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

{"sheet":"Cash-Basis ERs","index":0,"n_rows":80,"n_cols":9,"rows_kept":80,"cut":false,"hidden":true,"merged":[[44,4,44,5],[50,6,51,7],[53,4,53,5],[45,4,45,5],[46,4,46,5],[47,4,47,5],[48,4,48,5],[49,4,49,5],[51,4,51,5],[50,4,50,5],[52,4,52,5],[81,2,81,7],[65,2,65,7],[66,2,66,7],[73,2,73,7],[76,2,76,7],[75,2,75,7],[69,2,69,7],[67,2,67,7],[68,2,68,7],[80,1,80,8],[74,2,74,7],[72,2,72,7],[78,2,78,7],[77,2,77,7],[17,2,17,7],[8,2,8,7],[12,2,12,7],[13,2,13,7],[32,2,32,4],[28,2,28,7],[30,2,30,7],[29,2,29,7],[15,2,15,7],[11,2,11,7],[14,2,14,7],[9,2,9,7],[10,2,10,7],[16,2,16,7],[24,2,24,6],[18,2,18,7],[0,1,0,8],[1,2,1,7],[2,1,2,8],[6,2,6,7],[7,2,7,7],[3,2,3,7],[4,2,4,7],[5,2,5,7],[19,2,19,6],[19,7,27,7],[20,2,20,6],[31,2,31,7],[43,6,43,7],[41,2,41,5],[33,3,33,4],[39,1,39,8],[40,2,40,7],[38,1,38,8],[43,4,43,5],[34,2,34,7],[54,4,54,5],[70,2,70,7],[35,2,35,7],[36,2,36,7],[63,2,63,5],[64,2,64,6],[60,4,60,5],[61,4,61,5],[62,4,62,5],[55,4,55,5],[56,4,56,5],[57,4,57,5],[58,4,58,5],[59,4,59,5],[44,6,46,7],[47,6,49,7]]}
[null,"OPEB Reporting for Washington State Cash-Basis Employers in PEBB"]
[]
[null,"Welcome to OSA's OPEB Liability Estimation Tool"]
[null,null,"Background"]
[null,null,"At the request of the Washington State Auditors Office (SAO), the Washington Office of the State Actuary (OSA) developed this Tool for purposes of estimating the retiree medical obligations of specific employers. As we understand, the SAO will distribute this Tool annually to approximately ten cash-basis employers who are not eligible to perform the Alternative Measurement Method (AMM) under the Governmental Accounting Standards Board (GASB) Statement No. 75. As such, the results produced by this Tool do NOT comply with GASB 75. Please review the following explanation and directions below before proceeding."]
[]
[null,null,"Intended Use"]
[null,null,"This Tool is intended to assist certain local government employers in Washington State covering employees under the Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations. Unless otherwise noted herein, this tool estimates your OPEB Liability using the same methods and assumptions as disclosed in our 2022 PEBB OPEB AMM Online Tool available on OSA's website."]
[]
[null,null,"Requirements to use this Tool"]
[null,null,"(1) Eligible employers must prepare their annual financial reporting on a cash-basis and have been provided\n      this Tool directly by qualified staff at SAO. Please do not distribute."]
[null,null,"(2) Current employees must be covered under PEBB health insurance.\n       Please see the Law Enforcement Officers' and Fire Fighters' Retirement System (LEOFF) Plan 1 \n       AMM Online Tool for reporting LEOFF 1 healthcare obligations."]
[null,null,"(3) Employers must have at least 100 total members. This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[null,null,"Steps to calculate your reporting results"]
[null,null,"(1) Enter all required information into the Data Inputs table below and press the Calculate button.  \n      If you need assistance with how to prepare your data, please download the PEBB OPEB AMM Online Tool \n      from our website (see link below) and review the \"Steps to Calculate your Reporting Results\" section on \n      the Intro and Data Inputs tab."]
[null,null,"http://leg.wa.gov/osa/additionalservices/Pages/OPEB.aspx"]
[null,null,"(2) In addition to printing these two pages, please print the Additional Disclosures tab within this Tool for further\n      description of the assumptions and methods used in estimating the OPEB Liability. (Note that you can\n      ignore the disclosures related to GASB 75 on the latter tab.)"]
[]
[null,null,"Data Inputs",null,null,null,null,"Note before distributing to SAO: Relink \"Intro and Data Inputs\" tab to this data inputs tab for cash-basis ER final version"]
[null,null,"Current Employees (Actives)"]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40,50,60]
[null,null,"Retirees "]
[null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[null,null,"Number Inactive",0,0,0,0]
[null,null,"Average Inactive Age",62,68,74,82]
[]
[]
[null,null,"Reporting Results"]
[]
[null,null,"Total OPEB Liability (TOL) Estimate"]
[null,null,{"$f":"\"As of June 30, \"&ToolYear","v":"As of June 30, 2023"},{"$f":"'GASB Results'!E15","v":0}]
[]
[null,null,"The OPEB Liability estimate is only intended to provide a high-level sense for today's value of all future retiree medical obligations that have been earned as of the measurement date (as required by the SAO for financial reporting purposes; other uses are not appropriate). Further, these results are calculated using assumptions and methods we selected for the entire PEBB population; and as such, your results from this Tool may vary significantly from a full actuarial valuation performed by a consulting actuary on your covered population. That said, we believe this estimate is reasonable given the intended use. If you feel any of the simplifying assumptions or methods we selected may not be appropriate based upon your circumstances, please contact OSA via email for guidance:"]
[null,null,"State.Actuary@leg.wa.gov"]
[null,null,null,null,null,null,null,null,"Page 1 of 2"]
[]
[null,"OPEB Reporting for Washington State Cash-Basis Employers in PEBB (Cont'd)"]
[]
[null,null,"Assumptions and Methods"]
[]
[null,null,"Methodology",null,null,null,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY23 Tool?"}]
[null,null,"Actuarial Valuation Date",null,{"$f":"'GASB Results'!E36:F36","v":"6/30/2023"},null,"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Actuarial Measurement Date",null,{"$f":"'GASB Results'!E37:F37","v":"6/30/2023"}]
[null,null,"Actuarial Cost Method",null,{"$f":"'GASB Results'!E38:F38","v":"Entry Age"}]
[null,null,"Amortization Method",null,{"$f":"'GASB Results'!E39:F39","v":"Recognized Immediately"},null,"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[null,null,"Asset Valuation Method",null,{"$f":"'GASB Results'!E40:F40","v":"N/A (No Assets)"}]
[null,null,"Assumptions"]
[null,null,"Discount Rate1",null,null,null,"- New discount rate as of\n   June 30, 2022 ↓"]
[null,null,"Beginning of Measurement Year",null,{"$f":"'GASB Results'!E43:F43","v":3.5400000000000001E-2}]
[null,null,"End of Measurement Year",null,{"$f":"'GASB Results'!E44:F44","v":3.6499999999999998E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"'GASB Results'!E45:F45","v":"3.25% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,{"$f":"'GASB Results'!E46:F46","v":"Initial rate ranges from about 2-16%, reaching an ultimate rate of approximately 3.8% in 2075."}]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,{"$f":"'GASB Results'!E48:F48","v":"PubG.H-2010 (General)"}]
[null,null,"   Age Setback",null,{"$f":"'GASB Results'!E49:F49","v":"0 years"}]
[null,null,"   Mortality Improvements",null,{"$f":"'GASB Results'!E50:F50","v":"MP-2017 Long-Term Rates"}]
[null,null,"   Projection Period",null,{"$f":"'GASB Results'!E51:F51","v":"Generational"}]
[null,null,"Inflation Rate",null,{"$f":"'GASB Results'!E52:F52","v":2.35E-2}]
[null,null,"Post-Retirement Participation %",null,{"$f":"'GASB Results'!E53:F53","v":0.6}]
[null,null,"Percentage with Spouse Coverage",null,{"$f":"'GASB Results'!E54:F54","v":0.45}]
[null,null,"1Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"2Trend rate assumptions vary by medical plan. For additional detail on the \n  healthcare trend rates, please see OSA's 2020 PEBB OPEB Actuarial Valuation Report."]
[]
[null,null,"Actuarial Certification"]
[]
[null,null,"This OPEB Liability Estimation Tool relies on inputs from users with respect to eligible counts and average ages.  We have made efforts to screen for unreasonable user inputs by taking steps such as requiring users to include positive integers and appropriate figures for each of the four Current Employee and Retiree cohorts. However given the nature of this Tool, the ultimate responsibility of the accuracy of the inputs, and in effect the results, falls on the user of the Tool. In other words, OSA cannot take responsibility for the results if user inputs are not reasonable and accurate."]
[]
[null,null,"We relied on an Excel model to produce this Tool. The model mirrors the approach taken to produce our \n2020 PEBB OPEB Actuarial Valuation Report (AVR) but utilizes a more flexible, simplified structure. We believe these limitations are reasonable given the purpose of the measurement. To assess the general operation of this model, we reviewed the output for reasonableness; this includes comparing the results to the linked valuation report. We are not aware of any known weaknesses of the model that have a material impact on the results. Additionally, we considered how the use of different inputs to the model (e.g., assumptions/methods) produce different results and evaluated the relative impacts to our expectations; this allows us to gain a deeper knowledge of the model’s important dependencies and major sensitivities. The use of the model for this analysis is appropriate given it’s intended purpose."]
[]
[null,null,"I believe that the assumptions and methods used in this Tool are reasonable and appropriate for the primary purpose stated above. The use of another set of assumptions and methods, however, could also be reasonable and could produce materially different results."]
[]
[null,null,"In my opinion, all methods, assumptions, and calculations are appropriate and in conformity with the Actuarial Standards of Practice (ASOPs) as of the date of this publication. The undersigned, with actuarial credentials, meets the Qualification Standards of the American Academy of Actuaries to render the actuarial opinions contained herein.  While this communication and associated disclosures in the Tool are intended to be complete, I am available to offer extra advice and explanations as needed."]
[]
[null,null,"Kyle Stineman, ASA, MAAA\nActuary"]
[]
[null,null,"OSA distributed this tool to SAO in November, 2022."]
[null,null,null,null,null,null,null,null,"Page 2 of 2"]

{"sheet":"Intro and Data Inputs","index":1,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[[38,1,38,8],[25,2,25,3],[21,2,21,6],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[30,2,30,3],[32,2,32,7],[20,7,31,7],[33,2,33,7],[34,2,34,7],[0,1,0,8],[2,1,2,8],[20,2,20,6],[17,2,17,7],[26,2,26,6],[7,2,7,7],[8,2,8,7],[9,2,9,7],[12,2,12,7],[4,2,4,7],[18,2,18,7],[5,2,5,7],[1,2,1,7],[11,2,11,7],[3,2,3,7],[6,2,6,7],[10,2,10,7],[19,2,19,7],[36,2,36,7],[35,2,35,7],[31,2,31,6],[25,4,25,6],[30,4,30,6]]}
[null,"GASB 75 Alternative Measurement Method for PEBB"]
[]
[null,"Welcome to the Office of the State Actuary's (OSA) PEBB OPEB AMM Online Tool for FY 2023"]
[null,null,"Intended Use"]
[null,null,"This Alternative Measurement Method (AMM) Online Tool is intended to assist employers covering employees under Public Employees' Benefit Board (PEBB) health insurance with their reporting requirements for Other Postemployment Benefits (OPEB) healthcare obligations under Governmental Accounting Standards Board (GASB) Statement No. 75. Please review the following explanation and directions below, along with the Additional Disclosures and Certification Letter before proceeding."]
[]
[null,null,"Requirements to Use this Tool"]
[null,null,"(1) Employers must be non-state entities. State employers and employers outside the state of Washington\n      are not eligible to use this Tool."]
[null,null,"(2) Current employees must be covered under PEBB health insurance.\n       Please see the Law Enforcement Officers' and Fire Fighters' Retirement System Plan 1 OPEB AMM\n       Online Tool for reporting LEOFF 1 healthcare obligations associated with these members."]
[null,null,"(3) Employers must have less than 100 total members. This includes all current employees and retirees\n      participating in PEBB health insurance, but not covered spouses."]
[]
[null,null,"Steps to Calculate your Reporting Results"]
[null,null,"(1) Enable Macros. For Excel versions 2010 or greater, there should be a tan strip across the top of the\n      screen when you open Excel - please allow macros to run. "]
[null,null,"(2) Gather member information on the age and payroll of covered current employees. The WA Health Care\n      Authority can assist with providing member information on participating retirees. Please see the\n      Additional Disclosures for further guidance."]
[null,null,"(3) Group your member information by status and age divisions according to the Data Inputs table below. \n      Important note, do not include covered spouses in the retiree count and member statistics. "]
[null,null,"(4) Calculate average age for each age division of current employees and retirees. "]
[null,null,"(5) Copy your data into the Data Inputs table below. There has been an effort by OSA to screen unreasonable\n      inputs into the Tool. However, the ultimate responsibility of the accuracy of the inputs, and in effect the\n      results, falls on the user of the Tool. "]
[null,null,"(6) Enter your ending Total OPEB Liability from the prior year reporting (if available). This will serve as the\n      beginning Total OPEB Liability for this year. The Tool will estimate a beginning OPEB liability if you did not\n      report OPEB liabilities last year. "]
[null,null,"(7) Press the Calculate button. Please print the entire workbook for your records (5 pages). "]
[]
[null,null,"Data Inputs"]
[null,null,"Current Employees (Actives)"]
[null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[null,null,"Number Active",0,0,0,0]
[null,null,"Average Active Age",30,40,50,60]
[null,null,"Annual Covered Employee Payroll =  ",null,0]
[null,null,"Retirees "]
[null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[null,null,"Number Inactive",0,0,0,0]
[null,null,"Average Inactive Age",62,68,74,82]
[null,null,"Beginning Total OPEB Liability* =  ",null,0]
[null,null,"*Enter $0 if you did not report OPEB liabilities last year; the Tool will estimate a beginning Total OPEB Liability for you. "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Page 1 of 5"]

{"sheet":"GASB Results","index":2,"n_rows":58,"n_cols":8,"rows_kept":58,"cut":false,"hidden":false,"merged":[[10,2,10,3],[11,2,11,3],[0,1,0,7],[45,4,45,5],[27,5,28,6],[17,2,17,3],[19,2,19,4],[2,2,2,4],[3,2,3,4],[4,2,4,3],[5,2,5,3],[6,2,6,3],[13,2,13,3],[14,2,14,3],[16,2,16,3],[55,2,55,5],[54,2,54,5],[48,4,48,5],[49,4,49,5],[56,2,56,5],[29,2,29,6],[50,4,50,5],[51,4,51,5],[52,4,52,5],[35,4,35,5],[36,4,36,5],[34,4,34,5],[8,2,8,3],[7,2,7,3],[16,5,18,6],[9,2,9,3],[58,1,58,7],[37,4,37,5],[38,4,38,5],[39,4,39,5],[40,4,40,5],[41,4,41,5],[42,4,42,5],[43,4,43,5],[44,4,44,5],[46,4,46,5],[47,4,47,5],[53,4,53,5],[19,5,19,6],[13,5,15,6],[2,5,2,6],[3,5,3,6],[5,5,6,6],[7,5,9,6],[10,5,12,6],[4,5,4,6]]}
[null,"PEBB - GASB 75 Reporting Results and Required Disclosures"]
[]
[null,null,"Schedule of Changes in Total OPEB Liability and Related Ratios"]
[null,null,{"$f":"\"Measurement Date of June 30, \" & ToolYear","v":"Measurement Date of June 30, 2023"}]
[null,null,"Total OPEB Liability (TOL)",null,null,{"$f":"\"What's New in this FY\" &ToolYear-2000& \" Tool?\"","v":"What's New in this FY23 Tool?"}]
[null,null,"Service Cost",null,{"$f":"IF('Intro and Data Inputs'!E31>0, ROUND(Log!L5*('Intro and Data Inputs'!E31/Log!L6), 0), ROUND(Log!L5,0))","v":0},"And how do these changes impact my resulting OPEB liabilities?  ↑or↓"]
[null,null,"Interest Cost",null,{"$f":"ROUND(((E6+E14)*Lookups!S1+E10*((1+Lookups!S1)^0.5-1)),0)","v":0}]
[null,null,"Changes in Experience Data and Assumptions",null,{"$f":"E12-E6-E7-E10","v":0},"- Updated medical cost and premium \n   assumptions consistent with our 2022 \n   PEBB OPEB Report  ↑"]
[null,null,"Changes in Benefit Terms",null,0]
[null,null,"Benefit Payments",null,{"$f":"IF('Intro and Data Inputs'!E31>0, -ROUND(Log!L7/VLOOKUP(ToolYear, Trends!$A$3:$P$94,16,FALSE) * 'Intro and Data Inputs'!E31/Log!L6, 0), -ROUND(Log!L7/VLOOKUP(ToolYear, Trends!$A$3:$P$94,16,FALSE),0))","v":0}]
[null,null,"Other",null,0,"- Updated healthcare trend rate \n   assumptions consistent with our 2022 \n   PEBB OPEB Report  ↓"]
[null,null,"Net Change in Total OPEB Liability",null,{"$f":"E15-E14","v":0}]
[]
[null,null,"Total OPEB Liability - Beginning",null,{"$f":"IF('Intro and Data Inputs'!E31>0, 'Intro and Data Inputs'!E31, ROUND((Log!L6-E6-E10)/(1+Lookups!S1),0))","v":0},"- Updated participation percentage \n   assumption, for future retirees, consistent \n   with 2022 PEBB OPEB Report.  ↓"]
[null,null,"Total OPEB Liability - Ending",null,{"$f":"ROUND(Log!L11,0)","v":0}]
[]
[null,null,"Covered Employee Payroll",null,{"$f":"'Intro and Data Inputs'!E26","v":0},"- Rolled forward expected costs and\n   premiums to align with new\n   measurement date  ↑"]
[null,null,"TOL as a Percentage of Covered Payroll",null,{"$f":"IFERROR(E15/E17, \"N/A\")","v":"N/A"}]
[]
[null,null,{"$f":"\"OPEB Expense for Fiscal Year Ending June 30, \" &  ToolYear","v":"OPEB Expense for Fiscal Year Ending June 30, 2023"},null,null,"   - New discount rate as of June 30, 2023  ↓"]
[null,null,null,"Service Cost ",{"$f":"'GASB Results'!E6","v":0}]
[null,null,null,"Interest Cost ",{"$f":"'GASB Results'!E7","v":0}]
[null,null,null,"Changes in Experience Data and Assumptions",{"$f":"'GASB Results'!E8","v":0}]
[null,null,null,"Changes in Benefit Terms ",{"$f":"E9","v":0}]
[null,null,null,"Other Changes in Fiduciary Net Position",0]
[null,null,null,"Total OPEB Expense",{"$f":"SUM(E21:E25)","v":0}]
[]
[null,null,null,"Transactions Subsequent to Measurement Date","N/A*","*See Additional Disclosures tab for \n  more details and guidance."]
[]
[null,null,"Sensitivity Analysis"]
[null,null,"Total OPEB Liability",null," 1% Decrease","Current"," 1% Increase"]
[null,null,"Discount Rate",null,{"$f":"ROUND(Log!L26,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L31,0)","v":0}]
[null,null,"Healthcare Trend",null,{"$f":"ROUND(Log!L16,0)","v":0},{"$f":"'GASB Results'!E15","v":0},{"$f":"ROUND(Log!L21,0)","v":0}]
[]
[null,null,"Methodology"]
[null,null,"Actuarial Valuation Date",null,{"$f":"E37","v":"6/30/2023"}]
[null,null,"Actuarial Measurement Date",null,{"$f":"\"6/30/\"&Lookups!S32","v":"6/30/2023"}]
[null,null,"Actuarial Cost Method",null,"Entry Age"]
[null,null,"Amortization Method",null,"Recognized Immediately"]
[null,null,"Asset Valuation Method",null,"N/A (No Assets)"]
[null,null,"Assumptions"]
[null,null,"Discount Rate1"]
[null,null,"Beginning of Measurement Year",null,{"$f":"Lookups!S1","v":3.5400000000000001E-2}]
[null,null,"End of Measurement Year",null,{"$f":"Lookups!S2","v":3.6499999999999998E-2}]
[null,null,"Projected Salary Changes",null,{"$f":"GSG*100&\"% + Service-Based Increases\"","v":"3.25% + Service-Based Increases"}]
[null,null,"Healthcare Trend Rates2",null,"Initial rate ranges from about 2-16%, reaching an ultimate rate of approximately 3.8% in 2075."]
[null,null,"Mortality Rates"]
[null,null,"   Base Mortality Table",null,"PubG.H-2010 (General)"]
[null,null,"   Age Setback",null,"0 years"]
[null,null,"   Mortality Improvements",null,"MP-2017 Long-Term Rates"]
[null,null,"   Projection Period",null,"Generational"]
[null,null,"Inflation Rate3",null,2.35E-2]
[null,null,"Post-Retirement Participation Percentage",null,{"$f":"Lookups!S8","v":0.6}]
[null,null,"Percentage with Spouse Coverage",null,{"$f":"Lookups!S26","v":0.45}]
[null,null,"1Source: Bond Buyer General Obligation 20-Bond Municipal Index."]
[null,null,"2Trend rate assumptions vary by medical plan. For additional detail on the healthcare trend rates, please\n  see our PEBB OPEB Healthcare Trend Assumptions webpage."]
[null,null,"3Based on the Consumer Price Index (CPI): Urban Wage Earners & Clerical Workers, U.S. City Average, WA -\n  All Items."]
[null,null,null,null,null,null,null,"Page 2 of 5"]

{"sheet":"Additional Disclosures","index":3,"n_rows":58,"n_cols":4,"rows_kept":58,"cut":false,"hidden":false,"merged":[[58,1,58,3],[0,1,0,3],[37,2,38,2]]}
[null,"PEBB - AMM Online Tool Additional Disclosures"]
[]
[null,null,"This tab is intended to:"]
[null,null,"(1) Provide guidance on concepts that require users to apply their judgment and/or consult with their auditor."]
[null,null,"(2) Document the assumptions and methods we employed for purposes of this AMM Online Tool that vary\n     from the underlying GASB 75 actuarial valuation we performed for the state."]
[]
[null,null,"Data Inputs:"]
[]
[null,null,{"$f":"\"We assume the inputs you provide are as of the measurement date of 6/30/\" &ToolYear& \". If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance.\"","v":"We assume the inputs you provide are as of the measurement date of 6/30/2023. If you are not able to determine the counts and average ages as of that time, utilizing your current data or as of your reporting date may be reasonable. Please consult with your auditor for further guidance."}]
[]
[null,null,"The WA Health Care Authority can assist with providing member information on participating retirees. Information can be requested through the FUZE system. An eLearning video on this topic can be accessed at:"]
[null,null,"SAO - OPEB for BARS Cash Basis Governments"]
[]
[null,null,"Unless readily identifiable by the user of this tool, we inherently assume that there are no inactive members entitled to but not currently receiving a benefit. In other words, certain members who stopped working may be eligible to join PEBB as a retiree at a later date."]
[]
[null,null,"GAAP-basis only - Transactions Subsequent to Measurement Date (for GASB 75 Reporting):"]
[]
[null,null,{"$f":"\"If your reporting date is after the 6/30/\" &ToolYear& \" measurement date, you will include the dollar amount of benefits paid between the measurement and reporting date in your accounting results.\"&\" Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements.\"","v":"If your reporting date is after the 6/30/2023 measurement date, you will include the dollar amount of benefits paid between the measurement and reporting date in your accounting results. Please see the BARS Manual from the State Auditor's Office for more information on how to incorporate this into your financial statements."}]
[]
[null,null,{"$f":"\"Based on your data inputs, we estimate your first-year projected monthly subsidy is $\"&ROUND(Log!L12/12,0)&\". If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool.\"","v":"Based on your data inputs, we estimate your first-year projected monthly subsidy is $0. If your reporting date is after the measurement date, multiply this amount by the number of months between your FYE and the measurement date. We believe this approach will serve as a reasonable estimate under this AMM Online Tool."}]
[]
[null,null,{"$f":"\"In other words, if you have a 12/31/\" &ToolYear& \" reporting date, your estimated transactions subsequent to the measurement date would be $\"&ROUND(Log!L12/12,0)&\" x 6 = $\"&ROUND(Log!L12/2,0)&\". Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be $\"&ROUND(Log!L12/12,0)&\" x 12 = $\"&ROUND(Log!L12,0)&\". Other methods of determining these liabilities may also be reasonable.\"","v":"In other words, if you have a 12/31/2023 reporting date, your estimated transactions subsequent to the measurement date would be $0 x 6 = $0. Additionally, based upon guidance from the State Auditor's Office, the estimated current portion due of the Total OPEB Liability for the financial statement reporting would be $0 x 12 = $0. Other methods of determining these liabilities may also be reasonable."}]
[]
[null,null,"PEBB OPEB Valuation from OSA Relied upon for Purposes of This AMM Online Tool."]
[null,null,"2022 PEBB OPEB Actuarial Valuation Report (AVR)"]
[]
[null,null,"Specific Assumptions We Made When Developing This AMM Online Tool:"]
[]
[null,null,"◊ We blended cost and premium assumptions for the PEBB medical plans used in this Tool."]
[null,null,"▪ We assumed 3/4 of members select a Uniform Medical Plan (UMP) plan and 1/4 select a Kaiser Permanente (KP)\n   plan."]
[null,null,"▪ UMP pre- and post-Medicare costs and premiums are equal to the Uniform Medical Plan (UMP) Classic."]
[null,null,"▪ The KP pre-Medicare costs and premiums are a 40/60 blend of KP WA Classic and KP WA Value."]
[null,null,"▪ The KP post-Medicare costs and premiums are equal to KP WA Medicare."]
[]
[null,null,"◊ We estimated retirement service for each active cohort based on the average entry age of 35, with a\n   minimum service of 1 year. For example, an age 47 member is assumed to have 12 years of service.\n   Service is a component of benefit eligibility."]
[]
[null,null,"◊ Assumptions for rates of decrement (retirement, disability, termination, and mortality) are consistent with the most \n   recent PEBB OPEB valuation as of the publication date of this tool. For simplicity, we made the following changes:"]
[null,null,"▪ Based on an average expected retirement age of approximately 65, we applied active mortality rates for ages less \n   than 65 and retiree mortality rates for ages 65+."]
[]
[]
[null,null,"◊ Each cohort is assumed to be a 50/50 male/female split."]
[]
[null,null,"◊ We assume a 45% likelihood that current (and future) retirees cover a spouse. "]
[null,null,"▪ We further assume that eligible spouses are the same age as the primary member."]
[]
[null,null,"◊ We selected the age-based cohorts for this AMM Online Tool based upon the overall distribution of state \n   employees and retirees that participate in PEBB."]
[]
[null,null,"◊ We did not include dental benefits when calculating the Total OPEB Liability."]
[]
[null,null,"We believe these approaches and simplifying assumptions are reasonable for the purposes of this AMM. We performed internal testing on the Total OPEB Liability to ensure a reasonable relationship between the 2022 PEBB OPEB Report and this tool. We will continue to monitor the relationship in future tool updates and may adjust our assumptions and methods. "]
[]
[null,null,"For prior versions of this Tool, please contact the State Auditor's Office."]
[]
[null,null,"We would like to hear your feedback if you used this tool. Please send us an email at:"]
[null,null,"State.Actuary@leg.wa.gov"]
[]
[null,null,"Glossary - Link to the OSA website that includes definitions for frequently used actuarial and OPEB terms."]
