05206785718},3.5078902894383729E-2,3.0634258912893959E-2,1.5328571428571428E-2,2.2228571428571427E-2,null,null,null,null,77,0.01,0.01,null,17110.560000000001,2010,209095.71428571429,183163.77285714287,null,3.9974999999999997E-2,3.4909999999999997E-2]
[78,{"$f":"R61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18219.840840000001},{"$f":"S61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219233.81892857145},{"$f":"U61*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":192504.87366071431},3.9093561574604016E-2,3.3889861908220138E-2,1.8857142857142857E-2,2.5257142857142856E-2,null,null,null,null,78,0.01,0.01,null,17204.760000000002,2010,209292.42857142858,183775.53571428571,null,4.4550000000000006E-2,3.8620000000000002E-2]
[79,{"$f":"R62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18320.106959999997},{"$f":"S62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219439.87714285718},{"$f":"U62*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":193145.69525357144},4.3582081607243736E-2,3.7382395579756027E-2,2.2385714285714287E-2,2.8285714285714282E-2,null,null,null,null,79,0.01,0.01,null,17299.439999999999,2010,209489.14285714287,184387.29857142858,null,4.9665000000000001E-2,4.2599999999999999E-2]
[80,{"$f":"R63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18420.881399999998},{"$f":"S63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219645.93535714285},{"$f":"U63*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":193786.5168464286},4.863221509460279E-2,4.1142573163306599E-2,2.5914285714285716E-2,3.1314285714285711E-2,null,null,null,null,80,0.01,0.01,null,17394.599999999999,2010,209685.85714285713,184999.06142857144,null,5.5419999999999997E-2,4.6884999999999996E-2]
[81,{"$f":"R64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18522.291239999999},{"$f":"S64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":219851.99357142858},{"$f":"U64*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":194427.33843928576},5.4314163718521109E-2,4.5192332684446841E-2,2.9442857142857146E-2,3.434285714285714E-2,null,null,null,null,81,0.01,0.01,null,17490.36,2010,209882.57142857142,185610.82428571431,null,6.1894999999999999E-2,5.1500000000000004E-2]
[82,{"$f":"R65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18624.336480000002},{"$f":"S65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220058.05178571431},{"$f":"U65*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":195068.16003214289},6.0671803530148637E-2,4.959310061478666E-2,3.2971428571428568E-2,3.7371428571428569E-2,null,null,null,null,82,0.01,0.01,null,17586.72,2010,210079.28571428571,186222.58714285714,null,6.9140000000000007E-2,5.6514999999999996E-2]
[83,{"$f":"R66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18327.350519999996},{"$f":"S66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":220264.11000000002},{"$f":"U66*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":195708.98162500001},6.815705785632982E-2,5.4393140610591015E-2,3.6499999999999998E-2,4.0399999999999998E-2,null,null,null,null,83,0.01,0.01,null,17306.28,2010,210276,186834.35,null,7.7670000000000003E-2,6.1984999999999998E-2]
[84,{"$f":"R67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":18035.066519999997},{"$f":"S67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":217415.65821428574},{"$f":"U67*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":193435.09855357144},{"$f":"W67*(1-O67)^(ToolYear-MortBaseYear)","v":7.6669011779419816E-2},{"$f":"X67*(1-P67)^(ToolYear-MortBaseYear)","v":5.9737243640654726E-2},4.4328571428571426E-2,4.5828571428571427E-2,null,null,null,null,84,0.01,0.01,null,17030.28,2010,207556.71428571429,184663.57857142857,null,8.7370000000000003E-2,6.8074999999999997E-2]
[{"$f":"1+A67","v":85},{"$f":"R68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17747.484479999999},{"$f":"S68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":214567.20642857146},{"$f":"U68*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":191161.21548214287},8.5795230418609064E-2,6.5730712227737673E-2,5.215714285714286E-2,5.1257142857142855E-2,null,null,null,null,85,0.01,0.01,null,16758.72,2010,204837.42857142858,182492.80714285714,null,9.7769999999999996E-2,7.4904999999999999E-2]
[86,{"$f":"R69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17464.477319999998},{"$f":"S69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":211718.75464285718},{"$f":"U69*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":188887.3324107143},9.5617307069116503E-2,7.2464246590608697E-2,5.9985714285714288E-2,5.6685714285714284E-2,null,null,null,null,86,9.9000000000000008E-3,9.9000000000000008E-3,null,16491.48,2010,202118.14285714287,180322.03571428571,null,0.10882,8.2470000000000002E-2]
[87,{"$f":"R70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":17185.917959999999},{"$f":"S70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":208870.30285714287},{"$f":"U70*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":186613.44933928575},0.10622907679688853,8.0055035731740429E-2,6.7814285714285716E-2,6.2114285714285712E-2,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,16228.439999999999,2010,199398.85714285713,178151.26428571431,null,0.12058000000000001,9.0870000000000006E-2]
[88,{"$f":"R71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16911.806399999998},{"$f":"S71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":206021.85107142859},{"$f":"U71*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":184339.56626785718},0.11746154007755387,8.8390569755329482E-2,7.5642857142857151E-2,6.7542857142857141E-2,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,15969.599999999999,2010,196679.57142857142,175980.49285714288,null,0.13315500000000002,0.10020000000000001]
[89,{"$f":"R72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":203173.39928571429},{"$f":"U72*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":182065.68319642861},0.12973701833446052,9.7794744638110914E-2,8.3471428571428585E-2,7.2971428571428576E-2,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,15714.96,2010,193960.28571428571,173809.72142857144,null,0.14668500000000001,0.11057]
[90,{"$f":"R73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":200324.94750000001},{"$f":"U73*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":179791.80012500004},0.14291715891735945,0.10812109277413372,9.1300000000000006E-2,7.8399999999999997E-2,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,15714.96,2010,191241,171638.95,null,0.16137499999999999,0.122085]
[91,{"$f":"R74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":194809.86000000002},{"$f":"U74*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":176411.98301428574},0.15710916474342859,0.1194867875417496,9.9742857142857147E-2,8.1099999999999992E-2,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,15714.96,2010,185976,168412.39428571428,null,0.17693500000000001,0.13456499999999999]
[92,{"$f":"R75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":189294.77250000002},{"$f":"U75*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":173032.16590357147},0.17136341030805227,0.13152665207082354,0.10818571428571429,8.3799999999999999E-2,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,15714.96,2010,180711,165185.83857142858,null,0.19273499999999999,0.14793000000000001]
[93,{"$f":"R76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":183779.68500000003},{"$f":"U76*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":169652.34879285717},0.1858405063884,0.14455301632566317,0.11662857142857144,8.6499999999999994E-2,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,15714.96,2010,175446,161959.28285714285,null,0.20846999999999999,0.16215499999999999]
[94,{"$f":"R77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":178264.5975},{"$f":"U77*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":166272.53168214287},0.20001818225465734,0.15823019938134519,0.12507142857142858,8.9200000000000002E-2,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,15714.96,2010,170181,158732.72714285715,null,0.22408,0.17726500000000001]
[95,{"$f":"R78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":172749.51},{"$f":"U78*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":162892.71457142857},0.21452275961072936,0.17369004827472798,0.13351428571428572,9.1899999999999996E-2,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,15714.96,2010,164916,155506.17142857143,null,0.23970000000000002,0.194075]
[96,{"$f":"R79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":167234.42250000002},{"$f":"U79*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":159512.89746071427},0.22992381120774388,0.19135051906863243,0.14195714285714287,9.459999999999999E-2,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,15714.96,2010,159651,152279.6157142857,null,0.25556499999999999,0.21268999999999999]
[97,{"$f":"R80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U80*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.24595515845839167,0.21001896231805892,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,15714.96,2010,154386,149053.06,null,0.271955,0.23222000000000001]
[98,{"$f":"R81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U81*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.2632016673530212,0.22983775517493832,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,15714.96,2010,154386,149053.06,null,0.28912499999999997,0.252475]
[99,{"$f":"R82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U82*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.2811380693556142,0.25005607620533365,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,15714.96,2010,154386,149053.06,null,0.30721500000000002,0.27324999999999999]
[100,{"$f":"R83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U83*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.30008286003932955,0.27078797284277389,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,15714.96,2010,154386,149053.06,null,0.32620499999999997,0.29436000000000001]
[101,{"$f":"R84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U84*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.3198145511437937,0.29186869255148096,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,15714.96,2010,154386,149053.06,null,0.34583999999999998,0.31562000000000001]