[null,null,null,"Page 3 of 5"]

{"sheet":"Certification Letter","index":4,"n_rows":117,"n_cols":4,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,1,0,3],[58,1,58,3],[59,1,59,3],[117,1,117,3]]}
[null,"PEBB - GASB 75 AMM Online Tool Actuarial Certification"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 4 of 5"]
[]
[null,"PEBB - GASB 75 AMM Online Tool Actuarial Certification (Continued)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Page 5 of 5"]

{"sheet":"Active","index":5,"n_rows":138,"n_cols":102,"rows_kept":138,"cut":false,"hidden":true,"merged":[[0,51,1,51],[5,88,5,92]]}
["Actives",0,null,"Insured",null,null,"UMP",null,null,"Pre-Med (Implicit)","Insured","Pst-Med (Explicit)","Insured","Insured Med ","Insured","Pre-Med (Implicit)","UMP","Pst-Med (Explicit)","UMP","UMP Med ","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Survive pst Decrement",null,null,null,null,null,"Retires at age XX, implicit subsidy",null,null,null,null,null,null,null,null,null,null,"Retires at age XX, explicit subsidy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(B2-35,1)","v":25}]
["Year",60,null,"Costs","Prem",null,"Costs","Prem",null,"Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum","Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum",null,"Costs","Prem","Net",null,"Costs","Prem","Net",null,"Net",null,"Retire - M","Retire - F","Retire","Term - M","Term - F","Term","Dis - M","Dis - F","Disab","Mort - M","Mort - F","Death","Decrement","Survive","Interest",null,"Mort - M","Mort - F","Mortality",null,"Interest","Pay Timing",null,"Age","Net","Imp 55","Imp 56","Imp 57","Imp 58","Imp 59","Imp 60","Imp 61","Imp 62","Imp 63","Imp 64",null,"Exp 55","Exp 56","Exp 57","Exp 58","Exp 59","Exp 60","Exp 61","Exp 62","Exp 63","Exp 64","Exp 65","Exp 66","Exp 67","Exp 68","Exp 69","Exp 70",null,"Estimated MS"]
[{"$f":"ToolYear - MS","v":1998},{"$f":"B2-MS","v":35},null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":7977.4619360000006},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":7098.8227200000001},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,K4/J3,K2*J2))","v":0.38985421409814536},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,M4/L3,M2*L2))","v":0.39899142224107054},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,O4/N3,O2*N2))","v":0.39782591662595546},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,Q4/P3,Q2*P2))","v":0.38690077308225024},{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,S4/R3,S2*R2))","v":0.37007900033954361},{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B3>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B3=$B$2,1,IF(B3<$B$2,U4/T3,U2*T2))","v":0.35343184807513517},null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":3110.0471535571496},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":3780.2403869376449},{"$f":"W3-X3","v":-670.19323338049526},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":2746.5399983418424},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":3712.8954355281439},{"$f":"AA3-AB3","v":-966.35543718630151},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":-892.31488623484995},null,{"$f":"IF(B3<71,IF(B3-35<30,VLOOKUP(B3,Lookups!A:G,6),VLOOKUP(B3,Lookups!A:G,7)),\"\")","v":0},{"$f":"AG3","v":0},{"$f":"IF(B3<71,PCTMALE*AG3+(1-PCTMALE)*AH3,\"\")","v":0},{"$f":"IF(OR(B3<55,B3-35<20),VLOOKUP(B3-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B3,Lookups!$O$57:$P$122,2))","v":0.26},{"$f":"AJ3","v":0.26},{"$f":"PCTMALE*AJ3+(1-PCTMALE)*AK3","v":0.26},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B3<55,VLOOKUP(B3,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B3<55,PCTMALE*AM3+(1-PCTMALE)*AN3,\"\")","v":2.0000000000000001E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,8)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,2))^(B3-$B$2),\"\")","v":6.6566698605444359E-4},{"$f":"IF(B3<70,VLOOKUP(B3,Lookups!A:I,9)*(1-VLOOKUP(B3,Lookups!$U$3:$W$103,3))^(B3-$B$2),\"\")","v":3.1565088440057746E-4},{"$f":"IF(AP3<>\"\",PCTMALE*AP3+(1-PCTMALE)*AQ3,\"\")","v":4.906589352275105E-4},{"$f":"IF(B3<71,SUM(AI3,AL3,AO3,AR3),\"\")","v":0.26069065893522747},{"$f":"IF(B3<71,IF(B3=$B$2,1, IF(B3<$B$2, AT4/(1-AS3), AT2*(1-AS2))),\"\")","v":4.4308912063362342},{"$f":"IF(B3<71,IF(B3=$B$2,1,IF(B3<$B$2,AU4*(1+IntRt),AU2/(1+IntRt))),\"\")","v":2.3861844770607692},null,{"$f":"IF(BD3>=$B$3,VLOOKUP(BD3,Lookups!A:G,8)*(1-VLOOKUP(BD3,Lookups!U:W,2))^(BD3-$B$3),\"\")","v":""},{"$f":"IF(BD3>=$B$3,VLOOKUP(BD3,Lookups!A:G,9)*(1-VLOOKUP(BD3,Lookups!U:W,3))^(BD3-$B$3),\"\")","v":""},{"$f":"IFERROR(PCTMALE*AW3+(1-PCTMALE)*AX3,\"\")","v":""}]
[{"$f":"1+A3","v":1999},36,null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":8164.4838239999999},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":7265.2483199999997},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B4>=$B$2,Sens,0)","v":1.038},0.40466867423387487,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B4>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,M5/L4,M3*L3))","v":0.41415309628623126},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B4>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,O5/N4,O3*N3))","v":0.41294330145774177},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B4>=$B$2,Sens,0)","v":1.038},0.40160300245937575,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B4>=$B$2,Sens,0)","v":1.038},0.38414200235244628,{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B4>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B4=$B$2,1,IF(B4<$B$2,U5/T4,U3*T3))","v":0.36686225830199032},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":3303.9108448619968},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":3923.8895216412752},-619.97867677927843,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":2917.7455389249353},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":3853.9854620782135},{"$f":"AA4-AB4","v":-936.23992315327814},null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":-857.17461155977821},null,{"$f":"IF(B4<71,IF(B4-35<30,VLOOKUP(B4,Lookups!A:G,6),VLOOKUP(B4,Lookups!A:G,7)),\"\")","v":0},{"$f":"AG4","v":0},0,{"$f":"IF(OR(B4<55,B4-35<20),VLOOKUP(B4-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B4,Lookups!$O$57:$P$122,2))","v":0.15},{"$f":"AJ4","v":0.15},0.15,{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B4<55,VLOOKUP(B4,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,8)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,2))^(B4-$B$2),\"\")","v":7.0311234500228627E-4},{"$f":"IF(B4<70,VLOOKUP(B4,Lookups!A:I,9)*(1-VLOOKUP(B4,Lookups!$U$3:$W$103,3))^(B4-$B$2),\"\")","v":3.4651594063732751E-4},5.2481414281980695E-4,{"$f":"IF(B4<71,SUM(AI4,AL4,AO4,AR4),\"\")","v":0.1507248141428198},{"$f":"IF(B4<71,IF(B4=$B$2,1, IF(B4<$B$2, AT5/(1-AS4), AT3*(1-AS3))),\"\")","v":3.2757992580861361},2.3046015810901768,null,{"$f":"IF(BD4>=$B$3,VLOOKUP(BD4,Lookups!A:G,8)*(1-VLOOKUP(BD4,Lookups!U:W,2))^(BD4-$B$3),\"\")","v":""},{"$f":"IF(BD4>=$B$3,VLOOKUP(BD4,Lookups!A:G,9)*(1-VLOOKUP(BD4,Lookups!U:W,3))^(BD4-$B$3),\"\")","v":""},""]
[2000,37,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":8358.6771759999992},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":7438.0468799999999},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B5>=$B$2,Sens,0)","v":1.038},0.42004608385476211,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B5>=$B$2,Sens,0)","v":1.038},0.42989091394510803,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B5>=$B$2,Sens,0)","v":1.038},0.42863514691313598,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B5>=$B$2,Sens,0)","v":1.038},0.41686391655283206,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B5>=$B$2,Sens,0)","v":1.038},0.39873939844183925,{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B5>=$B$2,Sens,0)","v":1.038},0.38080302411746597,null,{"$f":"IF(B5<65,D5*K5,D5*M5)","v":3511.029613984982},4072.9973234636436,-561.96770947866162,null,3100.6533539003726,4000.4369096371856,{"$f":"AA5-AB5","v":-899.78355573681301},null,{"$f":"(1-PctUMP)*Y5+PctUMP*AC5","v":-815.32959417227516},null,{"$f":"IF(B5<71,IF(B5-35<30,VLOOKUP(B5,Lookups!A:G,6),VLOOKUP(B5,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B5<55,B5-35<20),VLOOKUP(B5-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B5,Lookups!$O$57:$P$122,2))","v":0.105},0.105,0.105,{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B5<55,VLOOKUP(B5,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,8)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,2))^(B5-$B$2),\"\")","v":7.4098968745886105E-4},{"$f":"IF(B5<70,VLOOKUP(B5,Lookups!A:I,9)*(1-VLOOKUP(B5,Lookups!$U$3:$W$103,3))^(B5-$B$2),\"\")","v":3.6550501418425302E-4},5.5324735082155701E-4,0.10575324735082156,2.7820550237419162,2.2258079786461042,null,{"$f":"IF(BD5>=$B$3,VLOOKUP(BD5,Lookups!A:G,8)*(1-VLOOKUP(BD5,Lookups!U:W,2))^(BD5-$B$3),\"\")","v":""},{"$f":"IF(BD5>=$B$3,VLOOKUP(BD5,Lookups!A:G,9)*(1-VLOOKUP(BD5,Lookups!U:W,3))^(BD5-$B$3),\"\")","v":""},""]
[2001,38,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":8822.5513200000005},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":7850.8267200000009},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B6>=$B$2,Sens,0)","v":1.038},0.43600783504124307,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B6>=$B$2,Sens,0)","v":1.038},0.44622676867502215,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B6>=$B$2,Sens,0)","v":1.038},0.44492328249583518,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B6>=$B$2,Sens,0)","v":1.038},0.43270474538183967,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B6>=$B$2,Sens,0)","v":1.038},0.41389149558262917,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B6>=$B$2,Sens,0)","v":1.038},0.3952735390339297,null,{"$f":"IF(B6<65,D6*K6,D6*M6)","v":3846.7015005734615},4227.7712217552626,-381.06972118180101,null,3397.089976914544,4152.4535122033985,-755.36353528885456,null,-661.79008176209118,null,{"$f":"IF(B6<71,IF(B6-35<30,VLOOKUP(B6,Lookups!A:G,6),VLOOKUP(B6,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B6<55,B6-35<20),VLOOKUP(B6-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B6,Lookups!$O$57:$P$122,2))","v":0.08},0.08,0.08,{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B6<55,VLOOKUP(B6,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,8)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,2))^(B6-$B$2),\"\")","v":7.7680418901937272E-4},{"$f":"IF(B6<70,VLOOKUP(B6,Lookups!A:I,9)*(1-VLOOKUP(B6,Lookups!$U$3:$W$103,3))^(B6-$B$2),\"\")","v":3.939595171656278E-4},5.8538185309250023E-4,8.0785381853092503E-2,2.4878436706725413,2.1497083046611012,null,{"$f":"IF(BD6>=$B$3,VLOOKUP(BD6,Lookups!A:G,8)*(1-VLOOKUP(BD6,Lookups!U:W,2))^(BD6-$B$3),\"\")","v":""},{"$f":"IF(BD6>=$B$3,VLOOKUP(BD6,Lookups!A:G,9)*(1-VLOOKUP(BD6,Lookups!U:W,3))^(BD6-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Employees - Default Ages"]
[2002,39,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":9314.1618320000016},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":8288.2958400000007},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B7>=$B$2,Sens,0)","v":1.038},0.45257613277281034,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B7>=$B$2,Sens,0)","v":1.038},0.463183385884673,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B7>=$B$2,Sens,0)","v":1.038},0.46183036723067694,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B7>=$B$2,Sens,0)","v":1.038},0.44914752570634958,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B7>=$B$2,Sens,0)","v":1.038},0.42961937241476911,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B7>=$B$2,Sens,0)","v":1.038},0.41029393351721904,null,4215.367341946675,4388.4265281819626,{"$f":"W7-X7","v":-173.0591862352876},null,3722.6675688582304,4310.2467456671275,-587.57917680889705,null,-483.94917916549468,null,{"$f":"IF(B7<71,IF(B7-35<30,VLOOKUP(B7,Lookups!A:G,6),VLOOKUP(B7,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B7<55,B7-35<20),VLOOKUP(B7-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B7,Lookups!$O$57:$P$122,2))","v":6.5000000000000002E-2},6.5000000000000002E-2,6.5000000000000002E-2,{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B7<55,VLOOKUP(B7,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,8)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,2))^(B7-$B$2),\"\")","v":8.2405463142299934E-4},{"$f":"IF(B7<70,VLOOKUP(B7,Lookups!A:I,9)*(1-VLOOKUP(B7,Lookups!$U$3:$W$103,3))^(B7-$B$2),\"\")","v":4.2303101257026377E-4},6.235428219966315E-4,6.5823542821996636E-2,2.2868622697464609,2.0762104545693463,null,{"$f":"IF(BD7>=$B$3,VLOOKUP(BD7,Lookups!A:G,8)*(1-VLOOKUP(BD7,Lookups!U:W,2))^(BD7-$B$3),\"\")","v":""},{"$f":"IF(BD7>=$B$3,VLOOKUP(BD7,Lookups!A:G,9)*(1-VLOOKUP(BD7,Lookups!U:W,3))^(BD7-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age Divisions","20-35","36-46","47-56","57+"]
[2003,40,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":9835.2651600000008},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":8752.0012800000022},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,K9/J8,K7*J7))","v":0.46977402581817712},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,M9/L8,M7*L7))","v":0.4807843545482906},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B8>=$B$2,Sens,0)","v":1.038},0.4793799211854427,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,Q9/P8,Q7*P7))","v":0.4662151316831909},{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B8>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B8=$B$2,1,IF(B8<$B$2,S9/R8,S7*R7))","v":0.44594490856653035},{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B8>=$B$2,Sens,0)","v":1.038},0.4258851029908734,null,{"$f":"IF(B8<65,D8*K8,D8*M8)","v":4620.3521092024585},4555.1867362528774,65.165372949581069,null,4080.3154292466565,4474.0361220024788,-393.72069275582226,null,-278.99917632947142,null,{"$f":"IF(B8<71,IF(B8-35<30,VLOOKUP(B8,Lookups!A:G,6),VLOOKUP(B8,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B8<55,B8-35<20),VLOOKUP(B8-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B8,Lookups!$O$57:$P$122,2))","v":0.06},0.06,0.06,{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B8<55,VLOOKUP(B8,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,8)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,2))^(B8-$B$2),\"\")","v":8.6907197790518751E-4},{"$f":"IF(B8<70,VLOOKUP(B8,Lookups!A:I,9)*(1-VLOOKUP(B8,Lookups!$U$3:$W$103,3))^(B8-$B$2),\"\")","v":4.6116493535080285E-4},6.6511845662799521E-4,6.0865118456627995E-2,2.1363328932057963,2.0052254728311243,null,{"$f":"IF(BD8>=$B$3,VLOOKUP(BD8,Lookups!A:G,8)*(1-VLOOKUP(BD8,Lookups!U:W,2))^(BD8-$B$3),\"\")","v":""},{"$f":"IF(BD8>=$B$3,VLOOKUP(BD8,Lookups!A:G,9)*(1-VLOOKUP(BD8,Lookups!U:W,3))^(BD8-$B$3),\"\")","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Age",30,{"$f":"ROUND((46+36)/2, 0)","v":41},{"$f":"ROUND((56+47)/2,0)","v":52},60]
[2004,41,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":10387.72884},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":9243.622080000001},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,K10/J9,K8*J8))","v":0.48762543879926784},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,M10/L9,M8*L8))","v":0.49905416002112568},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B9>=$B$2,Sens,0)","v":1.038},0.49759635819048953,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,Q10/P9,Q8*P8))","v":0.48393130668715217},{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B9>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B9=$B$2,1,IF(B9<$B$2,S10/R9,S8*R8))","v":0.46289081509205854},{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B9>=$B$2,Sens,0)","v":1.038},0.44206873690452658,null,{"$f":"IF(B9<65,D9*K9,D9*M9)","v":5065.3208337328097},4728.283832230486,337.03700150232362,null,4473.2781116966116,4644.0494946385734,-170.77138294196175,null,-43.819286830890405,null,{"$f":"IF(B9<71,IF(B9-35<30,VLOOKUP(B9,Lookups!A:G,6),VLOOKUP(B9,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B9<55,B9-35<20),VLOOKUP(B9-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B9,Lookups!$O$57:$P$122,2))","v":5.5E-2},5.5E-2,5.5E-2,{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B9<55,VLOOKUP(B9,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,8)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,2))^(B9-$B$2),\"\")","v":9.2389129528586437E-4},{"$f":"IF(B9<70,VLOOKUP(B9,Lookups!A:I,9)*(1-VLOOKUP(B9,Lookups!$U$3:$W$103,3))^(B9-$B$2),\"\")","v":4.8890745587111886E-4},7.0639937557849162E-4,5.5906399375578487E-2,{"$f":"IF(B9<71,IF(B9=$B$2,1, IF(B9<$B$2, AT10/(1-AS9), AT8*(1-AS8))),\"\")","v":2.0063047385980348},1.936667445268615,null,{"$f":"IF(BD9>=$B$3,VLOOKUP(BD9,Lookups!A:G,8)*(1-VLOOKUP(BD9,Lookups!U:W,2))^(BD9-$B$3),\"\")","v":""},{"$f":"IF(BD9>=$B$3,VLOOKUP(BD9,Lookups!A:G,9)*(1-VLOOKUP(BD9,Lookups!U:W,3))^(BD9-$B$3),\"\")","v":""},""]
[2005,42,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":10973.538832000002},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":9764.9059200000011},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B10>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B10=$B$2,1,IF(B10<$B$2,K11/J10,K9*J9))","v":0.50615520547364001},{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B10>=$B$2,Sens,0)","v":1.038},0.5180182181019285,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B10>=$B$2,Sens,0)","v":1.038},0.51650501980172814,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B10>=$B$2,Sens,0)","v":1.038},0.50232069634126397,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B10>=$B$2,Sens,0)","v":1.038},0.48048066606555678,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B10>=$B$2,Sens,0)","v":1.038},0.45886734890689862,null,5554.3138022839285,4907.9586178552445,646.35518442868397,null,4905.1143414413318,4820.5233754348392,84.590966006492636,null,225.03202061204047,null,{"$f":"IF(B10<71,IF(B10-35<30,VLOOKUP(B10,Lookups!A:G,6),VLOOKUP(B10,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B10<55,B10-35<20),VLOOKUP(B10-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B10,Lookups!$O$57:$P$122,2))","v":0.05},0.05,0.05,{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B10<55,VLOOKUP(B10,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,8)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,2))^(B10-$B$2),\"\")","v":9.7752731912113702E-4},{"$f":"IF(B10<70,VLOOKUP(B10,Lookups!A:I,9)*(1-VLOOKUP(B10,Lookups!$U$3:$W$103,3))^(B10-$B$2),\"\")","v":5.2553956598381515E-4},7.5153344255247609E-4,5.0951533442552481E-2,1.8941394646128575,1.8704533950826876,null,{"$f":"IF(BD10>=$B$3,VLOOKUP(BD10,Lookups!A:G,8)*(1-VLOOKUP(BD10,Lookups!U:W,2))^(BD10-$B$3),\"\")","v":""},{"$f":"IF(BD10>=$B$3,VLOOKUP(BD10,Lookups!A:G,9)*(1-VLOOKUP(BD10,Lookups!U:W,3))^(BD10-$B$3),\"\")","v":""},""]
[2006,43,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":11170.524056000002},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":9940.1966400000001},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B11>=$B$2,Sens,0)","v":1.038},0.52538910328163835,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B11>=$B$2,Sens,0)","v":1.038},0.53770291038980178,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B11>=$B$2,Sens,0)","v":1.038},0.5361322105541938,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B11>=$B$2,Sens,0)","v":1.038},0.52140888280223208,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B11>=$B$2,Sens,0)","v":1.038},0.49873893137604797,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B11>=$B$2,Sens,0)","v":1.038},0.47630430816536079,null,5868.871616967811,5094.4610453337446,774.4105716340664,null,5182.9068248969015,5003.7032637013644,{"$f":"AA11-AB11","v":179.20356119553708},null,328.00531380516941,null,{"$f":"IF(B11<71,IF(B11-35<30,VLOOKUP(B11,Lookups!A:G,6),VLOOKUP(B11,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B11<55,B11-35<20),VLOOKUP(B11-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B11,Lookups!$O$57:$P$122,2))","v":4.4999999999999998E-2},4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B11<55,VLOOKUP(B11,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,8)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,2))^(B11-$B$2),\"\")","v":1.0511384479457324E-3},{"$f":"IF(B11<70,VLOOKUP(B11,Lookups!A:I,9)*(1-VLOOKUP(B11,Lookups!$U$3:$W$103,3))^(B11-$B$2),\"\")","v":5.7313470681286864E-4},8.121365773793006E-4,4.6012136577379299E-2,1.7976301543367772,1.8065031824248479,"Age",{"$f":"IF(BD11>=$B$3,VLOOKUP(BD11,Lookups!A:G,8)*(1-VLOOKUP(BD11,Lookups!U:W,2))^(BD11-$B$3),\"\")","v":""},{"$f":"IF(BD11>=$B$3,VLOOKUP(BD11,Lookups!A:G,9)*(1-VLOOKUP(BD11,Lookups!U:W,3))^(BD11-$B$3),\"\")","v":""},""]
[2007,44,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":11371.175184000002},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":10118.750400000001},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B12>=$B$2,Sens,0)","v":1.038},0.54535388920634065,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B12>=$B$2,Sens,0)","v":1.038},0.55813562098461422,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B12>=$B$2,Sens,0)","v":1.038},0.55650523455525314,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B12>=$B$2,Sens,0)","v":1.038},0.54122242034871693,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B12>=$B$2,Sens,0)","v":1.038},0.51769101076833779,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B12>=$B$2,Sens,0)","v":1.038},0.4944038718756445,null,6201.3146114410274,5288.0505650564264,913.26404638460099,null,5476.4945823925482,5193.8439877220162,282.65059467053197,null,440.30395759904923,null,{"$f":"IF(B12<71,IF(B12-35<30,VLOOKUP(B12,Lookups!A:G,6),VLOOKUP(B12,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B12<55,B12-35<20),VLOOKUP(B12-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B12,Lookups!$O$57:$P$122,2))","v":0.04},0.04,0.04,{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,12),\"\")","v":2.0000000000000001E-4},{"$f":"IF(B12<55,VLOOKUP(B12,Lookups!A:M,13),\"\")","v":2.0000000000000001E-4},2.0000000000000001E-4,{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,8)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,2))^(B12-$B$2),\"\")","v":1.1231796014619236E-3},{"$f":"IF(B12<70,VLOOKUP(B12,Lookups!A:I,9)*(1-VLOOKUP(B12,Lookups!$U$3:$W$103,3))^(B12-$B$2),\"\")","v":6.1856267906598705E-4},8.7087114026395535E-4,4.1070871140263955E-2,1.7149173501598178,1.7447394074027889,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,8)*(1-VLOOKUP(BD12,Lookups!U:W,2))^(BD12-$B$2),\"\")","v":2.4078800826999062E-3},{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,Lookups!A:I,9)*(1-VLOOKUP(BD12,Lookups!U:W,3))^(BD12-$B$2),\"\")","v":1.3106446278076877E-3},1.8592623552537968E-3,{"$f":"IF(AY11=\"\",1,AZ11*(1-AY11))","v":1},{"$f":"IF(AY11=\"\",1,BA11/(1+IntRt))","v":1},{"$f":"IF(AY12=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY12),6))","v":0.98350700000000002},null,55,{"$f":"IF(BD12>=$B$3,VLOOKUP(BD12,$B$3:$AE$93,30),\"\")","v":2037.6493641917975},{"$f":"IF(BE12<>\"\",BE12*BA12*BB12*AZ12,\"\")","v":2004.0424132281823},null,null,null,null,null,null,null,null,null,null,0]
[2008,45,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":11575.568719999999},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":10300.630560000001},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B13>=$B$2,Sens,0)","v":1.038},0.56607733699618157,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B13>=$B$2,Sens,0)","v":1.038},0.5793447745820296,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B13>=$B$2,Sens,0)","v":1.038},0.57765243346835282,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B13>=$B$2,Sens,0)","v":1.038},0.56178887232196817,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B13>=$B$2,Sens,0)","v":1.038},0.53736326917753463,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B13>=$B$2,Sens,0)","v":1.038},0.513191219006919,null,6552.6671152338977,5488.996486528571,1063.6706287053266,null,5786.779626507604,5391.2100592554525,395.5695672521515,null,562.59483261544528,null,{"$f":"IF(B13<71,IF(B13-35<30,VLOOKUP(B13,Lookups!A:G,6),VLOOKUP(B13,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B13<55,B13-35<20),VLOOKUP(B13-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B13,Lookups!$O$57:$P$122,2))","v":0.04},0.04,0.04,{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B13<55,VLOOKUP(B13,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,8)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,2))^(B13-$B$2),\"\")","v":1.2040345802255489E-3},{"$f":"IF(B13<70,VLOOKUP(B13,Lookups!A:I,9)*(1-VLOOKUP(B13,Lookups!$U$3:$W$103,3))^(B13-$B$2),\"\")","v":6.6302477840336153E-4},9.3352967931445516E-4,4.1433529679314456E-2,1.644484200655201,1.6850873164021525,56,{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,8)*(1-VLOOKUP(BD13,Lookups!U:W,2))^(BD13-$B$2),\"\")","v":2.5672498889517566E-3},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,Lookups!A:I,9)*(1-VLOOKUP(BD13,Lookups!U:W,3))^(BD13-$B$2),\"\")","v":1.4067828576552178E-3},1.9870163733034874E-3,0.9981407376447462,0.96581031485416258,0.98345000000000005,null,{"$f":"1+BD12","v":56},{"$f":"IF(BD13>=$B$3,VLOOKUP(BD13,$B$3:$AE$93,30),\"\")","v":2285.1660851755778},{"$f":"IF(BE13<>\"\",BE13*BA13*BB13*AZ13,\"\")","v":2166.4749657702314},{"$f":"IF(BE13<>\"\",BE13*AZ13/$AZ$13*BA13/$BA$13*BB13,\"\")","v":2247.346586465922},null,null,null,null,null,null,null,null,null,0,0]
[2009,46,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":11783.7644},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":10485.895199999999},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B14>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B14=$B$2,1,IF(B14<$B$2,K15/J14,K13*J13))","v":0.58758827580203654},{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B14>=$B$2,Sens,0)","v":1.038},0.60135987601614671,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B14>=$B$2,Sens,0)","v":1.038},0.59960322594015025,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B14>=$B$2,Sens,0)","v":1.038},0.58313684947020294,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B14>=$B$2,Sens,0)","v":1.038},0.55778307340628097,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B14>=$B$2,Sens,0)","v":1.038},0.5326924853291819,null,6924.00180625342,5697.5783530166573,1226.4234532367627,null,6114.7118908027232,5596.07604150716,518.63584929556328,null,695.58275028086314,null,{"$f":"IF(B14<71,IF(B14-35<30,VLOOKUP(B14,Lookups!A:G,6),VLOOKUP(B14,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B14<55,B14-35<20),VLOOKUP(B14-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B14,Lookups!$O$57:$P$122,2))","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B14<55,VLOOKUP(B14,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,8)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,2))^(B14-$B$2),\"\")","v":1.2934163059946829E-3},{"$f":"IF(B14<70,VLOOKUP(B14,Lookups!A:I,9)*(1-VLOOKUP(B14,Lookups!$U$3:$W$103,3))^(B14-$B$2),\"\")","v":7.0653577948608223E-4},9.9997604274038249E-4,3.6499976042740384E-2,1.57634741572019,1.6274747116111188,57,{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,8)*(1-VLOOKUP(BD14,Lookups!U:W,2))^(BD14-$B$2),\"\")","v":2.7405366799306192E-3},{"$f":"IF(BD14>=$B$3,VLOOKUP(BD14,Lookups!A:I,9)*(1-VLOOKUP(BD14,Lookups!U:W,3))^(BD14-$B$2),\"\")","v":1.500867258443016E-3},2.1207019691868176E-3,{"$f":"IF(AY13=\"\",1,AZ13*(1-AY13))","v":0.99615741565618487},0.93278956427869664,0.98339100000000002,null,{"$f":"1+BD13","v":57},2552.2106021287409,{"$f":"IF(BE14<>\"\",BE14*BA14*BB14*AZ14,\"\")","v":2332.1387696880784},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$13*BA14/$BA$13*BB14,\"\")","v":2419.1943992115316},{"$f":"IF(BE14<>\"\",BE14*AZ14/$AZ$14*BA14/$BA$14*BB14,\"\")","v":2509.8209362379848},null,null,null,null,null,null,null,null,0,0,0]