[102,{"$f":"R85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U85*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.34024922486010362,0.3135907530102558,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,15714.96,2010,154386,149053.06,null,0.36553999999999998,0.33689999999999998]
[103,{"$f":"R86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U86*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.36010548338788201,0.33497749295932694,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,15714.96,2010,154386,149053.06,null,0.38485499999999995,0.35799999999999998]
[104,{"$f":"R87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U87*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.37967063593931105,0.35623104161846975,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,15714.96,2010,154386,149053.06,null,0.40364999999999995,0.37873000000000001]
[105,{"$f":"R88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U88*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.3988154917994432,0.37718672812298359,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,105,4.3E-3,4.3E-3,null,15714.96,2010,154386,149053.06,null,0.42179500000000003,0.39892]
[106,{"$f":"R89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U89*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.41797709657810544,0.39820530523411563,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,106,3.8E-3,3.8E-3,null,15714.96,2010,154386,149053.06,null,0.43918500000000005,0.41841]
[107,{"$f":"R90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U90*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.4359973605224764,0.41813116479961721,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,15714.96,2010,154386,149053.06,null,0.455735,0.43706]
[108,{"$f":"R91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U91*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.45331866744510274,0.43734973300240654,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,15714.96,2010,154386,149053.06,null,0.47137499999999999,0.45477000000000001]
[109,{"$f":"R92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U92*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.46988986784027981,0.45576122163352623,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.48606499999999997,0.47144999999999998]
[110,{"$f":"R93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U93*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.48319773640960612,0.47391978718305755,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.496585,0.48704999999999998]
[111,{"$f":"R94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U94*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.48906201041775932,0.48906201041775932,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[112,{"$f":"R95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U95*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.49161559684767087,0.49161559684767087,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[113,{"$f":"R96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U96*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.49418148598717604,0.49418148598717604,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[114,{"$f":"R97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U97*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.49740623085714586,0.49740623085714586,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[115,{"$f":"R98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U98*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,115,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[116,{"$f":"R99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U99*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,116,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[117,{"$f":"R100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U100*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,117,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[118,{"$f":"R101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U101*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,118,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[119,{"$f":"R102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U102*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},0.5,0.5,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,119,0,0,null,15714.96,2010,154386,149053.06,null,0.5,0.5]
[120,{"$f":"R103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,IF(ExFlg=1,Trends!$C$3:$C$94,Trends!$E$3:$E$94),1))","v":16642.142639999998},{"$f":"S103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$F$3:$F$94,1))","v":2050.1999999999998},{"$f":"T103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$G$3:$G$94,1))","v":161719.33500000002},{"$f":"U103*PRODUCT(IF(Trends!$A$3:$A$94<ToolYear,Trends!$H$3:$H$94,1))","v":156133.08035},1,1,0.15040000000000001,9.7299999999999998E-2,null,null,null,null,120,0,0,null,15714.96,2010,154386,149053.06,null,1,1]

{"sheet":"Trends","index":7,"n_rows":94,"n_cols":10,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,1,0,7]]}
["Beginning of ","Costs Trends"]
["Year","Placeholder","Placeholder","Medical \nNo Excise Tax - Age<65","Medical \n No Excise Tax - Age>=65","Medicare Part B","LTC Inst.","LTC Non-Inst."]