[2010,47,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":11995.845015999999},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":10674.618240000002},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B15>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B15=$B$2,1,IF(B15<$B$2,K16/J15,K14*J14))","v":0.60991663028251397},{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B15>=$B$2,Sens,0)","v":1.038},0.62421155130476036,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B15>=$B$2,Sens,0)","v":1.038},0.62238814852587598,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B15>=$B$2,Sens,0)","v":1.038},0.60529604975007067,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B15>=$B$2,Sens,0)","v":1.038},0.57897883019571972,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B15>=$B$2,Sens,0)","v":1.038},0.5529347997716908,null,7316.4653695500092,5914.0863304312907,1402.3790391187185,null,6461.304253262053,5808.7269310844322,652.57732217762077,null,840.02775141289521,null,{"$f":"IF(B15<71,IF(B15-35<30,VLOOKUP(B15,Lookups!A:G,6),VLOOKUP(B15,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B15<55,B15-35<20),VLOOKUP(B15-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B15,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B15<55,VLOOKUP(B15,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,8)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,2))^(B15-$B$2),\"\")","v":1.3899154185864273E-3},{"$f":"IF(B15<70,VLOOKUP(B15,Lookups!A:I,9)*(1-VLOOKUP(B15,Lookups!$U$3:$W$103,3))^(B15-$B$2),\"\")","v":7.6039203906432787E-4},1.0751537288253776E-3,3.1575153728825377E-2,1.5188107728113673,1.5718318636383219,58,{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,8)*(1-VLOOKUP(BD15,Lookups!U:W,2))^(BD15-$B$2),\"\")","v":2.919191919191919E-3},{"$f":"IF(BD15>=$B$3,VLOOKUP(BD15,Lookups!A:I,9)*(1-VLOOKUP(BD15,Lookups!U:W,3))^(BD15-$B$2),\"\")","v":1.603030303030303E-3},2.2611111111111109E-3,0.99404486266318282,0.90089778276868515,0.98332900000000001,null,58,2980.3750000000009,{"$f":"IF(BE15<>\"\",BE15*BA15*BB15*AZ15,\"\")","v":2624.5283142387002},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$13*BA15/$BA$13*BB15,\"\")","v":2722.4984554532107},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$14*BA15/$BA$14*BB15,\"\")","v":2824.4872030949905},{"$f":"IF(BE15<>\"\",BE15*AZ15/$AZ$15*BA15/$BA$15*BB15,\"\")","v":2930.6891683750009},null,null,null,null,null,null,null,0,0,0,0]
[2011,48,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":12096.921472000002},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":10764.563040000001},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B16>=$B$2,Sens,0)","v":1.038},0.63309346223324947,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B16>=$B$2,Sens,0)","v":1.038},0.64793159025434122,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B16>=$B$2,Sens,0)","v":1.038},0.64603889816985927,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B16>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B16=$B$2,1,IF(B16<$B$2,Q17/P16,Q15*P15))","v":0.62829729964057335},{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B16>=$B$2,Sens,0)","v":1.038},0.60098002574315712,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B16>=$B$2,Sens,0)","v":1.038},0.57394632216301511,null,7658.4818970722181,6138.8216109876794,1519.6602860845387,null,6763.3458898427216,6029.4585544656402,733.8873353770814,null,930.33057305394573,null,{"$f":"IF(B16<71,IF(B16-35<30,VLOOKUP(B16,Lookups!A:G,6),VLOOKUP(B16,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B16<55,B16-35<20),VLOOKUP(B16-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B16,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B16<55,VLOOKUP(B16,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,8)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,2))^(B16-$B$2),\"\")","v":1.4854721036142438E-3},{"$f":"IF(B16<70,VLOOKUP(B16,Lookups!A:I,9)*(1-VLOOKUP(B16,Lookups!$U$3:$W$103,3))^(B16-$B$2),\"\")","v":8.2203569042111539E-4},1.1537538970176795E-3,3.1653753897017682E-2,1.4708540891748523,1.5180914271183328,59,{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,8)*(1-VLOOKUP(BD16,Lookups!U:W,2))^(BD16-$B$2),\"\")","v":3.1020000000000002E-3},{"$f":"IF(BD16>=$B$3,VLOOKUP(BD16,Lookups!A:I,9)*(1-VLOOKUP(BD16,Lookups!U:W,3))^(BD16-$B$2),\"\")","v":1.7200000000000002E-3},2.4109999999999999E-3,0.99179721677927213,0.87009637122724071,0.98326199999999997,null,59,3447.843249999999,2925.5465391039297,3034.753289136182,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$14*BA16/$BA$14*BB16,\"\")","v":3148.4395565207669},3266.8222732494651,{"$f":"IF(BE16<>\"\",BE16*AZ16/$AZ$16*BA16/$BA$16*BB16,\"\")","v":3390.1332496814989},null,null,null,null,null,null,0,0,0,0,0]
[2012,49,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":12205.059352},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":10860.79104},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B17>=$B$2,Sens,0)","v":1.038},0.65715101379811292,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B17>=$B$2,Sens,0)","v":1.038},0.6725529906840062,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B17>=$B$2,Sens,0)","v":1.038},0.67058837630031398,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B17>=$B$2,Sens,0)","v":1.038},0.65217259702691521,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B17>=$B$2,Sens,0)","v":1.038},0.62381726672139715,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B17>=$B$2,Sens,0)","v":1.038},0.59575628240520973,null,8020.5671266329391,6372.0968322052104,1648.4702944277287,null,7083.1102983234514,6258.5779795353355,824.53231878811584,null,1030.5168126980191,null,{"$f":"IF(B17<71,IF(B17-35<30,VLOOKUP(B17,Lookups!A:G,6),VLOOKUP(B17,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B17<55,B17-35<20),VLOOKUP(B17-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B17,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,12),\"\")","v":5.0000000000000001E-4},{"$f":"IF(B17<55,VLOOKUP(B17,Lookups!A:M,13),\"\")","v":5.0000000000000001E-4},5.0000000000000001E-4,{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,8)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,2))^(B17-$B$2),\"\")","v":1.5977760284401179E-3},{"$f":"IF(B17<70,VLOOKUP(B17,Lookups!A:I,9)*(1-VLOOKUP(B17,Lookups!$U$3:$W$103,3))^(B17-$B$2),\"\")","v":8.8237042954686081E-4},1.2400732289934893E-3,3.1740073228993491E-2,1.4242960358176895,1.466188359202562,60,{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,8)*(1-VLOOKUP(BD17,Lookups!U:W,2))^(BD17-$B$2),\"\")","v":3.2996700000000002E-3},{"$f":"IF(BD17>=$B$3,VLOOKUP(BD17,Lookups!A:I,9)*(1-VLOOKUP(BD17,Lookups!U:W,3))^(BD17-$B$2),\"\")","v":1.84239E-3},2.5710300000000002E-3,0.98940599368961724,0.84034805024844561,0.98319199999999995,null,60,4016.4907380000022,{"$f":"IF(BE17<>\"\",BE17*BA17*BB17*AZ17,\"\")","v":3283.3625450621398},3405.9260893199894,3533.5170290740339,3666.3788287050738,3804.7716506958632,{"$f":"IF(BE17<>\"\",BE17*AZ17/$AZ$17*BA17/$BA$17*BB17,\"\")","v":3948.9815616756982},null,null,null,null,null,0,0,0,0,0,0]
[2013,50,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":12320.481879999999},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":10963.497599999999},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B18>=$B$2,Sens,0)","v":1.038},0.68212275232244124,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B18>=$B$2,Sens,0)","v":1.038},0.69811000432999848,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B18>=$B$2,Sens,0)","v":1.038},0.6960707345997259,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B18>=$B$2,Sens,0)","v":1.038},0.67695515571393805,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B18>=$B$2,Sens,0)","v":1.038},0.64752232285681022,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B18>=$B$2,Sens,0)","v":1.038},0.61839502113660771,null,8404.0810099243645,6614.236511829009,1789.8444980953554,null,7421.7962249773855,6496.403942757679,925.39228221970643,null,1141.5053361886187,null,{"$f":"IF(B18<71,IF(B18-35<30,VLOOKUP(B18,Lookups!A:G,6),VLOOKUP(B18,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B18<55,B18-35<20),VLOOKUP(B18-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B18,Lookups!$O$57:$P$122,2))","v":0.03},0.03,0.03,{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B18<55,VLOOKUP(B18,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,8)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,2))^(B18-$B$2),\"\")","v":1.7175373582950305E-3},{"$f":"IF(B18<70,VLOOKUP(B18,Lookups!A:I,9)*(1-VLOOKUP(B18,Lookups!$U$3:$W$103,3))^(B18-$B$2),\"\")","v":9.4141627032104922E-4},1.3294768143080398E-3,3.2829476814308041E-2,1.3790887753410708,1.4160598408369343,61,{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,8)*(1-VLOOKUP(BD18,Lookups!U:W,2))^(BD18-$B$2),\"\")","v":3.5097381000000001E-3},{"$f":"IF(BD18>=$B$3,VLOOKUP(BD18,Lookups!A:I,9)*(1-VLOOKUP(BD18,Lookups!U:W,3))^(BD18-$B$2),\"\")","v":1.9896029999999999E-3},2.74967055E-3,0.98686220119766144,0.81161681499753291,0.98311300000000001,null,61,4660.3774208879995,3669.7128234137986,3806.698308224938,3949.3027575785427,4097.7982840872173,4252.4756633159586,{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$17*BA18/$BA$17*BB18,\"\")","v":4413.6546230936228},{"$f":"IF(BE18<>\"\",BE18*AZ18/$AZ$18*BA18/$BA$18*BB18,\"\")","v":4581.6776273814639},null,null,null,null,0,0,0,0,0,0,0]
[2014,51,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":12443.409136},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":11072.883360000002},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B19>=$B$2,Sens,0)","v":1.038},0.70804341691069406,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B19>=$B$2,Sens,0)","v":1.038},0.72463818449453843,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B19>=$B$2,Sens,0)","v":1.038},0.72252142251451557,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B19>=$B$2,Sens,0)","v":1.038},0.70267945163106771,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B19>=$B$2,Sens,0)","v":1.038},0.67212817112536904,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B19>=$B$2,Sens,0)","v":1.038},0.64189403193979888,null,8810.4739226711881,6865.5774992785118,1944.8964233926763,null,7780.6876073795756,6743.2672925824709,1037.4203147971048,null,1264.2893419459976,null,{"$f":"IF(B19<71,IF(B19-35<30,VLOOKUP(B19,Lookups!A:G,6),VLOOKUP(B19,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B19<55,B19-35<20),VLOOKUP(B19-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B19,Lookups!$O$57:$P$122,2))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B19<55,VLOOKUP(B19,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,8)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,2))^(B19-$B$2),\"\")","v":1.84449719437856E-3},{"$f":"IF(B19<70,VLOOKUP(B19,Lookups!A:I,9)*(1-VLOOKUP(B19,Lookups!$U$3:$W$103,3))^(B19-$B$2),\"\")","v":1.008946467665358E-3},1.4267218310219589E-3,2.7926721831021961E-2,1.3338140123661386,1.3676452007310549,62,{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,8)*(1-VLOOKUP(BD19,Lookups!U:W,2))^(BD19-$B$2),\"\")","v":3.7327402529999999E-3},{"$f":"IF(BD19>=$B$3,VLOOKUP(BD19,Lookups!A:I,9)*(1-VLOOKUP(BD19,Lookups!U:W,3))^(BD19-$B$2),\"\")","v":2.141449893E-3},2.937095073E-3,0.98414865526612005,0.78386789163369985,0.98302999999999996,null,62,5370.9452968819187,4073.0625516014366,4225.1045437533385,4383.3830985895675,4548.2002374795156,4719.8786960490261,{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$17*BA19/$BA$17*BB19,\"\")","v":4898.7733444225642},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$18*BA19/$BA$18*BB19,\"\")","v":5085.2642878571332},{"$f":"IF(BE19<>\"\",BE19*AZ19/$AZ$19*BA19/$BA$19*BB19,\"\")","v":5279.8003551938327},null,null,null,0,0,0,0,0,0,0,0]
[{"$f":"1+A19","v":2015},52,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":12574.066439999999},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":11189.154240000002},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B20>=$B$2,Sens,0)","v":1.038},0.73494906675330041,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B20>=$B$2,Sens,0)","v":1.038},0.75217443550533092,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B20>=$B$2,Sens,0)","v":1.038},0.74997723657006721,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B20>=$B$2,Sens,0)","v":1.038},0.72938127079304826,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B20>=$B$2,Sens,0)","v":1.038},0.69766904162813304,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B20>=$B$2,Sens,0)","v":1.038},0.66628600515351122,null,{"$f":"IF(B20<65,D20*K20,D20*M20)","v":9241.298395371994},7126.4694442510954,2114.8289511208986,null,8161.1595386706258,6999.5114497006043,1161.6480889700215,null,1399.9433045077408,null,{"$f":"IF(B20<71,IF(B20-35<30,VLOOKUP(B20,Lookups!A:G,6),VLOOKUP(B20,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B20<55,B20-35<20),VLOOKUP(B20-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B20,Lookups!$O$57:$P$122,2))","v":0.02},0.02,0.02,{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B20<55,VLOOKUP(B20,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,8)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,2))^(B20-$B$2),\"\")","v":1.9687460800045888E-3},{"$f":"IF(B20<70,VLOOKUP(B20,Lookups!A:I,9)*(1-VLOOKUP(B20,Lookups!$U$3:$W$103,3))^(B20-$B$2),\"\")","v":1.0750319194357486E-3},1.5218889997201687E-3,2.3021888999720172E-2,1.2965649594684703,1.3208858419268446,63,{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,8)*(1-VLOOKUP(BD20,Lookups!U:W,2))^(BD20-$B$2),\"\")","v":3.9759068853900004E-3},{"$f":"IF(BD20>=$B$3,VLOOKUP(BD20,Lookups!A:I,9)*(1-VLOOKUP(BD20,Lookups!U:W,3))^(BD20-$B$2),\"\")","v":2.31599698011E-3},3.1459519327500002E-3,{"$f":"IF(AY19=\"\",1,AZ19*(1-AY19))","v":0.98125811709963839},0.75706769522281225,0.98293699999999995,null,63,6385.0496392613368,4662.3829113049642,4836.4234464131432,5017.6028955243119,5206.2669786596271,5402.7851271862055,{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$17*BA20/$BA$17*BB20,\"\")","v":5607.5635564231352},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$18*BA20/$BA$18*BB20,\"\")","v":5821.0373680248267},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$19*BA20/$BA$19*BB20,\"\")","v":6043.7203306585534},{"$f":"IF(BE20<>\"\",BE20*AZ20/$AZ$20*BA20/$BA$20*BB20,\"\")","v":6276.1015372666207},null,null,0,0,0,0,0,0,0,0,0]
[2016,53,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":12779.601248000001},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":11372.04816},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B21>=$B$2,Sens,0)","v":1.038},0.76287713128992585,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B21>=$B$2,Sens,0)","v":1.038},0.78075706405453349,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B21>=$B$2,Sens,0)","v":1.038},0.77847637155972982,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B21>=$B$2,Sens,0)","v":1.038},0.75709775908318411,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B21>=$B$2,Sens,0)","v":1.038},0.72418046521000212,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B21>=$B$2,Sens,0)","v":1.038},0.69160487334934462,null,9749.2655391033968,7397.275283132637,2351.9902559707598,null,8609.7521781220476,7265.4928847892279,1344.2592933328197,null,1596.1920339923047,null,{"$f":"IF(B21<71,IF(B21-35<30,VLOOKUP(B21,Lookups!A:G,6),VLOOKUP(B21,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B21<55,B21-35<20),VLOOKUP(B21-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B21,Lookups!$O$57:$P$122,2))","v":0.02},0.02,0.02,{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B21<55,VLOOKUP(B21,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,8)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,2))^(B21-$B$2),\"\")","v":2.1094443693407206E-3},{"$f":"IF(B21<70,VLOOKUP(B21,Lookups!A:I,9)*(1-VLOOKUP(B21,Lookups!$U$3:$W$103,3))^(B21-$B$2),\"\")","v":1.1481920258093249E-3},1.6288181975750227E-3,2.3128818197575025E-2,{"$f":"IF(B21<71,IF(B21=$B$2,1, IF(B21<$B$2, AT22/(1-AS21), AT20*(1-AS20))),\"\")","v":1.2667155848906606},1.2757251708777713,64,{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,8)*(1-VLOOKUP(BD21,Lookups!U:W,2))^(BD21-$B$2),\"\")","v":4.2404646325041005E-3},{"$f":"IF(BD21>=$B$3,VLOOKUP(BD21,Lookups!A:I,9)*(1-VLOOKUP(BD21,Lookups!U:W,3))^(BD21-$B$2),\"\")","v":2.5115647217858997E-3},3.3760146771449999E-3,{"$f":"IF(AY20=\"\",1,AZ20*(1-AY20))","v":0.9781711262296221},0.73118378908905945,0.98283500000000001,null,64,7518.3609006697388,5285.0022470858748,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$13*BA21/$BA$13*BB21,\"\")","v":5482.2843315110931},5687.6586677451569,5901.5171436109804,6124.2785247145821,{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$17*BA21/$BA$17*BB21,\"\")","v":6356.4032727801523},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$18*BA21/$BA$18*BB21,\"\")","v":6598.3845933776811},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$19*BA21/$BA$19*BB21,\"\")","v":6850.8048643625871},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$20*BA21/$BA$20*BB21,\"\")","v":7114.2184926440132},{"$f":"IF(BE21<>\"\",BE21*AZ21/$AZ$21*BA21/$BA$21*BB21,\"\")","v":7389.3082358097427},null,0,0,0,0,0,0,0,0,0,0]
[2017,54,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":12989.361592000003},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":11558.70672},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B22>=$B$2,Sens,0)","v":1.038},0.79186646227894308,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B22>=$B$2,Sens,0)","v":1.038},0.81042583248860578,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B22>=$B$2,Sens,0)","v":1.038},0.80805847367899952,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B22>=$B$2,Sens,0)","v":1.038},0.78586747392834511,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B22>=$B$2,Sens,0)","v":1.038},0.75169932288798225,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B22>=$B$2,Sens,0)","v":1.038},0.71788585853661979,null,10285.839811119022,7678.3717438916774,2607.4680672273444,null,9083.6116519249881,7541.5816144112177,1542.0300375137704,null,1808.3895449421639,null,{"$f":"IF(B22<71,IF(B22-35<30,VLOOKUP(B22,Lookups!A:G,6),VLOOKUP(B22,Lookups!A:G,7)),\"\")","v":0},0,0,{"$f":"IF(OR(B22<55,B22-35<20),VLOOKUP(B22-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B22,Lookups!$O$57:$P$122,2))","v":0.02},0.02,0.02,{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,12),\"\")","v":1.5E-3},{"$f":"IF(B22<55,VLOOKUP(B22,Lookups!A:M,13),\"\")","v":1.5E-3},1.5E-3,{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,8)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,2))^(B22-$B$2),\"\")","v":2.2555441039846368E-3},{"$f":"IF(B22<70,VLOOKUP(B22,Lookups!A:I,9)*(1-VLOOKUP(B22,Lookups!$U$3:$W$103,3))^(B22-$B$2),\"\")","v":1.2302967839916202E-3},1.7429204439881286E-3,2.3242920443988131E-2,1.2374179504196896,1.2321085289528406,65,{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,8)*(1-VLOOKUP(BD22,Lookups!U:W,2))^(BD22-$B$2),\"\")","v":9.3884400498267725E-3},{"$f":"IF(BD22>=$B$3,VLOOKUP(BD22,Lookups!A:I,9)*(1-VLOOKUP(BD22,Lookups!U:W,3))^(BD22-$B$2),\"\")","v":5.6912475031290445E-3},7.5398437764779089E-3,0.97486880615071148,0.70618484555636407,0.98099199999999998,null,65,762.34991449680831,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$12*$BA22/$BA$12*$BB22,\"\")","v":514.85435331971246},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$13*$BA22/$BA$13*$BB22,\"\")","v":534.07317958498334},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$14*$BA22/$BA$14*$BB22,\"\")","v":554.08033684372595},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$15*$BA22/$BA$15*$BB22,\"\")","v":574.9140020241997},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$16*$BA22/$BA$16*$BB22,\"\")","v":596.61497043456109},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$17*$BA22/$BA$17*$BB22,\"\")","v":619.22809933544238},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$18*$BA22/$BA$18*$BB22,\"\")","v":642.8014358274728},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$19*$BA22/$BA$19*$BB22,\"\")","v":667.39171399705697},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$20*$BA22/$BA$20*$BB22,\"\")","v":693.0529430569336},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$21*$BA22/$BA$21*$BB22,\"\")","v":719.85163588635919},{"$f":"IF(BE22<>\"\",$BE22*$AZ22/$AZ$22*$BA22/$BA$22*$BB22,\"\")","v":747.85916732205294}]
[2018,55,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":13203.445984000002},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":11749.209120000001},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B23>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,K24/J23,K22*J22))","v":0.82195738784554295},{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B23>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B23=$B$2,1,IF(B23<$B$2,M24/L23,M22*L22))","v":0.84122201412317288},{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B23>=$B$2,Sens,0)","v":1.038},0.83876469567880152,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B23>=$B$2,Sens,0)","v":1.038},0.81573043793762223,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B23>=$B$2,Sens,0)","v":1.038},0.78026389715772559,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B23>=$B$2,Sens,0)","v":1.038},0.74516552116101131,null,10852.669971568366,7970.1498701595619,2882.5201014088043,null,9584.1875008783063,7828.1617157588444,1756.0257851194619,null,2037.6493641917975,null,{"$f":"IF(B23<71,IF(B23-35<30,VLOOKUP(B23,Lookups!A:G,6),VLOOKUP(B23,Lookups!A:G,7)),\"\")","v":0.01},0.01,0.01,{"$f":"IF(OR(B23<55,B23-35<20),VLOOKUP(B23-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B23,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B23<55,VLOOKUP(B23,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,8)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,2))^(B23-$B$2),\"\")","v":2.4078800826999062E-3},{"$f":"IF(B23<70,VLOOKUP(B23,Lookups!A:I,9)*(1-VLOOKUP(B23,Lookups!$U$3:$W$103,3))^(B23-$B$2),\"\")","v":1.3106446278076877E-3},1.8592623552537968E-3,2.6859262355253797E-2,1.2086567434421218,1.1899831262824421,66,{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,8)*(1-VLOOKUP(BD23,Lookups!U:W,2))^(BD23-$B$2),\"\")","v":1.012875413570526E-2},{"$f":"IF(BD23>=$B$3,VLOOKUP(BD23,Lookups!A:I,9)*(1-VLOOKUP(BD23,Lookups!U:W,3))^(BD23-$B$2),\"\")","v":6.2206041319312509E-3},8.1746791338182558E-3,0.96751844764977357,0.68204060803203015,0.980711,null,66,1010.6891462858505,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$12*$BA23/$BA$12*$BB23,\"\")","v":654.07588234786488},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$13*$BA23/$BA$13*$BB23,\"\")","v":678.49166258958576},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$14*$BA23/$BA$14*$BB23,\"\")","v":703.90894604636605},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$15*$BA23/$BA$15*$BB23,\"\")","v":730.37623305208808},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$16*$BA23/$BA$16*$BB23,\"\")","v":757.94535035543606},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$17*$BA23/$BA$17*$BB23,\"\")","v":786.6732850482698},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$18*$BA23/$BA$18*$BB23,\"\")","v":816.6210766256155},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$19*$BA23/$BA$19*$BB23,\"\")","v":847.86080061210487},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$20*$BA23/$BA$20*$BB23,\"\")","v":880.46107082686729},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$21*$BA23/$BA$21*$BB23,\"\")","v":914.5063858662669},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$22*$BA23/$BA$22*$BB23,\"\")","v":950.08742100381232},{"$f":"IF(BE23<>\"\",$BE23*$AZ23/$AZ$23*$BA23/$BA$23*$BB23,\"\")","v":991.19396334314274}]
[2019,56,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":13421.951888000001},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":11943.6504},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B24>=$B$2,Sens,0)","v":1.038},{"$f":"IF(B24=$B$2,1,IF(B24<$B$2,K25/J24,K23*J23))","v":0.85319176858367363},{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B24>=$B$2,Sens,0)","v":1.038},0.87318845065985351,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B24>=$B$2,Sens,0)","v":1.038},0.87063775411459599,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B24>=$B$2,Sens,0)","v":1.038},0.84672819457925186,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B24>=$B$2,Sens,0)","v":1.038},0.80991392524971917,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B24>=$B$2,Sens,0)","v":1.038},0.7734818109651298,null,{"$f":"IF(B24<65,D24*K24,D24*M24)","v":11451.498869167699},8273.0155652256253,3178.4833039420737,null,10113.025539877759,8125.6318609576801,1987.3936789200789,null,2285.1660851755778,null,{"$f":"IF(B24<71,IF(B24-35<30,VLOOKUP(B24,Lookups!A:G,6),VLOOKUP(B24,Lookups!A:G,7)),\"\")","v":0.01},0.01,0.01,{"$f":"IF(OR(B24<55,B24-35<20),VLOOKUP(B24-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B24,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B24<55,VLOOKUP(B24,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,8)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,2))^(B24-$B$2),\"\")","v":2.5672498889517566E-3},{"$f":"IF(B24<70,VLOOKUP(B24,Lookups!A:I,9)*(1-VLOOKUP(B24,Lookups!$U$3:$W$103,3))^(B24-$B$2),\"\")","v":1.4067828576552178E-3},1.9870163733034874E-3,2.6987016373303488E-2,1.1761931148725631,1.149297977865986,67,{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,8)*(1-VLOOKUP(BD24,Lookups!U:W,2))^(BD24-$B$2),\"\")","v":1.1000962246969663E-2},{"$f":"IF(BD24>=$B$3,VLOOKUP(BD24,Lookups!A:I,9)*(1-VLOOKUP(BD24,Lookups!U:W,3))^(BD24-$B$2),\"\")","v":6.8375381857108874E-3},8.9192502163402756E-3,0.95960929478418666,0.65872185438673947,0.98038199999999998,null,67,1286.4431217952738,null,null,null,null,null,null,null,null,null,null,null,797.22780337830318,826.98725388732271,857.96739794240614,890.22735072527428,923.83028185603462,958.84565069757025,995.34785593029687,1033.4247476244136,1073.1599565111276,1114.6564746624383,{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$22*$BA24/$BA$22*$BB24,\"\")","v":1158.0248226632982},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$23*$BA24/$BA$23*$BB24,\"\")","v":1208.1279977506078},{"$f":"IF(BE24<>\"\",$BE24*$AZ24/$AZ$24*$BA24/$BA$24*$BB24,\"\")","v":1261.205680631894}]
[2020,57,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":13644.989344000001},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":12142.12032},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B25>=$B$2,Sens,0)","v":1.038},0.88561305578985328,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B25>=$B$2,Sens,0)","v":1.038},0.90636961178492792,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B25>=$B$2,Sens,0)","v":1.038},0.90372198877095067,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B25>=$B$2,Sens,0)","v":1.038},0.87890386597326342,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B25>=$B$2,Sens,0)","v":1.038},0.84069065440920854,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B25>=$B$2,Sens,0)","v":1.038},0.80287411978180478,null,12084.180709159828,8587.3901567041994,3496.7905524556281,null,10671.756490360518,8434.4058716740728,2237.3506186864452,null,2552.2106021287409,null,{"$f":"IF(B25<71,IF(B25-35<30,VLOOKUP(B25,Lookups!A:G,6),VLOOKUP(B25,Lookups!A:G,7)),\"\")","v":0.02},0.02,0.02,{"$f":"IF(OR(B25<55,B25-35<20),VLOOKUP(B25-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B25,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B25<55,VLOOKUP(B25,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,8)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,2))^(B25-$B$2),\"\")","v":2.7405366799306192E-3},{"$f":"IF(B25<70,VLOOKUP(B25,Lookups!A:I,9)*(1-VLOOKUP(B25,Lookups!$U$3:$W$103,3))^(B25-$B$2),\"\")","v":1.500867258443016E-3},2.1207019691868176E-3,3.712070196918682E-2,{"$f":"IF(B25<71,IF(B25=$B$2,1, IF(B25<$B$2, AT26/(1-AS25), AT24*(1-AS24))),\"\")","v":1.1444511720233304},1.1100038418640004,68,{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,8)*(1-VLOOKUP(BD25,Lookups!U:W,2))^(BD25-$B$2),\"\")","v":1.2016405873399812E-2},{"$f":"IF(BD25>=$B$3,VLOOKUP(BD25,Lookups!A:I,9)*(1-VLOOKUP(BD25,Lookups!U:W,3))^(BD25-$B$2),\"\")","v":7.5383443262350032E-3},9.7773750998174074E-3,0.95105029937408059,0.63620036158657467,0.98000200000000004,null,68,1592.9599025607522,null,null,null,null,null,null,null,null,null,null,null,944.55924752044223,979.81838431961705,1016.5238045680609,1054.7455482108523,1094.5584589107202,1136.0448324471902,1179.2928167264088,1224.4064969243452,1271.4849591243049,1320.6502288171394,1372.0332513112239,{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$23*$BA25/$BA$23*$BB25,\"\")","v":1431.3957285834786},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$24*$BA25/$BA$24*$BB25,\"\")","v":1494.2824166668925},{"$f":"IF(BE25<>\"\",$BE25*$AZ25/$AZ$25*$BA25/$BA$25*$BB25,\"\")","v":1561.1038904293423},null,null,null,null,null,null,null,null,null,"Age","Service","Salary"]
[2021,58,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":14039.871552000001},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":12493.509600000001},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B26>=$B$2,Sens,0)","v":1.038},0.91926635190986772,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B26>=$B$2,Sens,0)","v":1.038},0.94081165703275527,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B26>=$B$2,Sens,0)","v":1.038},0.93806342434424683,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B26>=$B$2,Sens,0)","v":1.038},0.91230221288024749,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B26>=$B$2,Sens,0)","v":1.038},0.87263689927675847,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B26>=$B$2,Sens,0)","v":1.038},0.83338333633351336,null,12906.381502890174,8913.7109826589603,3992.6705202312132,null,11397.856454720617,8754.9132947976868,2642.9431599229301,null,2980.3750000000009,null,{"$f":"IF(B26<71,IF(B26-35<30,VLOOKUP(B26,Lookups!A:G,6),VLOOKUP(B26,Lookups!A:G,7)),\"\")","v":0.02},0.02,0.02,{"$f":"IF(OR(B26<55,B26-35<20),VLOOKUP(B26-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B26,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B26<55,VLOOKUP(B26,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,8)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,2))^(B26-$B$2),\"\")","v":2.919191919191919E-3},{"$f":"IF(B26<70,VLOOKUP(B26,Lookups!A:I,9)*(1-VLOOKUP(B26,Lookups!$U$3:$W$103,3))^(B26-$B$2),\"\")","v":1.603030303030303E-3},2.2611111111111109E-3,3.7261111111111113E-2,1.1019683411483658,1.0720531600000003,69,{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,8)*(1-VLOOKUP(BD26,Lookups!U:W,2))^(BD26-$B$2),\"\")","v":1.3162376719678138E-2},{"$f":"IF(BD26>=$B$3,VLOOKUP(BD26,Lookups!A:I,9)*(1-VLOOKUP(BD26,Lookups!U:W,3))^(BD26-$B$2),\"\")","v":8.3293589108310879E-3},1.0745867815254613E-2,0.94175152385830663,0.61444887153426175,0.97957300000000003,null,69,1948.184080769297,null,null,null,null,null,null,null,null,null,null,null,1104.3045942820468,1145.5268117977407,1188.4399104962242,1233.125775588336,1279.6719084148567,1328.174522747086,1378.7366742038112,1431.4800510098005,1486.5204968427377,1544.0006743365673,1604.073674476336,1673.4756273467362,{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$24*$BA26/$BA$24*$BB26,\"\")","v":1746.9978111081027},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$25*$BA26/$BA$25*$BB26,\"\")","v":1825.1202376962488},{"$f":"IF(BE26<>\"\",$BE26*$AZ26/$AZ$26*$BA26/$BA$26*$BB26,\"\")","v":1908.3885245514225},null,null,null,null,null,null,null,null,{"$f":"IF(OR(CN27<=($CN$76-MS), CN27 = 20), CN27, CN27-1)","v":35},{"$f":"IF(CO27=0,0,CO27-1)","v":0},{"$f":"IF(CN26<CN27,CP27*1/(1-VLOOKUP(CN26,$B$3:$AU$93,44,FALSE)) * (1+IntRt) * 1/(1+GSG) * 1/VLOOKUP(MIN(CO26,30),$CR$63:$CT$93,3,FALSE), \"\")","v":""}]
[2022,59,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":14446.753360000001},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":12855.580320000001},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B27>=$B$2,Sens,0)","v":1.048},0.95419847328244267,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B27>=$B$2,Sens,0)","v":1.024},0.9765625,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B27>=$B$2,Sens,0)","v":1.0269999999999999},0.97370983446932824,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B27>=$B$2,Sens,0)","v":1.056},0.94696969696969691,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B27>=$B$2,Sens,0)","v":1.1040000000000001},0.90579710144927528,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B27>=$B$2,Sens,0)","v":1.1559999999999999},0.86505190311418689,null,13785.07,9252.4320000000007,4532.637999999999,null,12173.844999999999,9087.6,3086.244999999999,null,3447.843249999999,null,{"$f":"IF(B27<71,IF(B27-35<30,VLOOKUP(B27,Lookups!A:G,6),VLOOKUP(B27,Lookups!A:G,7)),\"\")","v":0.04},0.04,0.04,{"$f":"IF(OR(B27<55,B27-35<20),VLOOKUP(B27-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B27,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B27<55,VLOOKUP(B27,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,8)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,2))^(B27-$B$2),\"\")","v":3.1020000000000002E-3},{"$f":"IF(B27<70,VLOOKUP(B27,Lookups!A:I,9)*(1-VLOOKUP(B27,Lookups!$U$3:$W$103,3))^(B27-$B$2),\"\")","v":1.7200000000000002E-3},2.4109999999999999E-3,5.7411000000000004E-2,{"$f":"IF(B27<71,IF(B27=$B$2,1, IF(B27<$B$2, AT28/(1-AS27), AT26*(1-AS26))),\"\")","v":1.0609077763479098},1.0354000000000001,70,{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,8)*(1-VLOOKUP(BD27,Lookups!U:W,2))^(BD27-$B$2),\"\")","v":1.4459712806278269E-2},{"$f":"IF(BD27>=$B$3,VLOOKUP(BD27,Lookups!A:I,9)*(1-VLOOKUP(BD27,Lookups!U:W,3))^(BD27-$B$2),\"\")","v":9.2139259745764486E-3},1.1836819390427359E-2,0.93163158646811062,0.59344105807829017,0.97909000000000002,null,70,2341.4977030252994,null,null,null,null,null,null,null,null,null,null,null,1267.4713343136702,1314.78434859299,1364.0380805330105,1415.3265143098185,1468.750080041814,1524.4192075847814,1582.4521795604983,1642.9886642610422,1706.1616218692172,1772.1347941641823,1841.0838921192437,1920.7403440294256,2005.1258123469406,{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$25*$BA27/$BA$25*$BB27,\"\")","v":2094.7912332645051},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$26*$BA27/$BA$26*$BB27,\"\")","v":2190.3628420333303},{"$f":"IF(BE27<>\"\",$BE27*$AZ27/$AZ$27*$BA27/$BA$27*$BB27,\"\")","v":2292.5369860550404},null,null,null,null,null,null,null,35,0,""]
[2023,60,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":14866.017288000003},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":13228.670400000003},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B28>=$B$2,Sens,0)","v":1.052},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B28>=$B$2,Sens,0)","v":1.0509999999999999},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B28>=$B$2,Sens,0)","v":1.0609999999999999},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B28>=$B$2,Sens,0)","v":1.0580000000000001},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B28>=$B$2,Sens,0)","v":1.0760000000000001},1,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B28>=$B$2,Sens,0)","v":1.111},1,null,{"$f":"IF(B28<65,D28*K28,D28*M28)","v":14866.017288000003},9696.5487360000006,5169.4685520000021,null,13228.670400000003,9596.5056000000004,3632.1648000000023,null,4016.4907380000022,null,{"$f":"IF(B28<71,IF(B28-35<30,VLOOKUP(B28,Lookups!A:G,6),VLOOKUP(B28,Lookups!A:G,7)),\"\")","v":0.05},0.05,0.05,{"$f":"IF(OR(B28<55,B28-35<20),VLOOKUP(B28-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B28,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B28<55,VLOOKUP(B28,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,8)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,2))^(B28-$B$2),\"\")","v":3.2996700000000002E-3},{"$f":"IF(B28<70,VLOOKUP(B28,Lookups!A:I,9)*(1-VLOOKUP(B28,Lookups!$U$3:$W$103,3))^(B28-$B$2),\"\")","v":1.84239E-3},2.5710300000000002E-3,6.7571030000000004E-2,1,{"$f":"IF(B28<71,IF(B28=$B$2,1,IF(B28<$B$2,AU29*(1+IntRt),AU27/(1+IntRt))),\"\")","v":1},71,{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,8)*(1-VLOOKUP(BD28,Lookups!U:W,2))^(BD28-$B$2),\"\")","v":1.5894653519613628E-2},{"$f":"IF(BD28>=$B$3,VLOOKUP(BD28,Lookups!A:I,9)*(1-VLOOKUP(BD28,Lookups!U:W,3))^(BD28-$B$2),\"\")","v":1.0174811942429446E-2},1.3034732731021537E-2,0.92060403164067028,0.57315149514998076,0.97855999999999999,null,71,2776.3399524435813,null,null,null,null,null,null,null,null,null,null,null,1433.5155368757021,1487.0267597567729,1542.7329426688805,1600.740382119877,1661.1626650061294,1724.1246879700425,1789.7602291661751,1858.2272540342835,1929.6761411136476,2004.292083061574,2082.2738097454894,2172.3655998588101,2267.8059278921019,2369.217905051672,{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$26*$BA28/$BA$26*$BB28,\"\")","v":2477.3098061032283},{"$f":"IF(BE28<>\"\",$BE28*$AZ28/$AZ$27*$BA28/$BA$27*$BB28,\"\")","v":2592.8692029564982},null,null,null,null,null,null,null,35,0,""]
[2024,61,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":15298.053192000001},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":13613.117759999999},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B29>=$B$2,Sens,0)","v":1.05},{"$f":"IF(B29=$B$2,1,IF(B29<$B$2,K30/J29,K28*J28))","v":1.052},{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B29>=$B$2,Sens,0)","v":1.0489999999999999},1.0509999999999999,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B29>=$B$2,Sens,0)","v":1.0780000000000001},1.0609999999999999,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B29>=$B$2,Sens,0)","v":1.0569999999999999},1.0580000000000001,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B29>=$B$2,Sens,0)","v":1.0780000000000001},1.0760000000000001,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B29>=$B$2,Sens,0)","v":1.101},1.111,null,16093.551957984002,10200.769270272001,5892.7826877120006,null,14402.678590080001,10153.102924800001,4249.5756652799992,null,4660.3774208879995,null,{"$f":"IF(B29<71,IF(B29-35<30,VLOOKUP(B29,Lookups!A:G,6),VLOOKUP(B29,Lookups!A:G,7)),\"\")","v":0.08},0.08,0.08,{"$f":"IF(OR(B29<55,B29-35<20),VLOOKUP(B29-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B29,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B29<55,VLOOKUP(B29,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,8)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,2))^(B29-$B$2),\"\")","v":3.5097381000000001E-3},{"$f":"IF(B29<70,VLOOKUP(B29,Lookups!A:I,9)*(1-VLOOKUP(B29,Lookups!$U$3:$W$103,3))^(B29-$B$2),\"\")","v":1.9896029999999999E-3},2.74967055E-3,9.7749670550000001E-2,{"$f":"IF(B29<71,IF(B29=$B$2,1, IF(B29<$B$2, AT30/(1-AS29), AT28*(1-AS28))),\"\")","v":0.93242897000000002},0.96581031485416258,72,{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,8)*(1-VLOOKUP(BD29,Lookups!U:W,2))^(BD29-$B$2),\"\")","v":1.7485483904277434E-2},{"$f":"IF(BD29>=$B$3,VLOOKUP(BD29,Lookups!A:I,9)*(1-VLOOKUP(BD29,Lookups!U:W,3))^(BD29-$B$2),\"\")","v":1.1239289262570779E-2},1.4362386583424105E-2,0.90860420413713328,0.55355562598993691,0.97797199999999995,null,72,3256.4356480126921,null,null,null,null,null,null,null,null,null,null,null,1601.7876176916568,1661.5802128980174,1723.8254217723859,1788.6420183536213,1856.1569228455514,1926.5096927835857,1999.8498097645233,2076.3537818755922,2156.1896397212672,2239.5643146515968,2326.6998642813887,2427.3670075016894,2534.0105225104921,2647.3266639273211,2768.1068467877649,{"$f":"IF(BE29<>\"\",$BE29*$AZ29/$AZ$27*$BA29/$BA$27*$BB29,\"\")","v":2897.231091503596},null,null,null,null,null,null,null,35,0,""]
[2025,62,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":15743.270840000001},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":14009.302559999998},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B30>=$B$2,Sens,0)","v":1.0489999999999999},{"$f":"IF(B30=$B$2,1,IF(B30<$B$2,K31/J30,K29*J29))","v":1.1046},{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B30>=$B$2,Sens,0)","v":1.048},1.1024989999999999,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B30>=$B$2,Sens,0)","v":1.0509999999999999},1.1437580000000001,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B30>=$B$2,Sens,0)","v":1.05},1.118306,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B30>=$B$2,Sens,0)","v":1.0489999999999999},1.1599280000000001,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B30>=$B$2,Sens,0)","v":1.052},1.223211,null,{"$f":"IF(B30<65,D30*K30,D30*M30)","v":17390.016969864002},10710.807733785601,6679.2092360784009,null,15666.687108663358,10731.829791513601,4934.8573171497574,null,5370.9452968819187,null,{"$f":"IF(B30<71,IF(B30-35<30,VLOOKUP(B30,Lookups!A:G,6),VLOOKUP(B30,Lookups!A:G,7)),\"\")","v":0.15},0.15,0.15,{"$f":"IF(OR(B30<55,B30-35<20),VLOOKUP(B30-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B30,Lookups!$O$57:$P$122,2))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B30<55,VLOOKUP(B30,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,8)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,2))^(B30-$B$2),\"\")","v":3.7327402529999999E-3},{"$f":"IF(B30<70,VLOOKUP(B30,Lookups!A:I,9)*(1-VLOOKUP(B30,Lookups!$U$3:$W$103,3))^(B30-$B$2),\"\")","v":2.141449893E-3},2.937095073E-3,0.16793709507299998,0.8412843453712241,0.93278956427869664,73,{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,8)*(1-VLOOKUP(BD30,Lookups!U:W,2))^(BD30-$B$2),\"\")","v":1.9258357177462705E-2},{"$f":"IF(BD30>=$B$3,VLOOKUP(BD30,Lookups!A:I,9)*(1-VLOOKUP(BD30,Lookups!U:W,3))^(BD30-$B$2),\"\")","v":1.2413508918655928E-2},1.5835933048059317E-2,0.8955544793059913,0.534629733426634,0.97731999999999997,null,73,3590.5943196724675,null,null,null,null,null,null,null,null,null,null,null,1680.1507286487106,1742.8685142615989,1808.1589010082973,1876.1464736250909,1946.9643615422399,2020.7589497687279,2097.687032882694,2177.9337541503796,2261.6753646174461,2349.1289191885039,2440.5273390443649,2546.1193489740676,2657.9801084584697,2776.8399344842915,2903.5289599193488,3038.9702577851449,null,null,null,null,null,null,null,35,0,""]
[2026,63,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":16439.436280000002},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":14628.789120000001},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B31>=$B$2,Sens,0)","v":1.048},1.1587254,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B31>=$B$2,Sens,0)","v":1.0469999999999999},1.155418952,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B31>=$B$2,Sens,0)","v":1.05},1.202089658,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B31>=$B$2,Sens,0)","v":1.0489999999999999},1.1742213000000001,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B31>=$B$2,Sens,0)","v":1.048},1.2167644719999999,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B31>=$B$2,Sens,0)","v":1.0509999999999999},1.2868179720000001,null,19048.792379317514,11235.637312741095,7813.1550665764189,null,17177.435777912258,11268.421281089282,5909.0144968229761,null,6385.0496392613368,null,{"$f":"IF(B31<71,IF(B31-35<30,VLOOKUP(B31,Lookups!A:G,6),VLOOKUP(B31,Lookups!A:G,7)),\"\")","v":0.2},0.2,0.2,{"$f":"IF(OR(B31<55,B31-35<20),VLOOKUP(B31-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B31,Lookups!$O$57:$P$122,2))","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B31<55,VLOOKUP(B31,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,8)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,2))^(B31-$B$2),\"\")","v":3.9759068853900004E-3},{"$f":"IF(B31<70,VLOOKUP(B31,Lookups!A:I,9)*(1-VLOOKUP(B31,Lookups!$U$3:$W$103,3))^(B31-$B$2),\"\")","v":2.31599698011E-3},3.1459519327500002E-3,0.20814595193275001,0.70000149627919028,0.90089778276868515,74,{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,8)*(1-VLOOKUP(BD31,Lookups!U:W,2))^(BD31-$B$2),\"\")","v":2.1223660017483072E-2},{"$f":"IF(BD31>=$B$3,VLOOKUP(BD31,Lookups!A:I,9)*(1-VLOOKUP(BD31,Lookups!U:W,3))^(BD31-$B$2),\"\")","v":1.3714490523109982E-2},1.7469075270296529E-2,0.88137253853081199,0.51635091117117438,0.97659700000000005,null,74,3950.7177594591767,null,null,null,null,null,null,null,null,null,null,null,1755.8841276166863,1821.4289399952202,1889.6623144298378,1960.7144513586634,2034.7244810689551,2111.8453869266768,2192.2410310820237,2276.1049022006196,2363.6211959074603,2455.0167509351222,2550.534987470498,2660.886595262155,2777.7895187515123,2902.0069942263917,3034.4065730924826,3175.9529362200478,null,null,null,null,null,null,null,35,0,""]
[2027,64,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":17170.030616000004},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":9696.5487360000006},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":15278.91552},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":9596.5056000000004},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B32>=$B$2,Sens,0)","v":1.0469999999999999},1.2143442192,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B32>=$B$2,Sens,0)","v":1.046},1.2097236427439999,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B32>=$B$2,Sens,0)","v":1.0489999999999999},1.2621941409000001,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B32>=$B$2,Sens,0)","v":1.048},1.2317581437,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B32>=$B$2,Sens,0)","v":1.0469999999999999},1.2751691666559999,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B32>=$B$2,Sens,0)","v":1.05},1.352445688572,null,20850.327422026621,11774.947903752667,9075.3795182739541,null,18819.928618664322,11820.573923862656,6999.3546948016665,null,7518.3609006697388,null,{"$f":"IF(B32<71,IF(B32-35<30,VLOOKUP(B32,Lookups!A:G,6),VLOOKUP(B32,Lookups!A:G,7)),\"\")","v":0.4},0.4,0.4,{"$f":"IF(OR(B32<55,B32-35<20),VLOOKUP(B32-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B32,Lookups!$O$57:$P$122,2))","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B32<55,VLOOKUP(B32,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,8)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,2))^(B32-$B$2),\"\")","v":4.2404646325041005E-3},{"$f":"IF(B32<70,VLOOKUP(B32,Lookups!A:I,9)*(1-VLOOKUP(B32,Lookups!$U$3:$W$103,3))^(B32-$B$2),\"\")","v":2.5115647217858997E-3},3.3760146771449999E-3,0.40837601467714502,0.55429901848180885,0.87009637122724071,75,{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,8)*(1-VLOOKUP(BD32,Lookups!U:W,2))^(BD32-$B$2),\"\")","v":2.3411682874024693E-2},{"$f":"IF(BD32>=$B$3,VLOOKUP(BD32,Lookups!A:I,9)*(1-VLOOKUP(BD32,Lookups!U:W,3))^(BD32-$B$2),\"\")","v":1.5161908529886447E-2},1.9286795701955569E-2,0.8659757753140449,0.49869703609346566,0.97579199999999999,null,75,4336.3947570433611,null,null,null,null,null,null,null,null,null,null,null,1827.3788507567838,1895.5924657861131,1966.6041136485674,2040.5492961823632,2117.5728086734975,2197.8338635455484,2281.5029949601931,2368.781569903932,2459.8612839358425,2554.9782120314462,2654.3856857713272,2769.2305044321079,2890.8933901636688,3020.1686561149008,3157.9591779743341,3305.2689157370055,null,null,null,null,null,null,null,35,0,""]
[2028,65,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":3418.69056},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":6226.9519200000004},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B33>=$B$2,Sens,0)","v":1.046},1.2714183975024,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B33>=$B$2,Sens,0)","v":1.0449999999999999},1.2653709303102239,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B33>=$B$2,Sens,0)","v":1.048},{"$f":"IF(B33=$B$2,1,IF(B33<$B$2,O34/N33,O32*N32))","v":1.3240416538041},{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B33>=$B$2,Sens,0)","v":1.0469999999999999},1.2908825345976001,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B33>=$B$2,Sens,0)","v":1.046},1.3351021174888318,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B33>=$B$2,Sens,0)","v":1.0489999999999999},1.4200679730006001,null,4325.9116543499804,2776.9103361333605,1549.0013182166199,null,{"$f":"IF(B33<65,G33*Q33,G33*S33)","v":8313.6166938931474},7813.4839139696096,500.13277992353778,null,762.34991449680831,null,{"$f":"IF(B33<71,IF(B33-35<30,VLOOKUP(B33,Lookups!A:G,6),VLOOKUP(B33,Lookups!A:G,7)),\"\")","v":0.45},0.45,0.45,{"$f":"IF(OR(B33<55,B33-35<20),VLOOKUP(B33-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B33,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B33<55,VLOOKUP(B33,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,8)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,2))^(B33-$B$2),\"\")","v":9.3884400498267725E-3},{"$f":"IF(B33<70,VLOOKUP(B33,Lookups!A:I,9)*(1-VLOOKUP(B33,Lookups!$U$3:$W$103,3))^(B33-$B$2),\"\")","v":5.6912475031290445E-3},7.5398437764779089E-3,0.45753984377647794,0.32793659437475459,0.84034805024844561,76,{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,8)*(1-VLOOKUP(BD33,Lookups!U:W,2))^(BD33-$B$2),\"\")","v":2.5852224797891645E-2},{"$f":"IF(BD33>=$B$3,VLOOKUP(BD33,Lookups!A:I,9)*(1-VLOOKUP(BD33,Lookups!U:W,3))^(BD33-$B$2),\"\")","v":1.678131309388721E-2},2.1316768945889429E-2,0.84927387745272032,0.48164674144626773,0.97489400000000004,null,76,4751.1216410407578,null,null,null,null,null,null,null,null,null,null,null,1894.6541242240912,1965.3790354760897,2039.0049896315891,2115.6724770527871,2195.5316236895769,2278.7475033988826,2365.49692858751,2455.9886796029455,2550.4215093099574,2649.0401838257699,2752.1073611776164,2871.1802120160196,2997.3221382623719,3131.3566958437032,3274.2199999756567,3426.9529716168854,null,null,null,null,null,null,null,35,0,""]
[2029,66,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":3518.2745600000003},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":6418.2861600000006},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B34>=$B$2,Sens,0)","v":1.0449999999999999},1.3299036437875105,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B34>=$B$2,Sens,0)","v":1.044},1.3223126221741839,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B34>=$B$2,Sens,0)","v":1.0469999999999999},1.3875956531866969,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B34>=$B$2,Sens,0)","v":1.046},1.3515540137236872,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B34>=$B$2,Sens,0)","v":1.0449999999999999},1.396516814893318,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B34>=$B$2,Sens,0)","v":1.048},1.4896513036776293,null,4652.2588589623238,2910.2020322677618,1742.056826694562,null,{"$f":"IF(B34<65,G34*Q34,G34*S34)","v":8963.2445452370666},8196.34462575412,766.89991948294664,null,1010.6891462858505,null,{"$f":"IF(B34<71,IF(B34-35<30,VLOOKUP(B34,Lookups!A:G,6),VLOOKUP(B34,Lookups!A:G,7)),\"\")","v":0.4},0.4,0.4,{"$f":"IF(OR(B34<55,B34-35<20),VLOOKUP(B34-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B34,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B34<55,VLOOKUP(B34,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,8)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,2))^(B34-$B$2),\"\")","v":1.012875413570526E-2},{"$f":"IF(B34<70,VLOOKUP(B34,Lookups!A:I,9)*(1-VLOOKUP(B34,Lookups!$U$3:$W$103,3))^(B34-$B$2),\"\")","v":6.2206041319312509E-3},8.1746791338182558E-3,0.40817467913381827,0.17789253621593915,0.81161681499753291,77,{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,8)*(1-VLOOKUP(BD34,Lookups!U:W,2))^(BD34-$B$2),\"\")","v":2.8567075081959391E-2},{"$f":"IF(BD34>=$B$3,VLOOKUP(BD34,Lookups!A:I,9)*(1-VLOOKUP(BD34,Lookups!U:W,3))^(BD34-$B$2),\"\")","v":1.86038152840068E-2},2.3585445182983097E-2,0.83117010243528111,0.46517939100470124,0.973889,null,77,5197.9861259420577,null,null,null,null,null,null,null,null,null,null,null,1957.2890000333048,2030.3519876530418,2106.4119229958746,2185.6139408581885,2268.1131301644405,2354.0800219050752,2443.6972736820699,2537.1805678578867,2634.7352278163344,2736.6141113337744,2843.0885595805576,2966.0978086930086,3096.4098279308778,3234.8753989414749,3382.4615837288416,3540.2437147857167,null,null,null,null,null,null,null,35,0,""]
[2030,67,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":3620.8486399999997},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":6615.57096},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B35>=$B$2,Sens,0)","v":1.0449999999999999},1.3897493077579484,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B35>=$B$2,Sens,0)","v":1.044},1.3804943775498479,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B35>=$B$2,Sens,0)","v":1.0469999999999999},1.4528126488864714,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B35>=$B$2,Sens,0)","v":1.0449999999999999},1.413725498354977,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B35>=$B$2,Sens,0)","v":1.0449999999999999},1.4593600715635173,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B35>=$B$2,Sens,0)","v":1.048},1.5611545662541555,null,4998.5611894790127,3046.9815277843463,1951.5796616946664,null,9654.5001096191263,8589.7691677903167,1064.7309418288096,null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":1286.4431217952738},null,{"$f":"IF(B35<71,IF(B35-35<30,VLOOKUP(B35,Lookups!A:G,6),VLOOKUP(B35,Lookups!A:G,7)),\"\")","v":0.3},0.3,{"$f":"IF(B35<71,PCTMALE*AG35+(1-PCTMALE)*AH35,\"\")","v":0.3},{"$f":"IF(OR(B35<55,B35-35<20),VLOOKUP(B35-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B35,Lookups!$O$57:$P$122,2))","v":0},0,{"$f":"PCTMALE*AJ35+(1-PCTMALE)*AK35","v":0},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B35<55,VLOOKUP(B35,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B35<55,PCTMALE*AM35+(1-PCTMALE)*AN35,\"\")","v":""},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,8)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,2))^(B35-$B$2),\"\")","v":1.1000962246969663E-2},{"$f":"IF(B35<70,VLOOKUP(B35,Lookups!A:I,9)*(1-VLOOKUP(B35,Lookups!$U$3:$W$103,3))^(B35-$B$2),\"\")","v":6.8375381857108874E-3},{"$f":"IF(AP35<>\"\",PCTMALE*AP35+(1-PCTMALE)*AQ35,\"\")","v":8.9192502163402756E-3},0.30891925021634026,0.10528130732569703,{"$f":"IF(B35<71,IF(B35=$B$2,1,IF(B35<$B$2,AU36*(1+IntRt),AU34/(1+IntRt))),\"\")","v":0.78386789163369985},78,{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,8)*(1-VLOOKUP(BD35,Lookups!U:W,2))^(BD35-$B$2),\"\")","v":3.1591862006848992E-2},{"$f":"IF(BD35>=$B$3,VLOOKUP(BD35,Lookups!A:I,9)*(1-VLOOKUP(BD35,Lookups!U:W,3))^(BD35-$B$2),\"\")","v":2.0636039886165278E-2},{"$f":"IFERROR(PCTMALE*AW35+(1-PCTMALE)*AX35,\"\")","v":2.6113950946507133E-2},0.81156658554655936,0.44927505408991808,0.97277000000000002,null,78,5508.9250243553015,null,null,null,null,null,null,null,null,null,null,null,1953.9502105970546,2026.8885656606176,2102.8187561836303,2181.885669388143,2264.2441296442894,2350.0643770467577,2439.5287576159067,2532.8525857981704,2630.2408347319201,2731.9459308627975,2838.2387525010249,2961.0381695541892,3091.1278994963841,3229.3572726916523,3376.6917015070112,3534.2046841078368,null,null,null,null,null,null,null,35,0,""]
[2031,68,null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":3726.4896000000003},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":6818.9884800000009},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.4522880266070559,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B36>=$B$2,Sens,0)","v":1.044},1.4412361301620413,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.5210948433841356,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.4773431457809507,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B36>=$B$2,Sens,0)","v":1.0449999999999999},1.5250312747838755,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B36>=$B$2,Sens,0)","v":1.046},1.6360899854343551,null,5370.7514501930937,3190.1896595902103,2180.5617906028833,null,10399.170694390963,9002.0780878442547,1397.0926065467083,null,1592.9599025607522,null,{"$f":"IF(B36<71,IF(B36-35<30,VLOOKUP(B36,Lookups!A:G,6),VLOOKUP(B36,Lookups!A:G,7)),\"\")","v":0.3},0.3,0.3,{"$f":"IF(OR(B36<55,B36-35<20),VLOOKUP(B36-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B36,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B36<55,VLOOKUP(B36,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,8)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,2))^(B36-$B$2),\"\")","v":1.2016405873399812E-2},{"$f":"IF(B36<70,VLOOKUP(B36,Lookups!A:I,9)*(1-VLOOKUP(B36,Lookups!$U$3:$W$103,3))^(B36-$B$2),\"\")","v":7.5383443262350032E-3},9.7773750998174074E-3,0.3097773750998174,7.2757884804846615E-2,0.75706769522281225,79,{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,8)*(1-VLOOKUP(BD36,Lookups!U:W,2))^(BD36-$B$2),\"\")","v":3.4958160419843232E-2},{"$f":"IF(BD36>=$B$3,VLOOKUP(BD36,Lookups!A:I,9)*(1-VLOOKUP(BD36,Lookups!U:W,3))^(BD36-$B$2),\"\")","v":2.2916934484536803E-2},2.8937547452190016E-2,0.79037337554177223,0.43391448144670469,0.97152000000000005,null,79,5837.7600683276032,null,null,null,null,null,null,null,null,null,null,null,1945.0664093362302,2017.6731439484829,2093.258111385132,2171.965540126117,2253.9495506193712,2339.3796089484722,2428.4372320820476,2521.3367555210416,2618.2822204759696,2719.5249057141127,2825.3344579743571,2947.5755570058386,3077.0738228971018,3214.6747244592566,3361.3392847296682,3518.1361211227568,null,null,null,null,null,null,null,35,0,""]
[2032,69,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":3835.3100800000002},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":7028.7374399999999},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B37>=$B$2,Sens,0)","v":1.0449999999999999},1.5176409878043733,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B37>=$B$2,Sens,0)","v":1.044},1.5046505198891713,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B37>=$B$2,Sens,0)","v":1.0449999999999999},1.5895441113364215,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B37>=$B$2,Sens,0)","v":1.0449999999999999},1.5438235873410935,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B37>=$B$2,Sens,0)","v":1.0449999999999999},1.5936576821491497,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B37>=$B$2,Sens,0)","v":1.046},1.7113501247643355,null,5770.8013058081797,3333.7481942717695,2437.0531115364101,null,11201.401417065348,9416.1736798850889,1785.2277371802593,null,1948.184080769297,null,{"$f":"IF(B37<71,IF(B37-35<30,VLOOKUP(B37,Lookups!A:G,6),VLOOKUP(B37,Lookups!A:G,7)),\"\")","v":0.3},0.3,0.3,{"$f":"IF(OR(B37<55,B37-35<20),VLOOKUP(B37-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B37,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B37<55,VLOOKUP(B37,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,8)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,2))^(B37-$B$2),\"\")","v":1.3162376719678138E-2},{"$f":"IF(B37<70,VLOOKUP(B37,Lookups!A:I,9)*(1-VLOOKUP(B37,Lookups!$U$3:$W$103,3))^(B37-$B$2),\"\")","v":8.3293589108310879E-3},1.0745867815254613E-2,0.3107458678152546,5.0219138232186343E-2,0.73118378908905945,80,{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,8)*(1-VLOOKUP(BD37,Lookups!U:W,2))^(BD37-$B$2),\"\")","v":3.8692846182952829E-2},{"$f":"IF(BD37>=$B$3,VLOOKUP(BD37,Lookups!A:I,9)*(1-VLOOKUP(BD37,Lookups!U:W,3))^(BD37-$B$2),\"\")","v":2.5472419278504344E-2},3.2082632730728589E-2,0.76750190848208455,0.41907908194582255,0.97012799999999999,null,80,6185.476428453886,null,null,null,null,null,null,null,null,null,null,null,1930.0903688663509,2002.1380678638195,2077.1410687795255,2155.2424896061025,2236.5952641409672,2321.36755366344,2409.739477552097,2501.9237210315077,2598.1227542967176,2698.5859213939229,2803.5807929167167,2924.8806965024332,3053.3818903855331,3189.9233336892985,3335.4586500534024,3491.0482290715759,null,null,null,null,null,null,null,35,0,""]