[{"$f":"ValYear","v":2022},{"$f":"D3","v":1.0589999999999999},{"$f":"E3","v":1.0589999999999999},1.0589999999999999,1.0589999999999999,1.02,1.0475000000000001,1.0475000000000001,null,"Trends Source:"]
[{"$f":"1+A3","v":2023},{"$f":"D4","v":1.0640000000000001},{"$f":"E4","v":1.0640000000000001},1.0640000000000001,1.0640000000000001,1.075,1.0475000000000001,1.0475000000000001,null,"Medical, Medicare, and LTC Costs"]
[2024,1.0649999999999999,1.0649999999999999,1.0649999999999999,1.0649999999999999,1.0840000000000001,1.0475000000000001,1.0475000000000001,null,"2022 Milliman Letter"]
[2025,1.06,1.06,1.06,1.06,1.0860000000000001,1.0475000000000001,1.0475000000000001]
[2026,1.054,1.054,1.054,1.054,1.071,1.0475000000000001,1.0475000000000001]
[2027,1.05,1.05,1.05,1.05,1.06,1.0475000000000001,1.0475000000000001]
[2028,1.048,1.048,1.048,1.048,1.056,1.0475000000000001,1.0475000000000001]
[2029,1.046,1.046,1.046,1.046,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2030,1.044,1.044,1.044,1.044,1.0589999999999999,1.0475000000000001,1.0475000000000001]
[2031,1.0429999999999999,1.0429999999999999,1.0429999999999999,1.0429999999999999,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2032,1.042,1.042,1.042,1.042,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2033,1.042,1.042,1.042,1.042,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2034,1.042,1.042,1.042,1.042,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2035,1.042,1.042,1.042,1.042,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2036,1.042,1.042,1.042,1.042,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2037,1.042,1.042,1.042,1.042,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2038,1.042,1.042,1.042,1.042,1.0569999999999999,1.0475000000000001,1.0475000000000001]
[2039,1.042,1.042,1.042,1.042,1.0489999999999999,1.0475000000000001,1.0475000000000001]
[2040,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2041,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2042,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2043,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2044,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2045,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2046,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2047,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2048,1.042,1.042,1.042,1.042,1.042,1.0475000000000001,1.0475000000000001]
[2049,1.042,1.042,1.042,1.042,1.04,1.0475000000000001,1.0475000000000001]
[2050,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2051,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2052,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2053,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2054,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2055,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[{"$f":"1+A36","v":2056},1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2057,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2058,1.042,1.042,1.042,1.042,1.0389999999999999,1.0475000000000001,1.0475000000000001]
[2059,1.042,1.042,1.042,1.042,1.038,1.0475000000000001,1.0475000000000001]
[2060,1.042,1.042,1.042,1.042,1.038,1.0475000000000001,1.0475000000000001]
[2061,1.042,1.042,1.042,1.042,1.038,1.0475000000000001,1.0475000000000001]
[2062,1.042,1.042,1.042,1.042,1.038,1.0475000000000001,1.0475000000000001]
[2063,1.042,1.042,1.042,1.042,1.038,1.0475000000000001,1.0475000000000001]
[2064,1.042,1.042,1.042,1.042,1.038,1.0475000000000001,1.0475000000000001]
[2065,1.0409999999999999,1.0409999999999999,1.0409999999999999,1.0409999999999999,1.038,1.0475000000000001,1.0475000000000001]
[2066,1.0409999999999999,1.0409999999999999,1.0409999999999999,1.0409999999999999,1.038,1.0475000000000001,1.0475000000000001]
[2067,1.04,1.04,1.04,1.04,1.038,1.0475000000000001,1.0475000000000001]
[2068,1.04,1.04,1.04,1.04,1.038,1.0475000000000001,1.0475000000000001]
[2069,1.0389999999999999,1.0389999999999999,1.0389999999999999,1.0389999999999999,1.038,1.0475000000000001,1.0475000000000001]
[2070,1.0389999999999999,1.0389999999999999,1.0389999999999999,1.0389999999999999,1.038,1.0475000000000001,1.0475000000000001]
[2071,1.0389999999999999,1.0389999999999999,1.0389999999999999,1.0389999999999999,1.038,1.0475000000000001,1.0475000000000001]
[2072,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2073,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2074,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2075,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2076,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2077,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2078,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2079,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2080,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2081,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2082,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2083,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2084,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2085,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2086,1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2087,{"$f":"D68","v":1.038},{"$f":"E68","v":1.038},1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[{"$f":"1+A68","v":2088},1.038,1.038,1.038,1.038,1.038,1.0475000000000001,1.0475000000000001]
[2089,1.038,1.038,1.038,1.038,1.0369999999999999,1.0475000000000001,1.0475000000000001]
[2090,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2091,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2092,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2093,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2094,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2095,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2096,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2097,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2098,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2099,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2100,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2101,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2102,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2103,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2104,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2105,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2106,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2107,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2108,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2109,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2110,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2111,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2112,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]
[2113,1.038,1.038,1.038,1.038,1.036,1.0475000000000001,1.0475000000000001]