[2033,70,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":3947.3971200000001},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":7245.0110400000012},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B38>=$B$2,Sens,0)","v":1.0449999999999999},1.58593483225557,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B38>=$B$2,Sens,0)","v":1.044},1.5708551427642949,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B38>=$B$2,Sens,0)","v":1.0449999999999999},1.6610735963465604,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B38>=$B$2,Sens,0)","v":1.0449999999999999},1.6132956487714425,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B38>=$B$2,Sens,0)","v":1.0449999999999999},1.6653722778458613,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B38>=$B$2,Sens,0)","v":1.046},1.7900722305034951,null,6200.7890664849665,3483.7668630139992,2717.0222034709673,null,12065.640538703214,9849.3176691598037,2216.32286954341,null,2341.4977030252994,null,{"$f":"IF(B38<71,IF(B38-35<30,VLOOKUP(B38,Lookups!A:G,6),VLOOKUP(B38,Lookups!A:G,7)),\"\")","v":1},1,1,{"$f":"IF(OR(B38<55,B38-35<20),VLOOKUP(B38-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B38,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B38<55,VLOOKUP(B38,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:I,8)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,2))^(B38-$B$2),\"\")","v":""},{"$f":"IF(B38<70,VLOOKUP(B38,Lookups!A:I,9)*(1-VLOOKUP(B38,Lookups!$U$3:$W$103,3))^(B38-$B$2),\"\")","v":""},"",1,3.4613748541291366E-2,0.70618484555636407,81,{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,8)*(1-VLOOKUP(BD38,Lookups!U:W,2))^(BD38-$B$2),\"\")","v":4.2839138704966605E-2},{"$f":"IF(BD38>=$B$3,VLOOKUP(BD38,Lookups!A:I,9)*(1-VLOOKUP(BD38,Lookups!U:W,3))^(BD38-$B$2),\"\")","v":2.8344054384921581E-2},3.5591596544944093E-2,0.74287842663212056,0.40475090008288828,0.96857499999999996,null,81,6553.1255897575493,null,null,null,null,null,null,null,null,null,null,null,1908.4786952225547,1979.7196592698697,2053.8828340280838,2131.10973496417,2211.5515834400139,2295.3746577937313,2382.757060565054,2473.9090954923095,2569.030965664374,2668.3692231637961,2772.1884425336002,2892.130122705737,3019.1924586421642,3154.2050154444828,3298.1107388052524,3451.9581448877134,null,null,null,null,null,null,null,35,0,""]
[2034,71,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4062.848},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":7468.019040000001},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B39>=$B$2,Sens,0)","v":1.0449999999999999},1.6573018997070705,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B39>=$B$2,Sens,0)","v":1.044},1.639972769045924,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B39>=$B$2,Sens,0)","v":1.0449999999999999},1.7358219081821555,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B39>=$B$2,Sens,0)","v":1.0449999999999999},1.6858939529661572,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B39>=$B$2,Sens,0)","v":1.0449999999999999},1.7403140303489248,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B39>=$B$2,Sens,0)","v":1.046},1.872415553106656,null,6662.9600847726942,3640.5363718496287,3022.4237129230655,null,12996.69831422491,10302.386281941157,2694.3120322837531,null,2776.3399524435813,null,{"$f":"IF(B39<71,IF(B39-35<30,VLOOKUP(B39,Lookups!A:G,6),VLOOKUP(B39,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B39<55,B39-35<20),VLOOKUP(B39-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B39,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B39<55,VLOOKUP(B39,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:I,8)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,2))^(B39-$B$2),\"\")","v":""},{"$f":"IF(B39<70,VLOOKUP(B39,Lookups!A:I,9)*(1-VLOOKUP(B39,Lookups!$U$3:$W$103,3))^(B39-$B$2),\"\")","v":""},"",{"$f":"IF(B39<71,SUM(AI39,AL39,AO39,AR39),\"\")","v":""},"","",82,{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:I,8)*(1-VLOOKUP(BD39,Lookups!U:W,2))^(BD39-$B$2),\"\")","v":4.7419247061992041E-2},{"$f":"IF(BD39>=$B$3,VLOOKUP(BD39,Lookups!A:I,9)*(1-VLOOKUP(BD39,Lookups!U:W,3))^(BD39-$B$2),\"\")","v":3.1570769817628248E-2},3.9495008439810145E-2,0.71643819738948733,0.39091259424656,0.96684700000000001,null,82,6936.6755655119123,null,null,null,null,null,null,null,null,null,null,null,1878.3111289836022,1948.4259780225577,2021.4168460148592,2097.4230114744369,2176.5933053878152,2259.0913777102032,2345.0925156917633,2434.8036987727992,2528.4219654064159,2626.1899703949362,2728.3681061178254,2846.4138528480735,2971.4676982284191,3104.3460943190557,3245.9770815496722,3397.3926020547356,null,null,null,null,null,null,null,35,0,""]
[2035,72,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4181.7753599999996},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":7697.9712},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B40>=$B$2,Sens,0)","v":1.0449999999999999},1.7318804851938885,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B40>=$B$2,Sens,0)","v":1.0449999999999999},1.7121315708839449,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B40>=$B$2,Sens,0)","v":1.046},1.8139338940503524,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B40>=$B$2,Sens,0)","v":1.046},1.7617591808496342,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B40>=$B$2,Sens,0)","v":1.0449999999999999},1.8186281617146263,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B40>=$B$2,Sens,0)","v":1.046},1.9585466685495623,null,7159.7496162005737,3804.3605085828617,3355.3891076177119,null,13999.747212388136,10776.296050910451,3223.4511614776857,null,3256.4356480126921,null,{"$f":"IF(B40<71,IF(B40-35<30,VLOOKUP(B40,Lookups!A:G,6),VLOOKUP(B40,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B40<55,B40-35<20),VLOOKUP(B40-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B40,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B40<55,VLOOKUP(B40,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:I,8)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,2))^(B40-$B$2),\"\")","v":""},{"$f":"IF(B40<70,VLOOKUP(B40,Lookups!A:I,9)*(1-VLOOKUP(B40,Lookups!$U$3:$W$103,3))^(B40-$B$2),\"\")","v":""},"","","","",83,{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:I,8)*(1-VLOOKUP(BD40,Lookups!U:W,2))^(BD40-$B$2),\"\")","v":5.2474657346373327E-2},{"$f":"IF(BD40>=$B$3,VLOOKUP(BD40,Lookups!A:I,9)*(1-VLOOKUP(BD40,Lookups!U:W,3))^(BD40-$B$2),\"\")","v":3.5231379190077301E-2},4.3853018268225311E-2,0.68814246473698715,0.37754741572972761,0.96491800000000005,null,83,6953.4019458297189,null,null,null,null,null,null,null,null,null,null,null,1743.161411530655,1808.2313018880322,1875.9702736243908,1946.5075837766467,2019.9813545272991,2096.543460761462,2176.3565773234131,2259.6127909062207,2346.4949624974715,2437.2282872105857,2532.0544214680467,2641.6064479243018,2757.6623208128885,2880.9797461941794,3012.4199894040453,3152.9407414660741,null,null,null,null,null,null,null,35,0,""]
[2036,73,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4245.8060800000003},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":7815.8452800000005},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B41>=$B$2,Sens,0)","v":1.0449999999999999},1.8098151070276134,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B41>=$B$2,Sens,0)","v":1.044},1.7891774915737222,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B41>=$B$2,Sens,0)","v":1.0449999999999999},1.8973748531766688,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B41>=$B$2,Sens,0)","v":1.0449999999999999},1.8428001031687176,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B41>=$B$2,Sens,0)","v":1.0449999999999999},1.9004664289917843,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B41>=$B$2,Sens,0)","v":1.046},2.0486398153028422,null,7596.5006719228586,3979.3610919776738,3617.1395799451848,null,14853.751568833894,11272.005669252332,3581.7458995815614,null,3590.5943196724675,null,{"$f":"IF(B41<71,IF(B41-35<30,VLOOKUP(B41,Lookups!A:G,6),VLOOKUP(B41,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B41<55,B41-35<20),VLOOKUP(B41-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B41,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B41<55,VLOOKUP(B41,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:I,8)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,2))^(B41-$B$2),\"\")","v":""},{"$f":"IF(B41<70,VLOOKUP(B41,Lookups!A:I,9)*(1-VLOOKUP(B41,Lookups!$U$3:$W$103,3))^(B41-$B$2),\"\")","v":""},"","","","",84,{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:I,8)*(1-VLOOKUP(BD41,Lookups!U:W,2))^(BD41-$B$2),\"\")","v":5.8009916983988337E-2},{"$f":"IF(BD41>=$B$3,VLOOKUP(BD41,Lookups!A:I,9)*(1-VLOOKUP(BD41,Lookups!U:W,3))^(BD41-$B$2),\"\")","v":3.9402096603082568E-2},4.8706006793535456E-2,0.65796534065973444,0.36463918845830362,0.96276899999999999,null,84,6962.2386029033287,null,null,null,null,null,null,null,null,null,null,null,1608.1900076446368,1668.2215955280437,1730.7156002449553,1795.7912705773886,1863.5760340327802,1934.2100059619152,2007.8432654437206,2084.6530260731906,2164.8079900778303,2248.5159159180871,2335.9997487792739,2437.0692613893925,2544.1390335133719,2657.9081027199436,2779.1710473527496,2908.8114052897868,null,null,null,null,null,null,null,35,0,""]
[2037,74,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4310.9068799999995},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":7935.6844800000008},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B42>=$B$2,Sens,0)","v":1.044},1.8912567868438559,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B42>=$B$2,Sens,0)","v":1.044},1.8679013012029659,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B42>=$B$2,Sens,0)","v":1.0449999999999999},1.9827567215696187,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B42>=$B$2,Sens,0)","v":1.0449999999999999},1.9257261078113097,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B42>=$B$2,Sens,0)","v":1.044},1.9859874182964146,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B42>=$B$2,Sens,0)","v":1.0449999999999999},2.1428772468067732,null,8052.3485705168168,4158.4323411166688,3893.916229400148,null,15760.169532850126,11790.51793003794,3969.651602812186,null,3950.7177594591767,null,{"$f":"IF(B42<71,IF(B42-35<30,VLOOKUP(B42,Lookups!A:G,6),VLOOKUP(B42,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B42<55,B42-35<20),VLOOKUP(B42-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B42,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B42<55,VLOOKUP(B42,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:I,8)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,2))^(B42-$B$2),\"\")","v":""},{"$f":"IF(B42<70,VLOOKUP(B42,Lookups!A:I,9)*(1-VLOOKUP(B42,Lookups!$U$3:$W$103,3))^(B42-$B$2),\"\")","v":""},"","","","",85,{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:I,8)*(1-VLOOKUP(BD42,Lookups!U:W,2))^(BD42-$B$2),\"\")","v":6.4057579170093429E-2},{"$f":"IF(BD42>=$B$3,VLOOKUP(BD42,Lookups!A:I,9)*(1-VLOOKUP(BD42,Lookups!U:W,3))^(BD42-$B$2),\"\")","v":4.4181995533716573E-2},5.4119787351905001E-2,0.62591847630765052,0.35217228941308054,0.96037300000000003,null,85,6962.5586589747063,null,null,null,null,null,null,null,null,null,null,null,1473.9466387001596,1528.9671006828667,1586.2444297009172,1645.8879202658982,1708.0143628971957,1772.7521768421232,1840.2389133557394,1910.6369931603663,1984.1010360956946,2060.8214580224007,2141.0025938169251,2233.6353472096239,2331.7674895425243,2436.0397063502078,2547.1802486933257,2665.9989012859019,null,null,null,null,null,null,null,35,0,""]
[2038,75,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4377.0931200000005},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":8057.5219200000001},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B43>=$B$2,Sens,0)","v":1.044},1.9744720854649855,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B43>=$B$2,Sens,0)","v":1.0429999999999999},1.9500889584558965,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B43>=$B$2,Sens,0)","v":1.044},2.0719807740402514,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B43>=$B$2,Sens,0)","v":1.044},2.0123837826628184,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B43>=$B$2,Sens,0)","v":1.044},2.0733708647014568,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B43>=$B$2,Sens,0)","v":1.0449999999999999},2.2393067229130779,null,8535.720963445272,4345.5617964669182,4190.1591669783538,null,16706.231190621344,12321.091236889646,4385.1399537316975,null,4336.3947570433611,null,{"$f":"IF(B43<71,IF(B43-35<30,VLOOKUP(B43,Lookups!A:G,6),VLOOKUP(B43,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B43<55,B43-35<20),VLOOKUP(B43-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B43,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B43<55,VLOOKUP(B43,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:I,8)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,2))^(B43-$B$2),\"\")","v":""},{"$f":"IF(B43<70,VLOOKUP(B43,Lookups!A:I,9)*(1-VLOOKUP(B43,Lookups!$U$3:$W$103,3))^(B43-$B$2),\"\")","v":""},"","","","",86,{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:I,8)*(1-VLOOKUP(BD43,Lookups!U:W,2))^(BD43-$B$2),\"\")","v":7.0905729217392063E-2},{"$f":"IF(BD43>=$B$3,VLOOKUP(BD43,Lookups!A:I,9)*(1-VLOOKUP(BD43,Lookups!U:W,3))^(BD43-$B$2),\"\")","v":4.9868765235561795E-2},6.0387247226476926E-2,0.5920439014702521,0.34013162972095856,0.95759899999999998,null,86,6953.7221636511813,null,null,null,null,null,null,null,null,null,null,null,1340.9171649642769,1390.9718141352532,1443.0796392267657,1497.3400704914266,1553.8593576454996,1612.7543295948039,1674.1501230533338,1738.1944996352411,1805.0281241323439,1874.8242266259499,1947.7686999672819,2032.0409835091839,2121.3163145380918,2216.1775542025098,2317.2872260443296,2425.3820285263373,null,null,null,null,null,null,null,35,0,""]
[2039,76,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4444.3801600000006},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":8181.3852000000006},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B44>=$B$2,Sens,0)","v":1.044},2.061348857225445,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B44>=$B$2,Sens,0)","v":1.0429999999999999},2.0339427836695001,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B44>=$B$2,Sens,0)","v":1.044},2.1631479280980224,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B44>=$B$2,Sens,0)","v":1.044},2.1009286690999827,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B44>=$B$2,Sens,0)","v":1.044},2.1645991827483209,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B44>=$B$2,Sens,0)","v":1.0449999999999999},2.3400755254441661,null,9039.614954315899,4536.7665155114628,4502.8484388044362,null,17709.419717669211,12875.540342549679,4833.8793751195317,null,4751.1216410407578,null,{"$f":"IF(B44<71,IF(B44-35<30,VLOOKUP(B44,Lookups!A:G,6),VLOOKUP(B44,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B44<55,B44-35<20),VLOOKUP(B44-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B44,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B44<55,VLOOKUP(B44,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,8)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,2))^(B44-$B$2),\"\")","v":""},{"$f":"IF(B44<70,VLOOKUP(B44,Lookups!A:I,9)*(1-VLOOKUP(B44,Lookups!$U$3:$W$103,3))^(B44-$B$2),\"\")","v":""},"","","","",87,{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,8)*(1-VLOOKUP(BD44,Lookups!U:W,2))^(BD44-$B$2),\"\")","v":7.8682279539100786E-2},{"$f":"IF(BD44>=$B$3,VLOOKUP(BD44,Lookups!A:I,9)*(1-VLOOKUP(BD44,Lookups!U:W,3))^(BD44-$B$2),\"\")","v":5.6587639638343151E-2},6.7634959588721968E-2,0.55629200002324009,{"$f":"IF(AY43=\"\",1,BA43/(1+IntRt))","v":0.32850263639265842},{"$f":"IF(AY44=\"\",1,ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AY44),6))","v":0.95438999999999996},null,87,6935.0751982953097,null,null,null,null,null,null,null,null,null,null,null,1209.5358037467331,1254.686161947935,1301.688528499963,1350.6325916055271,1401.6141907686012,1454.7387081471527,1510.1190197188298,1567.8884096024467,1628.1737604321263,1691.1313294257648,1756.9287958890575,1832.9441880927527,1913.4724355432081,1999.0392913936739,2090.2423659706342,2187.7461769569027,null,null,null,null,null,null,null,35,0,""]
[2040,77,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4512.7884800000002},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":8307.3240000000005},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B45>=$B$2,Sens,0)","v":1.044},2.1520482069433648,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B45>=$B$2,Sens,0)","v":1.0429999999999999},2.1214023233672883,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B45>=$B$2,Sens,0)","v":1.044},2.2583264369343352,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B45>=$B$2,Sens,0)","v":1.044},2.193369530540382,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B45>=$B$2,Sens,0)","v":1.044},2.259841546789247,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B45>=$B$2,Sens,0)","v":1.0449999999999999},2.4453789240891535,null,9573.4399663371332,4736.3842421939671,4837.0557241431661,null,18773.235917839436,13454.939657964414,5318.2962598750219,null,5197.9861259420577,null,{"$f":"IF(B45<71,IF(B45-35<30,VLOOKUP(B45,Lookups!A:G,6),VLOOKUP(B45,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B45<55,B45-35<20),VLOOKUP(B45-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B45,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B45<55,VLOOKUP(B45,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:I,8)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,2))^(B45-$B$2),\"\")","v":""},{"$f":"IF(B45<70,VLOOKUP(B45,Lookups!A:I,9)*(1-VLOOKUP(B45,Lookups!$U$3:$W$103,3))^(B45-$B$2),\"\")","v":""},"","","","",88,{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:I,8)*(1-VLOOKUP(BD45,Lookups!U:W,2))^(BD45-$B$2),\"\")","v":8.6827685547525235E-2},{"$f":"IF(BD45>=$B$3,VLOOKUP(BD45,Lookups!A:I,9)*(1-VLOOKUP(BD45,Lookups!U:W,3))^(BD45-$B$2),\"\")","v":6.3913280631491654E-2},7.5370483089508444E-2,0.51866721308213892,0.31727123468481588,0.95096599999999998,null,88,6905.8841252340899,null,null,null,null,null,null,null,null,null,null,null,1080.6965647745214,1121.0375260385299,1163.0332205121474,1206.7637828489085,1252.3148437696168,1299.7805601696305,1349.261784525504,1400.8776035884489,1454.7413845084088,1510.9927400509414,1569.7814883934714,1637.6997533758308,1709.6501661849768,1786.1024769720641,1867.5906388659757,1954.7083854088046,null,null,null,null,null,null,null,35,0,""]
[2041,78,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4537.6460800000004},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":8353.0792799999999},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B46>=$B$2,Sens,0)","v":1.044},2.2467383280488731,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B46>=$B$2,Sens,0)","v":1.0429999999999999},2.2126226232720816,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B46>=$B$2,Sens,0)","v":1.044},2.3576928001594459,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B46>=$B$2,Sens,0)","v":1.044},2.2898777898841587,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B46>=$B$2,Sens,0)","v":1.044},2.3592745748479738,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B46>=$B$2,Sens,0)","v":1.0449999999999999},2.5554209756731652,null,10040.09837300988,4944.7851488505012,5095.3132241593785,null,19707.20756699342,14060.411942572811,5646.7956244206089,null,5508.9250243553015,null,{"$f":"IF(B46<71,IF(B46-35<30,VLOOKUP(B46,Lookups!A:G,6),VLOOKUP(B46,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B46<55,B46-35<20),VLOOKUP(B46-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B46,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B46<55,VLOOKUP(B46,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:I,8)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,2))^(B46-$B$2),\"\")","v":""},{"$f":"IF(B46<70,VLOOKUP(B46,Lookups!A:I,9)*(1-VLOOKUP(B46,Lookups!$U$3:$W$103,3))^(B46-$B$2),\"\")","v":""},"","","","",89,{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:I,8)*(1-VLOOKUP(BD46,Lookups!U:W,2))^(BD46-$B$2),\"\")","v":9.604095898699018E-2},{"$f":"IF(BD46>=$B$3,VLOOKUP(BD46,Lookups!A:I,9)*(1-VLOOKUP(BD46,Lookups!U:W,3))^(BD46-$B$2),\"\")","v":7.2319785962422861E-2},8.4180372474706527E-2,0.47957501466944907,0.30642383106511095,0.94706599999999996,null,89,6865.3917820638053,null,null,null,null,null,null,null,null,null,null,null,955.48672633099841,991.15377133843333,1028.2838316537132,1066.9477575046139,1107.2212584101271,1149.1875822185748,1192.9358966073669,1238.5714908998648,1286.1945974929356,1335.9286535739129,1387.9061193398197,1447.9553531223066,1511.5695688365195,1579.1640912357236,1651.2110094740442,1728.2352669416416,null,null,null,null,null,null,null,35,0,""]
[2042,79,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4562.6624000000002},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":8399.127120000001},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B47>=$B$2,Sens,0)","v":1.044},2.3455948144830234,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B47>=$B$2,Sens,0)","v":1.0429999999999999},2.3077653960727811,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B47>=$B$2,Sens,0)","v":1.044},2.4614312833664616,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B47>=$B$2,Sens,0)","v":1.044},2.3906324126390617,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B47>=$B$2,Sens,0)","v":1.044},2.4630826561412849,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B47>=$B$2,Sens,0)","v":1.0449999999999999},2.6704149195784574,null,10529.554400682386,5162.3556953999232,5367.1987052824625,null,20687.744335997904,14693.130479988587,5994.6138560093168,null,5837.7600683276032,null,{"$f":"IF(B47<71,IF(B47-35<30,VLOOKUP(B47,Lookups!A:G,6),VLOOKUP(B47,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B47<55,B47-35<20),VLOOKUP(B47-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B47,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B47<55,VLOOKUP(B47,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:I,8)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,2))^(B47-$B$2),\"\")","v":""},{"$f":"IF(B47<70,VLOOKUP(B47,Lookups!A:I,9)*(1-VLOOKUP(B47,Lookups!$U$3:$W$103,3))^(B47-$B$2),\"\")","v":""},"","","","",90,{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:I,8)*(1-VLOOKUP(BD47,Lookups!U:W,2))^(BD47-$B$2),\"\")","v":0.10559609941657758},{"$f":"IF(BD47>=$B$3,VLOOKUP(BD47,Lookups!A:I,9)*(1-VLOOKUP(BD47,Lookups!U:W,3))^(BD47-$B$2),\"\")","v":8.1119290050281734E-2},9.3357694733429655E-2,0.43920421130501197,0.29594729675981352,0.94300399999999995,null,90,7141.6355681784316,null,null,null,null,null,null,null,null,null,null,null,875.37087478138608,908.04730191388558,942.06407313966656,977.48609802173814,1014.3827379714544,1052.8302606540813,1092.9103571968997,1134.7194886019897,1178.3494829591721,1223.9134274685903,1271.5326757768707,1326.5468888031205,1384.8271664079307,1446.754009107495,1512.7599222254692,1583.3258335884709,null,null,null,null,null,null,null,35,0,""]
[2043,80,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4587.8323200000004},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":8445.4620000000014},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B48>=$B$2,Sens,0)","v":1.0429999999999999},2.4488009863202764,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B48>=$B$2,Sens,0)","v":1.0429999999999999},2.4069993081039107,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B48>=$B$2,Sens,0)","v":1.044},2.5697342598345858,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B48>=$B$2,Sens,0)","v":1.044},2.4958202387951807,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B48>=$B$2,Sens,0)","v":1.044},2.5714582930115015,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B48>=$B$2,Sens,0)","v":1.0449999999999999},2.7905835909594878,null,11042.909219936761,5389.4993459975203,5653.4098739392402,null,21717.153298213507,15354.321351588073,6362.8319466254343,null,6185.476428453886,null,{"$f":"IF(B48<71,IF(B48-35<30,VLOOKUP(B48,Lookups!A:G,6),VLOOKUP(B48,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B48<55,B48-35<20),VLOOKUP(B48-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B48,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B48<55,VLOOKUP(B48,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:I,8)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,2))^(B48-$B$2),\"\")","v":""},{"$f":"IF(B48<70,VLOOKUP(B48,Lookups!A:I,9)*(1-VLOOKUP(B48,Lookups!$U$3:$W$103,3))^(B48-$B$2),\"\")","v":""},"","","","",91,{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:I,8)*(1-VLOOKUP(BD48,Lookups!U:W,2))^(BD48-$B$2),\"\")","v":0.11610764569308393},{"$f":"IF(BD48>=$B$3,VLOOKUP(BD48,Lookups!A:I,9)*(1-VLOOKUP(BD48,Lookups!U:W,3))^(BD48-$B$2),\"\")","v":9.074597356892207E-2},0.10342680963100301,0.39820111862036189,0.28582895186383378,0.93854599999999999,null,91,7428.9232424333686,null,null,null,null,null,null,null,null,null,null,null,793.57892667208012,823.20216948075051,854.04051877463917,886.15281916787114,919.60195115597219,954.4570561893662,990.79219242897045,1028.6948078590642,1068.248150436664,1109.5547408435709,1152.7245938168651,1202.5984488682836,1255.4331975219063,1311.5737875021064,1371.4123121722973,1435.3847629498871,null,null,null,null,null,null,null,35,0,""]
[2044,81,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4613.1558400000004},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":8492.0839200000009},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B49>=$B$2,Sens,0)","v":1.0429999999999999},2.554099428732048,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B49>=$B$2,Sens,0)","v":1.0429999999999999},2.5105002783523789,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B49>=$B$2,Sens,0)","v":1.044},2.6828025672673075,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B49>=$B$2,Sens,0)","v":1.044},2.6056363293021687,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B49>=$B$2,Sens,0)","v":1.0429999999999999},2.6846024579040075,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B49>=$B$2,Sens,0)","v":1.044},2.9161598525526644,null,11581.329020402904,5626.6373172214107,5954.6917031814928,null,22797.869364359103,16045.265812409534,6752.603551949569,null,6553.1255897575493,null,{"$f":"IF(B49<71,IF(B49-35<30,VLOOKUP(B49,Lookups!A:G,6),VLOOKUP(B49,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B49<55,B49-35<20),VLOOKUP(B49-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B49,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B49<55,VLOOKUP(B49,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:I,8)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,2))^(B49-$B$2),\"\")","v":""},{"$f":"IF(B49<70,VLOOKUP(B49,Lookups!A:I,9)*(1-VLOOKUP(B49,Lookups!$U$3:$W$103,3))^(B49-$B$2),\"\")","v":""},"","","","",92,{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:I,8)*(1-VLOOKUP(BD49,Lookups!U:W,2))^(BD49-$B$2),\"\")","v":0.12644011906093452},{"$f":"IF(BD49>=$B$3,VLOOKUP(BD49,Lookups!A:I,9)*(1-VLOOKUP(BD49,Lookups!U:W,3))^(BD49-$B$2),\"\")","v":0.100315661441187},0.11337789025106076,0.35701644732996124,0.27605654999404455,0.93414200000000003,null,92,7727.692969853495,null,null,null,null,null,null,null,null,null,null,null,711.457624087368,738.01538820895576,765.66251690907609,794.45176543103082,824.43950725758862,855.68772892895504,888.2628249037524,922.24319385542765,957.70346905827569,994.73556212718813,1033.4381032309191,1078.1509014496933,1125.5181934517555,1175.8492310079996,1229.495532793353,1286.847972869017,null,null,null,null,null,null,null,35,0,"",null,null,null,null,"Implement breakout formula for next update."]
[2045,82,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4638.6431999999995},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":8538.9984000000004},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B50>=$B$2,Sens,0)","v":1.0429999999999999},2.6639257041675259,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B50>=$B$2,Sens,0)","v":1.0429999999999999},2.6184517903215312,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B50>=$B$2,Sens,0)","v":1.044},2.8008458802270693,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B50>=$B$2,Sens,0)","v":1.044},2.7202843277914641,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B50>=$B$2,Sens,0)","v":1.0429999999999999},2.8000403635938795,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B50>=$B$2,Sens,0)","v":1.044},3.0444708860649818,null,12146.063591702796,5874.2093591791536,6271.8542325236422,null,23909.540184663558,16751.257508155555,7158.2826765080026,null,6936.6755655119123,null,{"$f":"IF(B50<71,IF(B50-35<30,VLOOKUP(B50,Lookups!A:G,6),VLOOKUP(B50,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B50<55,B50-35<20),VLOOKUP(B50-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B50,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B50<55,VLOOKUP(B50,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:I,8)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,2))^(B50-$B$2),\"\")","v":""},{"$f":"IF(B50<70,VLOOKUP(B50,Lookups!A:I,9)*(1-VLOOKUP(B50,Lookups!$U$3:$W$103,3))^(B50-$B$2),\"\")","v":""},"","","","",93,{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:I,8)*(1-VLOOKUP(BD50,Lookups!U:W,2))^(BD50-$B$2),\"\")","v":0.13761853087597001},{"$f":"IF(BD50>=$B$3,VLOOKUP(BD50,Lookups!A:I,9)*(1-VLOOKUP(BD50,Lookups!U:W,3))^(BD50-$B$2),\"\")","v":0.11066169786670277},0.12414011437133639,0.31653867574676131,0.26661826346730205,0.92937700000000001,null,93,8038.4001407844862,null,null,null,null,null,null,null,null,null,null,null,630.4900221957065,654.02537373820678,678.52611446770072,704.03899580464451,730.61397563436913,758.30598610432344,787.173865636183,817.28709072396282,848.71180098466016,881.52944801026126,915.82743734001679,955.45168506320249,997.42833128164727,1042.0314332958753,1089.5725051155114,1140.397937287481,null,null,null,null,null,null,null,35,{"$f":"IF(CO51=0,0,CO51-1)","v":0},"",null,null,null,null,"Salary","Surv","Int","PvSal"]
[2046,83,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4581.9033600000002},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":8434.5489600000001},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B51>=$B$2,Sens,0)","v":1.0429999999999999},2.7784745094467294,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B51>=$B$2,Sens,0)","v":1.0429999999999999},2.7310452173053568,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B51>=$B$2,Sens,0)","v":1.044},2.9240830989570603,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B51>=$B$2,Sens,0)","v":1.044},2.8399768382142887,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B51>=$B$2,Sens,0)","v":1.0429999999999999},2.9204420992284161,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B51>=$B$2,Sens,0)","v":1.044},3.1784276050518412,null,12513.385257483345,6132.6745709830357,6380.7106865003097,null,24632.611870787256,17488.312838514401,7144.2990322728547,null,6953.4019458297189,null,{"$f":"IF(B51<71,IF(B51-35<30,VLOOKUP(B51,Lookups!A:G,6),VLOOKUP(B51,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B51<55,B51-35<20),VLOOKUP(B51-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B51,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B51<55,VLOOKUP(B51,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:I,8)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,2))^(B51-$B$2),\"\")","v":""},{"$f":"IF(B51<70,VLOOKUP(B51,Lookups!A:I,9)*(1-VLOOKUP(B51,Lookups!$U$3:$W$103,3))^(B51-$B$2),\"\")","v":""},"","","","",94,{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:I,8)*(1-VLOOKUP(BD51,Lookups!U:W,2))^(BD51-$B$2),\"\")","v":0.14840899789315457},{"$f":"IF(BD51>=$B$3,VLOOKUP(BD51,Lookups!A:I,9)*(1-VLOOKUP(BD51,Lookups!U:W,3))^(BD51-$B$2),\"\")","v":0.12083405915219435},0.13462152852267445,0.27724352833660698,0.25750266898522506,0.92473799999999995,null,94,8384.051346838216,null,null,null,null,null,null,null,null,null,null,null,553.49765573329057,574.15898493286556,595.66781470034869,618.06518740074739,641.3949603060928,665.70535751790442,691.04803239677119,717.48397730611237,745.07125521547619,773.8813712456938,803.99105739785989,838.7765852458657,875.62724815809008,914.78363689415937,956.5192248921702,1001.1381031748853,null,null,null,null,null,null,null,35,0,3.393792876211851]
[2047,84,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4525.8803200000002},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":8331.4132800000007},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B52>=$B$2,Sens,0)","v":1.0429999999999999},2.8979489133529386,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B52>=$B$2,Sens,0)","v":1.0429999999999999},2.848480161649487,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B52>=$B$2,Sens,0)","v":1.044},3.0527427553111712,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B52>=$B$2,Sens,0)","v":1.044},2.9649358190957176,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B52>=$B$2,Sens,0)","v":1.0429999999999999},3.0460211094952379,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B52>=$B$2,Sens,0)","v":1.044},3.3182784196741224,null,12891.880305519833,6402.5122521062904,6489.3680534135428,null,25377.66072280896,18257.798603409035,7119.8621193999243,null,6962.2386029033287,null,{"$f":"IF(B52<71,IF(B52-35<30,VLOOKUP(B52,Lookups!A:G,6),VLOOKUP(B52,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B52<55,B52-35<20),VLOOKUP(B52-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B52,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B52<55,VLOOKUP(B52,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:I,8)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,2))^(B52-$B$2),\"\")","v":""},{"$f":"IF(B52<70,VLOOKUP(B52,Lookups!A:I,9)*(1-VLOOKUP(B52,Lookups!$U$3:$W$103,3))^(B52-$B$2),\"\")","v":""},"","","","",95,{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:I,8)*(1-VLOOKUP(BD52,Lookups!U:W,2))^(BD52-$B$2),\"\")","v":0.160186403956697},{"$f":"IF(BD52>=$B$3,VLOOKUP(BD52,Lookups!A:I,9)*(1-VLOOKUP(BD52,Lookups!U:W,3))^(BD52-$B$2),\"\")","v":0.13199392044692965},0.14609016220181331,0.23992058077891357,0.2486987338084074,0.91966099999999995,null,95,8744.5655547522601,null,null,null,null,null,null,null,null,null,null,null,479.85175314710307,497.76397903653458,516.41094088932812,535.82822015844613,556.05383866503666,577.12960402909334,599.10029684792823,622.0187941160724,645.93543320612707,670.9122050899324,697.0156321544689,727.17275450017985,759.12023434928051,793.06665053964332,829.24908936666668,867.93118087264202,null,null,null,null,null,null,null,36,1,2.6521573827732068]
[2048,85,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4470.5535999999993},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":8229.5692799999997},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B53>=$B$2,Sens,0)","v":1.0429999999999999},3.0225607166271149,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B53>=$B$2,Sens,0)","v":1.0429999999999999},2.9709648086004146,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B53>=$B$2,Sens,0)","v":1.044},3.1870634365448627,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B53>=$B$2,Sens,0)","v":1.044},3.0953929951359291,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B53>=$B$2,Sens,0)","v":1.0429999999999999},3.1770000172035329,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B53>=$B$2,Sens,0)","v":1.044},3.464282670139784,null,13281.857420561892,6684.2227911989667,6597.6346293629249,null,26145.341744137666,19061.141741959033,7084.2000021786334,null,6962.5586589747063,null,{"$f":"IF(B53<71,IF(B53-35<30,VLOOKUP(B53,Lookups!A:G,6),VLOOKUP(B53,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B53<55,B53-35<20),VLOOKUP(B53-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B53,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B53<55,VLOOKUP(B53,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:I,8)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,2))^(B53-$B$2),\"\")","v":""},{"$f":"IF(B53<70,VLOOKUP(B53,Lookups!A:I,9)*(1-VLOOKUP(B53,Lookups!$U$3:$W$103,3))^(B53-$B$2),\"\")","v":""},"","","","",96,{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:I,8)*(1-VLOOKUP(BD53,Lookups!U:W,2))^(BD53-$B$2),\"\")","v":0.17405868797972368},{"$f":"IF(BD53>=$B$3,VLOOKUP(BD53,Lookups!A:I,9)*(1-VLOOKUP(BD53,Lookups!U:W,3))^(BD53-$B$2),\"\")","v":0.14514524777694399},0.15960196787833383,0.20487054421736881,0.24019580240332952,0.91368000000000005,null,96,9120.5818736066085,null,null,null,null,null,null,null,null,null,null,null,410.07340033005931,425.38089338345549,441.3162796827649,457.90996655131039,475.19444681084917,493.20544856444218,511.9812405725728,531.56701064335948,552.00577626587256,573.35051390304091,595.65807249049635,621.42985226074586,648.73164204847774,677.74168989117868,708.6626058297378,741.71968375370045,null,null,null,null,null,null,null,37,2,2.3808689550166555]
[2049,86,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4415.9180800000004},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":8129.0004000000008},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B54>=$B$2,Sens,0)","v":1.0429999999999999},3.1525308274420807,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B54>=$B$2,Sens,0)","v":1.0429999999999999},3.0987162953702323,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B54>=$B$2,Sens,0)","v":1.044},3.3272942277528368,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B54>=$B$2,Sens,0)","v":1.044},3.23159028692191,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B54>=$B$2,Sens,0)","v":1.0429999999999999},3.3136110179432845,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B54>=$B$2,Sens,0)","v":1.044},3.6167111076259344,null,13683.677313516031,6978.3285940117212,6705.3487195043099,null,26936.345290305369,19899.831978605231,7036.5133117001387,null,6953.7221636511813,null,{"$f":"IF(B54<71,IF(B54-35<30,VLOOKUP(B54,Lookups!A:G,6),VLOOKUP(B54,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B54<55,B54-35<20),VLOOKUP(B54-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B54,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B54<55,VLOOKUP(B54,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:I,8)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,2))^(B54-$B$2),\"\")","v":""},{"$f":"IF(B54<70,VLOOKUP(B54,Lookups!A:I,9)*(1-VLOOKUP(B54,Lookups!$U$3:$W$103,3))^(B54-$B$2),\"\")","v":""},"","","","",97,{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:I,8)*(1-VLOOKUP(BD54,Lookups!U:W,2))^(BD54-$B$2),\"\")","v":0.18870681501949224},{"$f":"IF(BD54>=$B$3,VLOOKUP(BD54,Lookups!A:I,9)*(1-VLOOKUP(BD54,Lookups!U:W,3))^(BD54-$B$2),\"\")","v":0.15928064051541369},0.17399372776745298,0.17217280219997155,0.23198358354580789,0.90730900000000003,null,97,9512.7668941716911,null,null,null,null,null,null,null,null,null,null,null,344.73380610912898,357.60225926419577,370.99855945425594,384.94826901106342,399.4787034691214,414.61989814635922,430.40402419907696,446.86906937549207,464.05119691546463,481.99494220628173,500.7480960823105,522.41349482130079,545.36511738336105,569.75281041629808,595.74690081889503,623.53678497719795,null,null,null,null,null,null,null,38,3,2.2186615347049439]
[2050,87,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4361.9788799999997},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":8029.6956},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B55>=$B$2,Sens,0)","v":1.0429999999999999},3.28808965302209,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B55>=$B$2,Sens,0)","v":1.0429999999999999},3.231961096071152,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B55>=$B$2,Sens,0)","v":1.044},3.4736951737739616,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B55>=$B$2,Sens,0)","v":1.044},3.3737802595464741,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B55>=$B$2,Sens,0)","v":1.0429999999999999},3.4560962917148457,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B55>=$B$2,Sens,0)","v":1.044},3.7758463963614757,null,14097.746042044015,7285.375052148237,6812.3709898957777,null,27751.401186759012,20775.424585663859,6975.9766010951535,null,6935.0751982953097,null,{"$f":"IF(B55<71,IF(B55-35<30,VLOOKUP(B55,Lookups!A:G,6),VLOOKUP(B55,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B55<55,B55-35<20),VLOOKUP(B55-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B55,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B55<55,VLOOKUP(B55,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:I,8)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,2))^(B55-$B$2),\"\")","v":""},{"$f":"IF(B55<70,VLOOKUP(B55,Lookups!A:I,9)*(1-VLOOKUP(B55,Lookups!$U$3:$W$103,3))^(B55-$B$2),\"\")","v":""},"","","","",98,{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:I,8)*(1-VLOOKUP(BD55,Lookups!U:W,2))^(BD55-$B$2),\"\")","v":0.20524928191872285},{"$f":"IF(BD55>=$B$3,VLOOKUP(BD55,Lookups!A:I,9)*(1-VLOOKUP(BD55,Lookups!U:W,3))^(BD55-$B$2),\"\")","v":0.17540019038399332},0.19032473615135809,0.14221581452503015,0.22405213786537365,0.90007999999999999,null,98,9921.8158706210652,null,null,null,null,null,null,null,null,null,null,null,284.55699114030898,295.17912406009771,306.23696291124054,317.75160785879683,329.74560623108749,342.24375037381941,355.27259563861736,368.86349862335902,383.04630990417638,397.85779076058719,413.33738964757509,431.22087124343142,450.16605312669708,470.29662467879274,491.75318049464624,514.69205588222894,null,null,null,null,null,null,null,39,4,2.108961406554561]
[2051,88,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4308.7052799999992},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":7931.6383200000009},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B56>=$B$2,Sens,0)","v":1.0429999999999999},3.4294775081020394,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B56>=$B$2,Sens,0)","v":1.0429999999999999},3.3709354232022113,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B56>=$B$2,Sens,0)","v":1.044},3.6265377614200163,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B56>=$B$2,Sens,0)","v":1.044},3.5222265909665191,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B56>=$B$2,Sens,0)","v":1.0429999999999999},3.6047084322585836,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B56>=$B$2,Sens,0)","v":1.044},3.9419836378013806,null,14524.367256490399,7605.9315544427609,6918.4357020476382,null,28591.24353372931,21689.54326743307,6901.7002662962404,null,6905.8841252340899,null,{"$f":"IF(B56<71,IF(B56-35<30,VLOOKUP(B56,Lookups!A:G,6),VLOOKUP(B56,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B56<55,B56-35<20),VLOOKUP(B56-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B56,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B56<55,VLOOKUP(B56,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:I,8)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,2))^(B56-$B$2),\"\")","v":""},{"$f":"IF(B56<70,VLOOKUP(B56,Lookups!A:I,9)*(1-VLOOKUP(B56,Lookups!$U$3:$W$103,3))^(B56-$B$2),\"\")","v":""},"","","","",99,{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:I,8)*(1-VLOOKUP(BD56,Lookups!U:W,2))^(BD56-$B$2),\"\")","v":0.22171826192292682},{"$f":"IF(BD56>=$B$3,VLOOKUP(BD56,Lookups!A:I,9)*(1-VLOOKUP(BD56,Lookups!U:W,3))^(BD56-$B$2),\"\")","v":0.19186380033792549},0.20679103113042616,0.11514862714900331,0.21639186581550476,0.892791,null,99,10348.453953057775,null,null,null,null,null,null,null,null,null,null,null,230.21041684117054,238.80386463314949,247.74980435890689,257.06530633456549,266.76861165070829,276.8797776470505,287.42028795870658,298.41551049331144,309.88959476673807,321.87228114645194,334.39548396085922,348.86346008140907,364.19036595358949,380.47626794351407,397.83490896143218,416.39276636525614,null,null,null,null,null,null,null,40,5,2.0235627434680015]
[{"$f":"1+A56","v":2052},{"$f":"1+B56","v":89},null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B57>=$B$2,Sens,0)","v":1.0429999999999999},3.5769450409504269,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B57>=$B$2,Sens,0)","v":1.0429999999999999},3.515885646399906,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B57>=$B$2,Sens,0)","v":1.044},3.7861054229224971,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B57>=$B$2,Sens,0)","v":1.044},3.677204560969046,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B57>=$B$2,Sens,0)","v":1.0429999999999999},3.7597108948457025,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B57>=$B$2,Sens,0)","v":1.044},4.1154309178646411,null,14963.987339102699,7940.5925428382425,7023.394796264457,null,29456.607281863711,22643.883171200123,6812.7241106635884,null,6865.3917820638053,null,{"$f":"IF(B57<71,IF(B57-35<30,VLOOKUP(B57,Lookups!A:G,6),VLOOKUP(B57,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B57<55,B57-35<20),VLOOKUP(B57-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B57,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B57<55,VLOOKUP(B57,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:I,8)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,2))^(B57-$B$2),\"\")","v":""},{"$f":"IF(B57<70,VLOOKUP(B57,Lookups!A:I,9)*(1-VLOOKUP(B57,Lookups!$U$3:$W$103,3))^(B57-$B$2),\"\")","v":""},"","","","",100,{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:I,8)*(1-VLOOKUP(BD57,Lookups!U:W,2))^(BD57-$B$2),\"\")","v":0.23902134263876634},{"$f":"IF(BD57>=$B$3,VLOOKUP(BD57,Lookups!A:I,9)*(1-VLOOKUP(BD57,Lookups!U:W,3))^(BD57-$B$2),\"\")","v":0.20945580416792312},0.22423857340334474,9.1336923807607925E-2,0.20899349605515236,0.88506799999999997,null,100,10793.437473039259,null,null,null,null,null,null,null,null,null,null,null,182.35411603025639,189.16115194661828,196.2474035295601,203.62639250607256,211.31256799620121,219.32181780599706,227.67115953763536,236.38068760055168,245.46953129254214,254.9612485328966,264.88111927734008,276.34148250681966,288.48222057658614,301.38259798729672,315.13271269428202,329.83274985474071,null,null,null,null,null,null,null,41,6,1.936767290598099]
[2053,90,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B58>=$B$2,Sens,0)","v":1.0429999999999999},3.7307536777112951,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B58>=$B$2,Sens,0)","v":1.0429999999999999},3.6670687291951016,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B58>=$B$2,Sens,0)","v":1.044},3.952694061531087,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B58>=$B$2,Sens,0)","v":1.044},3.8390015616516844,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B58>=$B$2,Sens,0)","v":1.0429999999999999},3.9213784633240674,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B58>=$B$2,Sens,0)","v":1.044},4.2965098782506859,null,15607.438794684114,8289.9786147231243,7317.46017996099,null,30723.241394983845,23640.214030732932,7083.0273642509128,null,7141.6355681784316,null,{"$f":"IF(B58<71,IF(B58-35<30,VLOOKUP(B58,Lookups!A:G,6),VLOOKUP(B58,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B58<55,B58-35<20),VLOOKUP(B58-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B58,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B58<55,VLOOKUP(B58,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:I,8)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,2))^(B58-$B$2),\"\")","v":""},{"$f":"IF(B58<70,VLOOKUP(B58,Lookups!A:I,9)*(1-VLOOKUP(B58,Lookups!$U$3:$W$103,3))^(B58-$B$2),\"\")","v":""},"","","","",101,{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:I,8)*(1-VLOOKUP(BD58,Lookups!U:W,2))^(BD58-$B$2),\"\")","v":0.25705960314744597},{"$f":"IF(BD58>=$B$3,VLOOKUP(BD58,Lookups!A:I,9)*(1-VLOOKUP(BD58,Lookups!U:W,3))^(BD58-$B$2),\"\")","v":0.22804920878771587},0.24255440596758093,7.0855662313939929E-2,0.20184807422749887,0.87695999999999996,null,101,11257.555284379945,null,null,null,null,null,null,null,null,null,null,null,141.19621189189809,146.46687814569916,151.9537402018226,157.66726789045873,163.61864911928961,169.82018576599432,176.28505450579655,183.02881437599288,190.06627713100795,197.41568359279958,205.09660795065881,213.97033073868312,223.37086560096367,233.35958678818338,244.00625686051268,255.38844886643656,null,null,null,null,null,null,null,{"$f":"IF(OR(CN59<=($CN$76-MS), CN59 = 20), CN59, CN59-1)","v":42},7,{"$f":"IF(CN58<CN59,CP59*1/(1-VLOOKUP(CN58,$B$3:$AU$93,44,FALSE)) * (1+IntRt) * 1/(1+GSG) * 1/VLOOKUP(MIN(CO58,30),$CR$63:$CT$93,3,FALSE), \"\")","v":1.8543655407612927}]
[2054,91,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B59>=$B$2,Sens,0)","v":1.0429999999999999},3.8911760858528806,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B59>=$B$2,Sens,0)","v":1.0429999999999999},3.8247526845504907,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B59>=$B$2,Sens,0)","v":1.044},4.1266126002384551,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B59>=$B$2,Sens,0)","v":1.044},4.0079176303643589,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B59>=$B$2,Sens,0)","v":1.0429999999999999},4.0899977372470016,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B59>=$B$2,Sens,0)","v":1.044},4.4855563128937161,null,16278.55866285553,8654.7376737709437,7623.8209890845865,null,32044.340774968146,24680.383448085184,7363.9573268829627,null,7428.9232424333686,null,{"$f":"IF(B59<71,IF(B59-35<30,VLOOKUP(B59,Lookups!A:G,6),VLOOKUP(B59,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B59<55,B59-35<20),VLOOKUP(B59-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B59,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B59<55,VLOOKUP(B59,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:I,8)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,2))^(B59-$B$2),\"\")","v":""},{"$f":"IF(B59<70,VLOOKUP(B59,Lookups!A:I,9)*(1-VLOOKUP(B59,Lookups!$U$3:$W$103,3))^(B59-$B$2),\"\")","v":""},"","","","",102,{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:I,8)*(1-VLOOKUP(BD59,Lookups!U:W,2))^(BD59-$B$2),\"\")","v":0.2771105773955993},{"$f":"IF(BD59>=$B$3,VLOOKUP(BD59,Lookups!A:I,9)*(1-VLOOKUP(BD59,Lookups!U:W,3))^(BD59-$B$2),\"\")","v":0.24875067345318441},0.26293062542439183,5.366930923194272E-2,0.19494695212236707,0.86794000000000004,null,102,11738.732758590588,null,null,null,null,null,null,null,null,null,null,null,106.59905991295449,110.57826063117408,114.72068293286181,119.03423123727062,123.52735209141005,128.20933305744751,133.0901221444181,138.1814659758802,143.49454699841783,149.04313650551447,154.84201244446086,161.54141673057421,168.63854890976666,176.17974476780751,184.21767302173691,192.81089908157745,null,null,null,null,null,null,null,43,8,1.7812779094657583]
[2055,92,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B60>=$B$2,Sens,0)","v":1.0429999999999999},4.0584966575445538,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B60>=$B$2,Sens,0)","v":1.0429999999999999},3.9892170499861614,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B60>=$B$2,Sens,0)","v":1.044},4.3081835546489469,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B60>=$B$2,Sens,0)","v":1.044},4.1842660061003905,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B60>=$B$2,Sens,0)","v":1.0429999999999999},4.2658676399486222,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B60>=$B$2,Sens,0)","v":1.044},4.6829207906610399,null,16978.536685358315,9035.5461314168642,7942.9905539414503,null,33422.247428291776,25766.320319800932,7655.9271084908432,null,7727.692969853495,null,{"$f":"IF(B60<71,IF(B60-35<30,VLOOKUP(B60,Lookups!A:G,6),VLOOKUP(B60,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B60<55,B60-35<20),VLOOKUP(B60-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B60,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B60<55,VLOOKUP(B60,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:I,8)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,2))^(B60-$B$2),\"\")","v":""},{"$f":"IF(B60<70,VLOOKUP(B60,Lookups!A:I,9)*(1-VLOOKUP(B60,Lookups!$U$3:$W$103,3))^(B60-$B$2),\"\")","v":""},"","","","",103,{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:I,8)*(1-VLOOKUP(BD60,Lookups!U:W,2))^(BD60-$B$2),\"\")","v":0.29619967383618084},{"$f":"IF(BD60>=$B$3,VLOOKUP(BD60,Lookups!A:I,9)*(1-VLOOKUP(BD60,Lookups!U:W,3))^(BD60-$B$2),\"\")","v":0.26886336211413786},0.28253151797515935,3.9558004189492936E-2,0.1882817772091627,0.859263,null,103,12231.759534451399,null,null,null,null,null,null,null,null,null,null,null,78.281241940864973,81.203376286220077,84.245372741765223,87.413035934262098,90.712568603120943,94.150791088986992,97.735008733040033,101.4738476927857,105.37551982119196,109.45013809634612,113.70855473465794,118.62827624260694,123.84007005823086,129.37796296243462,135.28063233740815,141.59108581412943,null,null,null,null,null,null,null,44,9,1.7115035534585561]
[2056,93,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B61>=$B$2,Sens,0)","v":1.0429999999999999},4.2330120138189695,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B61>=$B$2,Sens,0)","v":1.0429999999999999},4.1607533831355665,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B61>=$B$2,Sens,0)","v":1.0429999999999999},4.4977436310535008,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B61>=$B$2,Sens,0)","v":1.044},4.3683737103688074,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B61>=$B$2,Sens,0)","v":1.0429999999999999},4.4492999484664129,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B61>=$B$2,Sens,0)","v":1.0429999999999999},4.888969305450126,null,17708.613762828725,9433.1101611992071,8275.503601629518,null,34859.404067708318,26900.038413872175,7959.3656538361429,null,8038.4001407844862,null,{"$f":"IF(B61<71,IF(B61-35<30,VLOOKUP(B61,Lookups!A:G,6),VLOOKUP(B61,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B61<55,B61-35<20),VLOOKUP(B61-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B61,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B61<55,VLOOKUP(B61,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:I,8)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,2))^(B61-$B$2),\"\")","v":""},{"$f":"IF(B61<70,VLOOKUP(B61,Lookups!A:I,9)*(1-VLOOKUP(B61,Lookups!$U$3:$W$103,3))^(B61-$B$2),\"\")","v":""},"","","","",104,{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:I,8)*(1-VLOOKUP(BD61,Lookups!U:W,2))^(BD61-$B$2),\"\")","v":0.315662515574749},{"$f":"IF(BD61>=$B$3,VLOOKUP(BD61,Lookups!A:I,9)*(1-VLOOKUP(BD61,Lookups!U:W,3))^(BD61-$B$2),\"\")","v":0.28953939067132695},0.30260095312303797,2.8381621217767786E-2,0.1818444825276827,0.850379,null,104,12742.347539008246,null,null,null,null,null,null,null,null,null,null,null,55.924138267546383,58.011711754045656,60.184914761195259,62.447894115764427,64.80508105629535,67.261348035802541,69.821913991800301,72.492941453307054,75.280296970078936,78.191205256119275,81.233419137468672,84.74806937840637,88.471376146930467,92.427648183589113,96.644516619618713,101.15270611704229,null,null,null,null,null,null,null,45,10,1.6529799652292276,null,"PERS Salary Merit Table"]
[2057,94,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B62>=$B$2,Sens,0)","v":1.0429999999999999},4.4150315304131853,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B62>=$B$2,Sens,0)","v":1.0429999999999999},4.3396657786103958,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B62>=$B$2,Sens,0)","v":1.0429999999999999},4.6911466071888013,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B62>=$B$2,Sens,0)","v":1.044},4.5605821536250355,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B62>=$B$2,Sens,0)","v":1.0429999999999999},4.640619846250468,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B62>=$B$2,Sens,0)","v":1.0429999999999999},5.0991949855844814,null,18470.08415463036,9838.733898130773,8631.350256499587,null,36358.35844261977,28056.740065668677,8301.6183769510935,null,8384.051346838216,null,{"$f":"IF(B62<71,IF(B62-35<30,VLOOKUP(B62,Lookups!A:G,6),VLOOKUP(B62,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B62<55,B62-35<20),VLOOKUP(B62-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B62,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B62<55,VLOOKUP(B62,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:I,8)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,2))^(B62-$B$2),\"\")","v":""},{"$f":"IF(B62<70,VLOOKUP(B62,Lookups!A:I,9)*(1-VLOOKUP(B62,Lookups!$U$3:$W$103,3))^(B62-$B$2),\"\")","v":""},"","","","",105,{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:I,8)*(1-VLOOKUP(BD62,Lookups!U:W,2))^(BD62-$B$2),\"\")","v":0.33544298027641251},{"$f":"IF(BD62>=$B$3,VLOOKUP(BD62,Lookups!A:I,9)*(1-VLOOKUP(BD62,Lookups!U:W,3))^(BD62-$B$2),\"\")","v":0.31069884718605689},0.3230709137312347,1.9793315586094214E-2,0.17562727692455349,0.84131800000000001,null,105,13264.78378810759,null,null,null,null,null,null,null,null,null,null,null,38.794563801032098,40.242713121168109,41.750263623066225,43.320091959646938,44.955272080222059,46.659184004496787,48.435448108406121,50.288339337127411,52.221927315081409,54.241223824962177,56.351607000680836,58.789719186836699,61.37257636545408,64.117041505106684,67.042282316140231,70.169612490603257,null,null,null,null,null,null,null,46,11,1.5911136215643962,null,"Service","Salary Increase","1+ Sal Inc"]
[2058,95,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B63>=$B$2,Sens,0)","v":1.0429999999999999},4.6048778862209518,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B63>=$B$2,Sens,0)","v":1.0429999999999999},4.5262714070906425,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B63>=$B$2,Sens,0)","v":1.0429999999999999},4.8928659112979194,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B63>=$B$2,Sens,0)","v":1.044},4.7612477683845373,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B63>=$B$2,Sens,0)","v":1.0429999999999999},4.8401664996392375,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B63>=$B$2,Sens,0)","v":1.0429999999999999},5.3184603699646136,null,19264.297773279464,10261.799455750395,9002.498317529069,null,37921.767855652419,29263.179888492428,8658.5879671599905,null,8744.5655547522601,null,{"$f":"IF(B63<71,IF(B63-35<30,VLOOKUP(B63,Lookups!A:G,6),VLOOKUP(B63,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B63<55,B63-35<20),VLOOKUP(B63-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B63,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B63<55,VLOOKUP(B63,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:I,8)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,2))^(B63-$B$2),\"\")","v":""},{"$f":"IF(B63<70,VLOOKUP(B63,Lookups!A:I,9)*(1-VLOOKUP(B63,Lookups!$U$3:$W$103,3))^(B63-$B$2),\"\")","v":""},"","","","",106,{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:I,8)*(1-VLOOKUP(BD63,Lookups!U:W,2))^(BD63-$B$2),\"\")","v":0.35761300765619086},{"$f":"IF(BD63>=$B$3,VLOOKUP(BD63,Lookups!A:I,9)*(1-VLOOKUP(BD63,Lookups!U:W,3))^(BD63-$B$2),\"\")","v":0.33423158027333838},0.34592229396476459,1.3398671033924068E-2,0.1696226356234822,0.83120300000000003,null,106,13805.230775815911,null,null,null,null,null,null,null,null,null,null,null,26.079322469835692,27.052828791442931,28.066267062851409,29.121571090032795,30.220807309814933,31.366247912298935,32.560326665059989,33.805917364395732,35.105755781434937,36.463211045360154,37.88189856190904,39.520899176698862,41.257203407367925,43.102147244120601,45.068616020625768,47.170937688882269,null,null,null,null,null,null,null,47,12,1.5363879241275342,null,0,0.06,{"$f":"CS63+1","v":1.06}]
[2059,96,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B64>=$B$2,Sens,0)","v":1.0429999999999999},4.8028876353284522,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B64>=$B$2,Sens,0)","v":1.0429999999999999},4.7209010775955393,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B64>=$B$2,Sens,0)","v":1.0429999999999999},5.1032591454837295,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B64>=$B$2,Sens,0)","v":1.044},4.9707426701934567,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B64>=$B$2,Sens,0)","v":1.0429999999999999},5.0482936591237246,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B64>=$B$2,Sens,0)","v":1.0429999999999999},5.5471541658730912,null,20092.662577530475,10703.05683234766,9389.6057451828146,null,39552.403873445473,30521.4966236976,9030.9072497478737,null,9120.5818736066085,null,{"$f":"IF(B64<71,IF(B64-35<30,VLOOKUP(B64,Lookups!A:G,6),VLOOKUP(B64,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B64<55,B64-35<20),VLOOKUP(B64-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B64,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B64<55,VLOOKUP(B64,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:I,8)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,2))^(B64-$B$2),\"\")","v":""},{"$f":"IF(B64<70,VLOOKUP(B64,Lookups!A:I,9)*(1-VLOOKUP(B64,Lookups!$U$3:$W$103,3))^(B64-$B$2),\"\")","v":""},"","","","",107,{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:I,8)*(1-VLOOKUP(BD64,Lookups!U:W,2))^(BD64-$B$2),\"\")","v":0.37807165202796944},{"$f":"IF(BD64>=$B$3,VLOOKUP(BD64,Lookups!A:I,9)*(1-VLOOKUP(BD64,Lookups!U:W,3))^(BD64-$B$2),\"\")","v":0.35628241100755542},0.36717703151776243,8.7637720137898091E-3,0.16382329111790825,0.82179400000000002,null,107,14357.440006848548,null,null,null,null,null,null,null,null,null,null,null,16.939738187376904,17.572076018655192,18.230351516670289,18.915820778734663,19.629826052097453,20.373843230370127,21.14945315928134,21.958522503770027,22.802828274980392,23.684558879698624,24.606062692837732,25.670670154768636,26.798480860556271,27.996858065376426,29.274171395359527,30.639727524630359,null,null,null,null,null,null,null,48,13,1.4911274658067661,null,{"$f":"CR63+1","v":1},0.06,{"$f":"CS64+1","v":1.06}]
[2060,97,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B65>=$B$2,Sens,0)","v":1.0429999999999999},5.0094118036475752,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B65>=$B$2,Sens,0)","v":1.0429999999999999},4.923899823932147,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B65>=$B$2,Sens,0)","v":1.0429999999999999},5.3226992887395292,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B65>=$B$2,Sens,0)","v":1.044},5.1894553476819691,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B65>=$B$2,Sens,0)","v":1.0429999999999999},5.2653702864660445,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B65>=$B$2,Sens,0)","v":1.0429999999999999},5.7856817950056341,null,20956.647068364284,11163.288276138608,9793.3587922256756,null,41253.157240003624,31833.920978516595,9419.236261487029,null,9512.7668941716911,null,{"$f":"IF(B65<71,IF(B65-35<30,VLOOKUP(B65,Lookups!A:G,6),VLOOKUP(B65,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B65<55,B65-35<20),VLOOKUP(B65-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B65,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B65<55,VLOOKUP(B65,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:I,8)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,2))^(B65-$B$2),\"\")","v":""},{"$f":"IF(B65<70,VLOOKUP(B65,Lookups!A:I,9)*(1-VLOOKUP(B65,Lookups!$U$3:$W$103,3))^(B65-$B$2),\"\")","v":""},"","","","",108,{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:I,8)*(1-VLOOKUP(BD65,Lookups!U:W,2))^(BD65-$B$2),\"\")","v":0.3987528432904488},{"$f":"IF(BD65>=$B$3,VLOOKUP(BD65,Lookups!A:I,9)*(1-VLOOKUP(BD65,Lookups!U:W,3))^(BD65-$B$2),\"\")","v":0.37861405491104533},0.38868344910074704,5.5459162208680232E-3,0.15822222437503208,0.81227400000000005,null,108,14917.380167115636,null,null,null,null,null,null,null,null,null,null,null,10.632512461211975,11.029409969095081,11.442587691096215,11.872834037884994,12.320991493592192,12.787986427742645,13.27481108482816,13.782637108589904,14.312579870052238,14.866012959654801,15.444410374530849,16.112629208852304,16.820518625473337,17.572700295729469,18.374427556664216,19.231541899303579,null,null,null,null,null,null,null,49,14,1.4470828765431183,null,{"$f":"CR64+1","v":2},4.4999999999999998E-2,1.0449999999999999]
[2061,98,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B66>=$B$2,Sens,0)","v":1.0429999999999999},5.2248165112044207,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B66>=$B$2,Sens,0)","v":1.0429999999999999},5.1356275163612288,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B66>=$B$2,Sens,0)","v":1.0429999999999999},5.5515753581553282,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B66>=$B$2,Sens,0)","v":1.0429999999999999},5.417791382979976,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B66>=$B$2,Sens,0)","v":1.0429999999999999},5.4917812087840838,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B66>=$B$2,Sens,0)","v":1.0429999999999999},6.0344661121908763,null,21857.782892303945,11643.309672012567,10214.473220291378,null,43027.043001323771,33202.779580592811,9824.2634207309602,null,9921.8158706210652,null,{"$f":"IF(B66<71,IF(B66-35<30,VLOOKUP(B66,Lookups!A:G,6),VLOOKUP(B66,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B66<55,B66-35<20),VLOOKUP(B66-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B66,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B66<55,VLOOKUP(B66,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:I,8)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,2))^(B66-$B$2),\"\")","v":""},{"$f":"IF(B66<70,VLOOKUP(B66,Lookups!A:I,9)*(1-VLOOKUP(B66,Lookups!$U$3:$W$103,3))^(B66-$B$2),\"\")","v":""},"","","","",109,{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:I,8)*(1-VLOOKUP(BD66,Lookups!U:W,2))^(BD66-$B$2),\"\")","v":0.41965944244310799},{"$f":"IF(BD66>=$B$3,VLOOKUP(BD66,Lookups!A:I,9)*(1-VLOOKUP(BD66,Lookups!U:W,3))^(BD66-$B$2),\"\")","v":0.40117690666951689},0.41041817455631247,3.3903103757172595E-3,0.1528126563405757,0.80265299999999995,null,109,15499.157993633136,null,null,null,null,null,null,null,null,null,null,null,6.4451751282188372,6.6857649187873625,6.9362233863500045,7.1970284466258461,7.4686907933747566,7.7517719696791207,8.046873450453079,8.354705458151324,8.6759441040515117,9.0114220258740616,9.3620327254791356,9.7670910244359845,10.1961966829696,10.652151247868767,11.138139166589031,11.657701411483796,null,null,null,null,null,null,null,50,15,1.40141962643512,null,3,3.6999999999999998E-2,1.0369999999999999]
[2062,99,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B67>=$B$2,Sens,0)","v":1.0429999999999999},5.4494836211862108,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B67>=$B$2,Sens,0)","v":1.0429999999999999},5.3564594995647612,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B67>=$B$2,Sens,0)","v":1.0429999999999999},5.790293098556007,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B67>=$B$2,Sens,0)","v":1.0429999999999999},5.6507564124481142,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B67>=$B$2,Sens,0)","v":1.0429999999999999},5.7279278007617993,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B67>=$B$2,Sens,0)","v":1.0429999999999999},6.2939481550150838,null,22797.667556673015,12143.971987909108,{"$f":"W67-X67","v":10653.695568763907},null,44877.205850380698,34630.4991025583,10246.706747822398,null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":10348.453953057775},null,{"$f":"IF(B67<71,IF(B67-35<30,VLOOKUP(B67,Lookups!A:G,6),VLOOKUP(B67,Lookups!A:G,7)),\"\")","v":""},"",{"$f":"IF(B67<71,PCTMALE*AG67+(1-PCTMALE)*AH67,\"\")","v":""},{"$f":"IF(OR(B67<55,B67-35<20),VLOOKUP(B67-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B67,Lookups!$O$57:$P$122,2))","v":0},0,{"$f":"PCTMALE*AJ67+(1-PCTMALE)*AK67","v":0},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B67<55,VLOOKUP(B67,Lookups!A:M,13),\"\")","v":""},{"$f":"IF(B67<55,PCTMALE*AM67+(1-PCTMALE)*AN67,\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:I,8)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,2))^(B67-$B$2),\"\")","v":""},{"$f":"IF(B67<70,VLOOKUP(B67,Lookups!A:I,9)*(1-VLOOKUP(B67,Lookups!$U$3:$W$103,3))^(B67-$B$2),\"\")","v":""},{"$f":"IF(AP67<>\"\",PCTMALE*AP67+(1-PCTMALE)*AQ67,\"\")","v":""},"","",{"$f":"IF(B67<71,IF(B67=$B$2,1,IF(B67<$B$2,AU68*(1+IntRt),AU66/(1+IntRt))),\"\")","v":""},110,{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:I,8)*(1-VLOOKUP(BD67,Lookups!U:W,2))^(BD67-$B$2),\"\")","v":0.43797856953832259},{"$f":"IF(BD67>=$B$3,VLOOKUP(BD67,Lookups!A:I,9)*(1-VLOOKUP(BD67,Lookups!U:W,3))^(BD67-$B$2),\"\")","v":0.426634399510674},{"$f":"IFERROR(PCTMALE*AW67+(1-PCTMALE)*AX67,\"\")","v":0.43230648452449827},1.9988653801360562E-3,0.14758803973399234,0.792964,null,110,16088.125997391206,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",3.7635149074083718,3.9040018988960852,4.0502514821279929,4.202542725228307,4.3611738363201802,4.5264727158438145,4.6987905815335251,4.8785421518015548,5.0661222266063115,5.2620170059983602,5.4667482302723585,5.7032729043373234,5.9538394926172673,6.2200838952845912,6.5038655987352989,6.8072522740525914,"PV Benefits from Entry Age",null,null,null,null,null,null,51,16,1.3556702947557639,null,4,0.03,1.03]
[{"$f":"1+A67","v":2063},{"$f":"1+B67","v":100},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B68>=$B$2,Sens,0)","v":1.0429999999999999},5.6838114168972176,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B68>=$B$2,Sens,0)","v":1.0429999999999999},5.5867872580460451,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B68>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,O69/N68,O67*N67))","v":6.0392757017939145},{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B68>=$B$2,Sens,0)","v":1.0429999999999999},5.8937389381833825,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B68>=$B$2,Sens,0)","v":1.0429999999999999},5.9742286961945563,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B68>=$B$2,Sens,0)","v":1.0429999999999999},{"$f":"IF(B68=$B$2,1,IF(B68<$B$2,U69/T68,U67*T67))","v":6.5645879256807316},null,{"$f":"IF(B68<65,D68*K68,D68*M68)","v":23777.967261609952},{"$f":"IF(B68<65,E68*K68,E68*O68)","v":12666.162783389196},11111.804478220756,null,46806.925701947061,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":36119.610563968301},{"$f":"AA68-AB68","v":10687.31513797876},null,10793.437473039259,null,{"$f":"IF(B68<71,IF(B68-35<30,VLOOKUP(B68,Lookups!A:G,6),VLOOKUP(B68,Lookups!A:G,7)),\"\")","v":""},{"$f":"AG68","v":""},"",{"$f":"IF(OR(B68<55,B68-35<20),VLOOKUP(B68-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B68,Lookups!$O$57:$P$122,2))","v":0},{"$f":"AJ68","v":0},0,{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B68<55,VLOOKUP(B68,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:I,8)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,2))^(B68-$B$2),\"\")","v":""},{"$f":"IF(B68<70,VLOOKUP(B68,Lookups!A:I,9)*(1-VLOOKUP(B68,Lookups!$U$3:$W$103,3))^(B68-$B$2),\"\")","v":""},"",{"$f":"IF(B68<71,SUM(AI68,AL68,AO68,AR68),\"\")","v":""},{"$f":"IF(B68<71,IF(B68=$B$2,1, IF(B68<$B$2, AT69/(1-AS68), AT67*(1-AS67))),\"\")","v":""},"",111,{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:I,8)*(1-VLOOKUP(BD68,Lookups!U:W,2))^(BD68-$B$2),\"\")","v":0.44841352662161615},{"$f":"IF(BD68>=$B$3,VLOOKUP(BD68,Lookups!A:I,9)*(1-VLOOKUP(BD68,Lookups!U:W,3))^(BD68-$B$2),\"\")","v":0.44841352662161615},0.44841352662161615,{"$f":"IF(AY67=\"\",1,AZ67*(1-AY67))","v":1.1347429146117128E-3},0.1425420511241958,0.78583400000000003,null,111,null,{"$f":"IF($BE$12<>\"\",SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":285.00622826380987},{"$f":"IF($BE$13<>\"\",SUM(BG12:BG67)*BG70*BG71*BG72*Part,\"\")","v":261.00670384446488},{"$f":"IF($BE$14<>\"\",SUM(BH12:BH67)*BH70*BH71*BH72*Part,\"\")","v":473.39483121812066},{"$f":"IF($BE$15<>\"\",SUM(BI12:BI67)*BI70*BI71*BI72*Part,\"\")","v":419.87268048142022},{"$f":"IF($BE$16<>\"\",SUM(BJ12:BJ67)*BJ70*BJ71*BJ72*Part,\"\")","v":730.10914261164419},{"$f":"IF($BE$17<>\"\",SUM(BK12:BK67)*BK70*BK71*BK72*Part,\"\")","v":756.7612907518552},{"$f":"IF($BE$18<>\"\",SUM(BL12:BL67)*BL70*BL71*BL72*Part,\"\")","v":954.71348752752579},{"$f":"IF($BE$19<>\"\",SUM(BM12:BM67)*BM70*BM71*BM72*Part,\"\")","v":1283.5928785255855},{"$f":"IF($BE$20<>\"\",SUM(BN12:BN67)*BN70*BN71*BN72*Part,\"\")","v":1013.3201745523058},{"$f":"IF($BE$21<>\"\",SUM(BO12:BO67)*BO70*BO71*BO72*Part,\"\")","v":855.31579407612696},{"$f":"SUM(BF68:BO68)","v":7033.0932118528581},{"$f":"IF($BE12<>\"\",SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":366.25957329876655},{"$f":"IF($BE13<>\"\",SUM(BR12:BR67)*BR70*BR71*BR72*Part,\"\")","v":357.0860279387453},{"$f":"IF($BE14<>\"\",SUM(BS12:BS67)*BS70*BS71*BS72*Part,\"\")","v":696.28220705803346},{"$f":"IF($BE15<>\"\",SUM(BT12:BT67)*BT70*BT71*BT72*Part,\"\")","v":671.86053873088997},{"$f":"IF($BE16<>\"\",SUM(BU12:BU67)*BU70*BU71*BU72*Part,\"\")","v":1296.5842581647628},{"$f":"IF($BE17<>\"\",SUM(BV12:BV67)*BV70*BV71*BV72*Part,\"\")","v":1531.3747185956163},{"$f":"IF($BE18<>\"\",SUM(BW12:BW67)*BW70*BW71*BW72*Part,\"\")","v":2290.5260536704081},{"$f":"IF($BE19<>\"\",SUM(BX12:BX67)*BX70*BX71*BX72*Part,\"\")","v":3885.6114386000877},{"$f":"IF($BE20<>\"\",SUM(BY12:BY67)*BY70*BY71*BY72*Part,\"\")","v":4323.4626087520237},{"$f":"IF($BE21<>\"\",SUM(BZ12:BZ67)*BZ70*BZ71*BZ72*Part,\"\")","v":6868.7113726336038},{"$f":"IF($BE22<>\"\",SUM(CA12:CA67)*CA70*CA71*CA72*Part,\"\")","v":4587.1424561066224},{"$f":"IF($BE23<>\"\",SUM(CB12:CB67)*CB70*CB71*CB72*Part,\"\")","v":2201.6278096801657},{"$f":"IF($BE24<>\"\",SUM(CC12:CC67)*CC70*CC71*CC72*Part,\"\")","v":969.9178693630131},{"$f":"IF($BE25<>\"\",SUM(CD12:CD67)*CD70*CD71*CD72*Part,\"\")","v":663.25998598786407},{"$f":"IF($BE26<>\"\",SUM(CE12:CE67)*CE70*CE71*CE72*Part,\"\")","v":451.52844115802878},{"$f":"IF($BE27<>\"\",SUM(CF12:CF67)*CF70*CF71*CF72*Part,\"\")","v":1019.3671408137632},{"$f":"SUM(BQ68:CF68)","v":32180.602500552395},null,null,null,null,null,null,52,17,1.318062236716997,null,5,2.1999999999999999E-2,1.022]
[2064,101,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B69>=$B$2,Sens,0)","v":1.0429999999999999},5.9282153078237974,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B69>=$B$2,Sens,0)","v":1.042},5.8270191101420243,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B69>=$B$2,Sens,0)","v":1.042},6.2989645569710522,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B69>=$B$2,Sens,0)","v":1.0429999999999999},6.1471697125252671,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B69>=$B$2,Sens,0)","v":1.0429999999999999},6.231120530130922,{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B69>=$B$2,Sens,0)","v":1.0429999999999999},6.8468652064850026,null,24800.419853859177,13210.807783074932,{"$f":"W69-X69","v":11589.612070784246},null,48819.623507130782,37672.753818218938,11146.869688911844,null,11257.555284379945,null,{"$f":"IF(B69<71,IF(B69-35<30,VLOOKUP(B69,Lookups!A:G,6),VLOOKUP(B69,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B69<55,B69-35<20),VLOOKUP(B69-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B69,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B69<55,VLOOKUP(B69,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:I,8)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,2))^(B69-$B$2),\"\")","v":""},{"$f":"IF(B69<70,VLOOKUP(B69,Lookups!A:I,9)*(1-VLOOKUP(B69,Lookups!$U$3:$W$103,3))^(B69-$B$2),\"\")","v":""},"","","","",112,{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:I,8)*(1-VLOOKUP(BD69,Lookups!U:W,2))^(BD69-$B$2),\"\")","v":0.45946100881802593},{"$f":"IF(BD69>=$B$3,VLOOKUP(BD69,Lookups!A:I,9)*(1-VLOOKUP(BD69,Lookups!U:W,3))^(BD69-$B$2),\"\")","v":0.45946100881802593},0.45946100881802593,6.2590884246178317E-4,0.13766858327621767,0.78094300000000005,null,112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,18,1.2879635832369276,null,6,1.7000000000000001E-2,1.0169999999999999]
[2065,102,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B70>=$B$2,Sens,0)","v":1.042},6.18312856606022,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B70>=$B$2,Sens,0)","v":1.042},6.0717539127679894,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B70>=$B$2,Sens,0)","v":1.042},6.563521068363837,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B70>=$B$2,Sens,0)","v":1.042},6.4114980101638528,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B70>=$B$2,Sens,0)","v":1.042},6.4990587129265514,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B70>=$B$2,Sens,0)","v":1.042},7.1412804103638576,null,{"$f":"IF(B70<65,D70*K70,D70*M70)","v":25842.03748772126},13765.661709964079,12076.375777757181,null,50918.867317937409,39292.682232402352,{"$f":"AA70-AB70","v":11626.185085535057},null,11738.732758590588,null,{"$f":"IF(B70<71,IF(B70-35<30,VLOOKUP(B70,Lookups!A:G,6),VLOOKUP(B70,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B70<55,B70-35<20),VLOOKUP(B70-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B70,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B70<55,VLOOKUP(B70,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:I,8)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,2))^(B70-$B$2),\"\")","v":""},{"$f":"IF(B70<70,VLOOKUP(B70,Lookups!A:I,9)*(1-VLOOKUP(B70,Lookups!$U$3:$W$103,3))^(B70-$B$2),\"\")","v":""},"","","","",113,{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:I,8)*(1-VLOOKUP(BD70,Lookups!U:W,2))^(BD70-$B$2),\"\")","v":0.47115261271352893},{"$f":"IF(BD70>=$B$3,VLOOKUP(BD70,Lookups!A:I,9)*(1-VLOOKUP(BD70,Lookups!U:W,3))^(BD70-$B$2),\"\")","v":0.47115261271352893},0.47115261271352893,3.3832813427616938E-4,0.1329617377595303,0.77576800000000001,null,113,"Survive",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,45))","v":1.2086567434421218},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,45))","v":1.1761931148725631},1.1444511720233304,1.1019683411483658,1.0609077763479098,1,0.93242897000000002,0.8412843453712241,0.70000149627919028,0.55429901848180885,null,{"$f":"BF70","v":1.2086567434421218},{"$f":"BG70","v":1.1761931148725631},1.1444511720233304,1.1019683411483658,1.0609077763479098,1,0.93242897000000002,0.8412843453712241,0.70000149627919028,0.55429901848180885,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,45)","v":0.32793659437475459},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,45)","v":0.17789253621593915},0.10528130732569703,7.2757884804846615E-2,5.0219138232186343E-2,3.4613748541291366E-2,"Totals - Scaled for Headcount",null,null,null,null,null,null,54,19,1.2559052002644,null,7,1.4999999999999999E-2,1.0149999999999999]
[2066,103,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B71>=$B$2,Sens,0)","v":1.042},6.4428199658347491,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},6.3267675771042455,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B71>=$B$2,Sens,0)","v":1.0409999999999999},6.8391889532351184,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B71>=$B$2,Sens,0)","v":1.042},6.6807809265907352,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B71>=$B$2,Sens,0)","v":1.042},6.772019178869467,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B71>=$B$2,Sens,0)","v":1.042},7.4412141875991402,null,26927.403062205558,14343.819501782571,12583.583560422987,null,53057.459745290784,40942.974886163247,12114.484859127537,null,12231.759534451399,null,{"$f":"IF(B71<71,IF(B71-35<30,VLOOKUP(B71,Lookups!A:G,6),VLOOKUP(B71,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B71<55,B71-35<20),VLOOKUP(B71-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B71,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B71<55,VLOOKUP(B71,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:I,8)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,2))^(B71-$B$2),\"\")","v":""},{"$f":"IF(B71<70,VLOOKUP(B71,Lookups!A:I,9)*(1-VLOOKUP(B71,Lookups!$U$3:$W$103,3))^(B71-$B$2),\"\")","v":""},"","","","",114,{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:I,8)*(1-VLOOKUP(BD71,Lookups!U:W,2))^(BD71-$B$2),\"\")","v":0.48677508977622908},{"$f":"IF(BD71>=$B$3,VLOOKUP(BD71,Lookups!A:I,9)*(1-VLOOKUP(BD71,Lookups!U:W,3))^(BD71-$B$2),\"\")","v":0.48677508977622908},0.48677508977622908,1.7892394985745855E-4,0.12841581780908856,0.76885199999999998,null,114,"Interest",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,46))","v":1.1899831262824421},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,46))","v":1.149297977865986},1.1100038418640004,1.0720531600000003,1.0354000000000001,1,0.96581031485416258,0.93278956427869664,0.90089778276868515,0.87009637122724071,null,{"$f":"BF71","v":1.1899831262824421},1.149297977865986,1.1100038418640004,1.0720531600000003,1.0354000000000001,1,0.96581031485416258,0.93278956427869664,0.90089778276868515,0.87009637122724071,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,46)","v":0.84034805024844561},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,46)","v":0.81161681499753291},0.78386789163369985,0.75706769522281225,0.73118378908905945,0.70618484555636407,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,55,20,1.2245017314342164,null,8,0.01,1.01]
[2067,104,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},6.7134184043998086,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},6.5861650477655189,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},7.1195957003177579,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},6.9613737255075465,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},7.0564439843819846,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B72>=$B$2,Sens,0)","v":1.0409999999999999},7.753745183478304,null,28031.426587755981,14931.916101355657,13099.510486400324,null,55285.873054592994,42662.579831382107,12623.293223210887,null,12742.347539008246,null,{"$f":"IF(B72<71,IF(B72-35<30,VLOOKUP(B72,Lookups!A:G,6),VLOOKUP(B72,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B72<55,B72-35<20),VLOOKUP(B72-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B72,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B72<55,VLOOKUP(B72,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:I,8)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,2))^(B72-$B$2),\"\")","v":""},{"$f":"IF(B72<70,VLOOKUP(B72,Lookups!A:I,9)*(1-VLOOKUP(B72,Lookups!$U$3:$W$103,3))^(B72-$B$2),\"\")","v":""},"","","","",115,{"$f":"IF(BD72>=$B$3,VLOOKUP(BD72,Lookups!A:I,8)*(1-VLOOKUP(BD72,Lookups!U:W,2))^(BD72-$B$2),\"\")","v":0.5},{"$f":"IF(BD72>=$B$3,VLOOKUP(BD72,Lookups!A:I,9)*(1-VLOOKUP(BD72,Lookups!U:W,3))^(BD72-$B$2),\"\")","v":0.5},0.5,9.1828228102476661E-5,0.1240253214304506,0.76299799999999995,null,115,"Retire",{"$f":"IF(55<$B$3,\"\",VLOOKUP(BF78,$B$3:$AU$93,34))","v":0.01},{"$f":"IF(55<$B$3,\"\",VLOOKUP(BG78,$B$3:$AU$93,34))","v":0.01},0.02,0.02,0.04,0.05,0.08,0.15,0.2,0.4,"Totals - Scaled for Headcount",{"$f":"BF72","v":0.01},0.01,0.02,0.02,0.04,0.05,0.08,0.15,0.2,0.4,{"$f":"VLOOKUP(CA78,$B$3:$AU$93,34)","v":0.45},{"$f":"VLOOKUP(CB78,$B$3:$AU$93,34)","v":0.4},0.3,0.3,0.3,1,{"$f":"CG68*CG71","v":0},null,null,"PVSalary @ Entry Age",{"$f":"SUM(CP26:CP138)","v":46.903715589376084},null,null,56,21,1.1894632653475667,null,9,0.01,1.01]
[2068,105,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B73>=$B$2,Sens,0)","v":1.04},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,K74/J73,K72*J72))","v":6.9886685589802005},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B73>=$B$2,Sens,0)","v":1.04},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,M74/L73,M72*L72))","v":6.8561978147239051},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B73>=$B$2,Sens,0)","v":1.04},7.4114991240307857,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B73>=$B$2,Sens,0)","v":1.0409999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,Q74/P73,Q72*P72))","v":7.2467900482533558},{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B73>=$B$2,Sens,0)","v":1.0409999999999999},{"$f":"IF(B73=$B$2,1,IF(B73<$B$2,S74/R73,S72*R72))","v":7.3457581877416454},{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B73>=$B$2,Sens,0)","v":1.0409999999999999},8.0716487360009133,null,29180.715077853976,15544.124661511238,13636.590416342739,null,57552.593849831304,44411.745604468764,13140.84824536254,null,13264.78378810759,null,{"$f":"IF(B73<71,IF(B73-35<30,VLOOKUP(B73,Lookups!A:G,6),VLOOKUP(B73,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B73<55,B73-35<20),VLOOKUP(B73-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B73,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B73<55,VLOOKUP(B73,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:I,8)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,2))^(B73-$B$2),\"\")","v":""},{"$f":"IF(B73<70,VLOOKUP(B73,Lookups!A:I,9)*(1-VLOOKUP(B73,Lookups!$U$3:$W$103,3))^(B73-$B$2),\"\")","v":""},"","","","",116,{"$f":"IF(BD73>=$B$3,VLOOKUP(BD73,Lookups!A:I,8)*(1-VLOOKUP(BD73,Lookups!U:W,2))^(BD73-$B$2),\"\")","v":0.5},{"$f":"IF(BD73>=$B$3,VLOOKUP(BD73,Lookups!A:I,9)*(1-VLOOKUP(BD73,Lookups!U:W,3))^(BD73-$B$2),\"\")","v":0.5},0.5,4.591411405123833E-5,0.1197849347406322,0.76299799999999995,null,116,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG72*(1+PctMarried)","v":0},"with spouses",null,"PVSalary @ Attained Age",{"$f":"SUM(CP76:CP138)","v":4.7639421708114797},null,null,57,22,1.154121600110025,null,10,7.0000000000000001E-3,1.0069999999999999]
[2069,106,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B74>=$B$2,Sens,0)","v":1.04},7.2682153013394091,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B74>=$B$2,Sens,0)","v":1.04},7.1304457273128614,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B74>=$B$2,Sens,0)","v":1.04},7.7079590889920171,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B74>=$B$2,Sens,0)","v":1.04},7.5439084402317427,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B74>=$B$2,Sens,0)","v":1.04},7.6469342734390526,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B74>=$B$2,Sens,0)","v":1.04},8.4025863341769504,null,30347.943680968136,16165.889647971688,14182.054032996448,null,59912.250197674381,46232.627174251982,13679.623023422399,null,13805.230775815911,null,{"$f":"IF(B74<71,IF(B74-35<30,VLOOKUP(B74,Lookups!A:G,6),VLOOKUP(B74,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B74<55,B74-35<20),VLOOKUP(B74-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B74,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B74<55,VLOOKUP(B74,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:I,8)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,2))^(B74-$B$2),\"\")","v":""},{"$f":"IF(B74<70,VLOOKUP(B74,Lookups!A:I,9)*(1-VLOOKUP(B74,Lookups!$U$3:$W$103,3))^(B74-$B$2),\"\")","v":""},"","","","",117,{"$f":"IF(BD74>=$B$3,VLOOKUP(BD74,Lookups!A:I,8)*(1-VLOOKUP(BD74,Lookups!U:W,2))^(BD74-$B$2),\"\")","v":0.5},{"$f":"IF(BD74>=$B$3,VLOOKUP(BD74,Lookups!A:I,9)*(1-VLOOKUP(BD74,Lookups!U:W,3))^(BD74-$B$2),\"\")","v":0.5},0.5,2.2957057025619165E-5,0.11568952553663531,0.76299799999999995,null,117,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP68*BP73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,23,1.1081672682356714,null,11,5.0000000000000001E-3,1.0049999999999999]
[2070,107,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},7.5589439133929854,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},7.4156635564053763,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},8.016277452551698,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B75>=$B$2,Sens,0)","v":1.04},7.8456647778410122,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},7.9528116443766148,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B75>=$B$2,Sens,0)","v":1.0389999999999999},8.738689787544029,null,31561.861428206863,16812.525233890556,14749.336194316307,null,62308.740205581358,48081.932261222064,14226.807944359294,null,14357.440006848548,null,{"$f":"IF(B75<71,IF(B75-35<30,VLOOKUP(B75,Lookups!A:G,6),VLOOKUP(B75,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B75<55,B75-35<20),VLOOKUP(B75-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B75,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B75<55,VLOOKUP(B75,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:I,8)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,2))^(B75-$B$2),\"\")","v":""},{"$f":"IF(B75<70,VLOOKUP(B75,Lookups!A:I,9)*(1-VLOOKUP(B75,Lookups!$U$3:$W$103,3))^(B75-$B$2),\"\")","v":""},"","","","",118,{"$f":"IF(BD75>=$B$3,VLOOKUP(BD75,Lookups!A:I,8)*(1-VLOOKUP(BD75,Lookups!U:W,2))^(BD75-$B$2),\"\")","v":0.5},{"$f":"IF(BD75>=$B$3,VLOOKUP(BD75,Lookups!A:I,9)*(1-VLOOKUP(BD75,Lookups!U:W,3))^(BD75-$B$2),\"\")","v":0.5},0.5,1.1478528512809583E-5,0.11173413708386642,0.76299799999999995,null,118,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP74*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits from Entry Age",{"$f":"Explicit+Implicit","v":0},null,null,59,{"$f":"IF(CO76=0,0,CO76-1)","v":24},1.0638875657439475,null,12,5.0000000000000001E-3,1.0049999999999999]
[2071,108,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},7.8537427260153114,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},7.7048744351051859,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},8.3289122732012135,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},8.1594913689546527,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},8.2629712985073027,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B76>=$B$2,Sens,0)","v":1.0389999999999999},9.0794986892582461,null,32792.774023906932,17468.213718012285,15324.560305894647,null,64738.781073599028,49957.12761940973,14781.653454189298,null,14917.380167115636,null,{"$f":"IF(B76<71,IF(B76-35<30,VLOOKUP(B76,Lookups!A:G,6),VLOOKUP(B76,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B76<55,B76-35<20),VLOOKUP(B76-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B76,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B76<55,VLOOKUP(B76,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:I,8)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,2))^(B76-$B$2),\"\")","v":""},{"$f":"IF(B76<70,VLOOKUP(B76,Lookups!A:I,9)*(1-VLOOKUP(B76,Lookups!$U$3:$W$103,3))^(B76-$B$2),\"\")","v":""},"","","","",119,{"$f":"IF(BD76>=$B$3,VLOOKUP(BD76,Lookups!A:I,8)*(1-VLOOKUP(BD76,Lookups!U:W,2))^(BD76-$B$2),\"\")","v":0.5},{"$f":"IF(BD76>=$B$3,VLOOKUP(BD76,Lookups!A:I,9)*(1-VLOOKUP(BD76,Lookups!U:W,3))^(BD76-$B$2),\"\")","v":0.5},0.5,5.7392642564047913E-6,0.1079139821169272,0.76299799999999995,null,119,null,null,null,null,null,null,null,null,null,null,null,"PV Benefits Attained Age",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PVFB",null,null,"PVFB",{"$f":"CG82+BP82","v":0},null,"Current Age",{"$f":"B2","v":60},{"$f":"MS","v":25},1,null,13,5.0000000000000001E-3,1.0049999999999999]
[2072,109,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B77>=$B$2,Sens,0)","v":1.038},8.1600386923299073,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B77>=$B$2,Sens,0)","v":1.038},8.0053645380742875,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B77>=$B$2,Sens,0)","v":1.038},8.6537398518560611,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B77>=$B$2,Sens,0)","v":1.0389999999999999},8.4777115323438839,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B77>=$B$2,Sens,0)","v":1.038},8.5852271791490864,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B77>=$B$2,Sens,0)","v":1.038},9.4335991381393178,null,34071.692210839297,18149.474053014765,15922.218157824533,null,67263.593535469379,51905.45559656671,15358.13793890267,null,15499.157993633136,null,{"$f":"IF(B77<71,IF(B77-35<30,VLOOKUP(B77,Lookups!A:G,6),VLOOKUP(B77,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B77<55,B77-35<20),VLOOKUP(B77-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B77,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B77<55,VLOOKUP(B77,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:I,8)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,2))^(B77-$B$2),\"\")","v":""},{"$f":"IF(B77<70,VLOOKUP(B77,Lookups!A:I,9)*(1-VLOOKUP(B77,Lookups!$U$3:$W$103,3))^(B77-$B$2),\"\")","v":""},"","","","",120,{"$f":"IF(BD77>=$B$3,VLOOKUP(BD77,Lookups!A:I,8)*(1-VLOOKUP(BD77,Lookups!U:W,2))^(BD77-$B$2),\"\")","v":1},{"$f":"IF(BD77>=$B$3,VLOOKUP(BD77,Lookups!A:I,9)*(1-VLOOKUP(BD77,Lookups!U:W,3))^(BD77-$B$2),\"\")","v":1},1,2.8696321282023957E-6,0.10422443704551593,0.54166700000000001,null,120,null,{"$f":"IF(BF70<=1,SUM(BF12:BF67)*BF70*BF71*BF72*Part,\"\")","v":""},"","","","",756.7612907518552,954.71348752752579,1283.5928785255855,1013.3201745523058,855.31579407612696,{"$f":"SUM(BF77:BO77)","v":4863.7036254333989},{"$f":"IF(BQ70<=1,SUM(BQ12:BQ67)*BQ70*BQ71*BQ72*Part,\"\")","v":""},"","","","",1531.3747185956163,2290.5260536704081,3885.6114386000877,4323.4626087520237,6868.7113726336038,4587.1424561066224,2201.6278096801657,969.9178693630131,663.25998598786407,451.52844115802878,1019.3671408137632,{"$f":"SUM(BQ77:CF77)","v":28792.529895361196},null,null,null,null,null,null,{"$f":"IF(CN76<70,CN76+1, \"\")","v":61},{"$f":"IF(CN77<71,CO76+1,\"\")","v":26},{"$f":"IF(CN77<71,CP76*(1-VLOOKUP(CN76,$B$3:$AU$93,44,FALSE))* 1/(1+IntRt)*(1+GSG)*VLOOKUP(MIN(CO76,30),$CR$63:$CT$93,3,FALSE),\"\")","v":0.92981737640042494},null,14,3.0000000000000001E-3,1.0029999999999999]
[2073,110,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B78>=$B$2,Sens,0)","v":1.038},8.4701201626384446,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B78>=$B$2,Sens,0)","v":1.038},8.3095683905211111,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B78>=$B$2,Sens,0)","v":1.038},8.9825819662265918,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B78>=$B$2,Sens,0)","v":1.038},8.8083422821052952,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B78>=$B$2,Sens,0)","v":1.038},8.9114658119567522,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B78>=$B$2,Sens,0)","v":1.038},9.7920759053886126,null,35366.416514851197,18839.154067029325,16527.262447821871,null,69819.61008981723,53877.862909236246,15941.747180580984,null,16088.125997391206,null,{"$f":"IF(B78<71,IF(B78-35<30,VLOOKUP(B78,Lookups!A:G,6),VLOOKUP(B78,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B78<55,B78-35<20),VLOOKUP(B78-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B78,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B78<55,VLOOKUP(B78,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:I,8)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,2))^(B78-$B$2),\"\")","v":""},{"$f":"IF(B78<70,VLOOKUP(B78,Lookups!A:I,9)*(1-VLOOKUP(B78,Lookups!$U$3:$W$103,3))^(B78-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,55,56,57,58,59,60,61,62,63,64,null,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,null,null,null,"EANC Rate",{"$f":"CK75/CK72","v":0},null,null,{"$f":"IF(CN77<70,CN77+1, \"\")","v":62},27,0.83657832267399113,null,15,3.0000000000000001E-3,1.0029999999999999]
[2074,111,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B79>=$B$2,Sens,0)","v":1.038},8.7919847288187061,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B79>=$B$2,Sens,0)","v":1.0369999999999999},8.6253319893609142,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B79>=$B$2,Sens,0)","v":1.0369999999999999},9.3239200809432017,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B79>=$B$2,Sens,0)","v":1.038},9.1430592888252971,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B79>=$B$2,Sens,0)","v":1.038},9.2501015128111099,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B79>=$B$2,Sens,0)","v":1.038},10.16417478979338,null,36710.34034241554,19555.041921576441,17155.298420839099,null,72472.755273230287,55925.221699787224,16547.533573443063,null,16699.47478529207,null,{"$f":"IF(B79<71,IF(B79-35<30,VLOOKUP(B79,Lookups!A:G,6),VLOOKUP(B79,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B79<55,B79-35<20),VLOOKUP(B79-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B79,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B79<55,VLOOKUP(B79,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:I,8)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,2))^(B79-$B$2),\"\")","v":""},{"$f":"IF(B79<70,VLOOKUP(B79,Lookups!A:I,9)*(1-VLOOKUP(B79,Lookups!$U$3:$W$103,3))^(B79-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals - Scaled for Headcount",null,null,null,null,null,null,63,28,0.69413615754044644,null,16,3.0000000000000001E-3,1.0029999999999999]
[2075,112,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B80>=$B$2,Sens,0)","v":1.038},9.1260801485138163,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B80>=$B$2,Sens,0)","v":1.0369999999999999},8.9444692729672681,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B80>=$B$2,Sens,0)","v":1.0369999999999999},9.6689051239380994,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B80>=$B$2,Sens,0)","v":1.038},9.4904955418006587,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B80>=$B$2,Sens,0)","v":1.038},9.601605370297932,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B80>=$B$2,Sens,0)","v":1.038},10.550413431805529,null,38068.622935084917,20278.578472674766,17790.044462410151,null,75226.719973613042,58050.380124379139,17176.339849233904,null,17329.766002527966,null,{"$f":"IF(B80<71,IF(B80-35<30,VLOOKUP(B80,Lookups!A:G,6),VLOOKUP(B80,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B80<55,B80-35<20),VLOOKUP(B80-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B80,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B80<55,VLOOKUP(B80,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:I,8)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,2))^(B80-$B$2),\"\")","v":""},{"$f":"IF(B80<70,VLOOKUP(B80,Lookups!A:I,9)*(1-VLOOKUP(B80,Lookups!$U$3:$W$103,3))^(B80-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP73","v":0},"Count in Cohort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG71","v":0},"Count in Cohort",null,"PV Future Normal Cost",{"$f":"CK78*CK73","v":0},null,null,64,29,0.54811502642615606,null,17,3.0000000000000001E-3,1.0029999999999999]
[2076,113,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B81>=$B$2,Sens,0)","v":1.038},9.4728711941573422,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B81>=$B$2,Sens,0)","v":1.0369999999999999},9.2754146360670564,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B81>=$B$2,Sens,0)","v":1.0369999999999999},10.026654613523808,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B81>=$B$2,Sens,0)","v":1.038},9.8511343723890832,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B81>=$B$2,Sens,0)","v":1.038},9.9664663743692543,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B81>=$B$2,Sens,0)","v":1.038},10.951329142214139,null,39477.161983683058,21028.885876163731,18448.276107519327,null,78085.335332610339,60256.294569105543,17829.040763504796,null,17983.84959950843,null,{"$f":"IF(B81<71,IF(B81-35<30,VLOOKUP(B81,Lookups!A:G,6),VLOOKUP(B81,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B81<55,B81-35<20),VLOOKUP(B81-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B81,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B81<55,VLOOKUP(B81,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:I,8)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,2))^(B81-$B$2),\"\")","v":""},{"$f":"IF(B81<70,VLOOKUP(B81,Lookups!A:I,9)*(1-VLOOKUP(B81,Lookups!$U$3:$W$103,3))^(B81-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP77*BP80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG77*CG80","v":0},null,null,"EAN Accrued Liability (TOL)",{"$f":"CK76-CK80","v":0},null,null,65,30,0.32336974235169585,null,18,1E-3,1.0009999999999999]
[2077,114,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B82>=$B$2,Sens,0)","v":1.038},9.8328402995353219,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B82>=$B$2,Sens,0)","v":1.0369999999999999},9.618604977601537,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B82>=$B$2,Sens,0)","v":1.0369999999999999},10.397640834224189,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B82>=$B$2,Sens,0)","v":1.038},10.225477478539869,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B82>=$B$2,Sens,0)","v":1.038},10.345192096595285,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B82>=$B$2,Sens,0)","v":1.038},11.367479649618277,null,40937.816977079332,21806.95465358179,19130.862323497542,null,81052.578075249534,62546.03376273156,18506.544312517974,null,18662.623815262865,null,{"$f":"IF(B82<71,IF(B82-35<30,VLOOKUP(B82,Lookups!A:G,6),VLOOKUP(B82,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B82<55,B82-35<20),VLOOKUP(B82-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B82,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B82<55,VLOOKUP(B82,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:I,8)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,2))^(B82-$B$2),\"\")","v":""},{"$f":"IF(B82<70,VLOOKUP(B82,Lookups!A:I,9)*(1-VLOOKUP(B82,Lookups!$U$3:$W$103,3))^(B82-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CG81*(1+PctMarried)","v":0},"with spouses",null,null,null,null,null,66,31,0.17492388930371641,null,19,1E-3,1.0009999999999999]
[2078,115,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B83>=$B$2,Sens,0)","v":1.038},10.206488230917664,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B83>=$B$2,Sens,0)","v":1.0369999999999999},9.9744933617727938,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B83>=$B$2,Sens,0)","v":1.0369999999999999},10.782353545090483,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B83>=$B$2,Sens,0)","v":1.038},10.614045622724385,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B83>=$B$2,Sens,0)","v":1.038},10.738309396265906,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B83>=$B$2,Sens,0)","v":1.038},11.799443876303771,null,42452.516205231266,22613.811975764314,19838.704229466952,null,84132.576042109009,64922.783045715361,19209.792996393648,null,19367.020804661974,null,{"$f":"IF(B83<71,IF(B83-35<30,VLOOKUP(B83,Lookups!A:G,6),VLOOKUP(B83,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B83<55,B83-35<20),VLOOKUP(B83-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B83,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B83<55,VLOOKUP(B83,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:I,8)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,2))^(B83-$B$2),\"\")","v":""},{"$f":"IF(B83<70,VLOOKUP(B83,Lookups!A:I,9)*(1-VLOOKUP(B83,Lookups!$U$3:$W$103,3))^(B83-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",{"$f":"IFERROR(VLOOKUP(B2,BD12:BE67,2,FALSE)*VLOOKUP(B2,AV12:BB67,7,FALSE)*VLOOKUP(B2,B3:AI93,34,FALSE)*CG80*Part*(1+PctMarried)*0.5, 0)","v":0},null,null,67,32,0.10323443064424204,null,20,1E-3,1.0009999999999999]
[2079,116,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B84>=$B$2,Sens,0)","v":1.038},10.594334783692535,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B84>=$B$2,Sens,0)","v":1.0369999999999999},10.343549616158386,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B84>=$B$2,Sens,0)","v":1.0369999999999999},11.18130062625883,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B84>=$B$2,Sens,0)","v":1.038},11.017379356387911,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B84>=$B$2,Sens,0)","v":1.038},11.146365153324011,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B84>=$B$2,Sens,0)","v":1.038},12.247822743603315,null,44023.259304824816,23450.523018867589,20572.736285957228,null,87329.613931709158,67389.84880145255,19939.765130256608,null,20098.007919181764,null,{"$f":"IF(B84<71,IF(B84-35<30,VLOOKUP(B84,Lookups!A:G,6),VLOOKUP(B84,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B84<55,B84-35<20),VLOOKUP(B84-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B84,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B84<55,VLOOKUP(B84,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:I,8)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,2))^(B84-$B$2),\"\")","v":""},{"$f":"IF(B84<70,VLOOKUP(B84,Lookups!A:I,9)*(1-VLOOKUP(B84,Lookups!$U$3:$W$103,3))^(B84-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,33,7.114350577983207E-2,null,21,0,1]
[2080,117,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B85>=$B$2,Sens,0)","v":1.038},10.996919505472851,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B85>=$B$2,Sens,0)","v":1.0369999999999999},10.726260951956245,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B85>=$B$2,Sens,0)","v":1.0369999999999999},11.595008749430406,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B85>=$B$2,Sens,0)","v":1.038},11.436039771930652,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B85>=$B$2,Sens,0)","v":1.038},11.569927029150323,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B85>=$B$2,Sens,0)","v":1.038},12.713240007860241,null,45652.119899103331,24318.192370565688,21333.927528537643,null,90648.139261114105,69950.663055907746,20697.47620520636,null,20856.589036039179,null,{"$f":"IF(B85<71,IF(B85-35<30,VLOOKUP(B85,Lookups!A:G,6),VLOOKUP(B85,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B85<55,B85-35<20),VLOOKUP(B85-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B85,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B85<55,VLOOKUP(B85,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:I,8)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,2))^(B85-$B$2),\"\")","v":""},{"$f":"IF(B85<70,VLOOKUP(B85,Lookups!A:I,9)*(1-VLOOKUP(B85,Lookups!$U$3:$W$103,3))^(B85-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,34,4.896732196864554E-2,null,22,0,1]
[2081,118,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B86>=$B$2,Sens,0)","v":1.038},11.41480244668082,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B86>=$B$2,Sens,0)","v":1.0369999999999999},11.123132607178626,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B86>=$B$2,Sens,0)","v":1.0369999999999999},12.02402407315933,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B86>=$B$2,Sens,0)","v":1.038},11.870609283264017,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B86>=$B$2,Sens,0)","v":1.038},12.009584256258035,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B86>=$B$2,Sens,0)","v":1.038},13.196343128158931,null,47341.248335370146,25217.965488276619,22123.282847093527,null,94092.76855303644,72608.788252032246,21483.980301004194,null,21643.805937526529,null,{"$f":"IF(B86<71,IF(B86-35<30,VLOOKUP(B86,Lookups!A:G,6),VLOOKUP(B86,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B86<55,B86-35<20),VLOOKUP(B86-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B86,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B86<55,VLOOKUP(B86,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:I,8)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,2))^(B86-$B$2),\"\")","v":""},{"$f":"IF(B86<70,VLOOKUP(B86,Lookups!A:I,9)*(1-VLOOKUP(B86,Lookups!$U$3:$W$103,3))^(B86-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2227910551.1195111,null,null,70,35,3.3656397722328923E-2,null,23,0,1]
[2082,119,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B87>=$B$2,Sens,0)","v":1.038},11.848564939654691,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B87>=$B$2,Sens,0)","v":1.0369999999999999},11.534688513644234,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B87>=$B$2,Sens,0)","v":1.0369999999999999},12.468912963866224,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B87>=$B$2,Sens,0)","v":1.038},12.32169243602805,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B87>=$B$2,Sens,0)","v":1.038},12.465948457995841,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B87>=$B$2,Sens,0)","v":1.038},13.697804167028972,null,49092.874523778839,26151.030211342852,22941.844312435987,null,97668.293758051834,75367.922205609473,22300.371552442361,null,22460.739742440768,null,{"$f":"IF(B87<71,IF(B87-35<30,VLOOKUP(B87,Lookups!A:G,6),VLOOKUP(B87,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B87<55,B87-35<20),VLOOKUP(B87-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B87,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B87<55,VLOOKUP(B87,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:I,8)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,2))^(B87-$B$2),\"\")","v":""},{"$f":"IF(B87<70,VLOOKUP(B87,Lookups!A:I,9)*(1-VLOOKUP(B87,Lookups!$U$3:$W$103,3))^(B87-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,24,0,1]
[2083,120,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B88>=$B$2,Sens,0)","v":1.038},12.29881040736157,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B88>=$B$2,Sens,0)","v":1.0369999999999999},11.96147198864907,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B88>=$B$2,Sens,0)","v":1.0369999999999999},12.930262743529273,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B88>=$B$2,Sens,0)","v":1.038},12.789916748597117,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B88>=$B$2,Sens,0)","v":1.038},12.939654499399683,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B88>=$B$2,Sens,0)","v":1.038},14.218320725376072,null,50909.310881158657,27118.618329162535,23790.692551996122,null,101379.68892085779,78231.903249422641,23147.785671435151,null,23308.512391575394,null,{"$f":"IF(B88<71,IF(B88-35<30,VLOOKUP(B88,Lookups!A:G,6),VLOOKUP(B88,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B88<55,B88-35<20),VLOOKUP(B88-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B88,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B88<55,VLOOKUP(B88,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:I,8)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,2))^(B88-$B$2),\"\")","v":""},{"$f":"IF(B88<70,VLOOKUP(B88,Lookups!A:I,9)*(1-VLOOKUP(B88,Lookups!$U$3:$W$103,3))^(B88-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,25,0,1]
[2084,121,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B89>=$B$2,Sens,0)","v":1.038},12.766165202841309,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B89>=$B$2,Sens,0)","v":1.0369999999999999},12.404046452229084,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B89>=$B$2,Sens,0)","v":1.0369999999999999},13.408682465039854,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B89>=$B$2,Sens,0)","v":1.038},13.275933585043807,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B89>=$B$2,Sens,0)","v":1.038},13.431361370376871,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B89>=$B$2,Sens,0)","v":1.038},14.758616912940363,null,52792.955383761517,28122.007207341543,24670.948176419974,null,105232.11709985039,81204.715572900692,24027.401526949703,null,24188.288189317271,null,{"$f":"IF(B89<71,IF(B89-35<30,VLOOKUP(B89,Lookups!A:G,6),VLOOKUP(B89,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B89<55,B89-35<20),VLOOKUP(B89-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B89,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B89<55,VLOOKUP(B89,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:I,8)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,2))^(B89-$B$2),\"\")","v":""},{"$f":"IF(B89<70,VLOOKUP(B89,Lookups!A:I,9)*(1-VLOOKUP(B89,Lookups!$U$3:$W$103,3))^(B89-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,26,0,1]
[2085,122,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B90>=$B$2,Sens,0)","v":1.038},13.251279480549279,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B90>=$B$2,Sens,0)","v":1.0369999999999999},12.862996170961559,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B90>=$B$2,Sens,0)","v":1.0369999999999999},13.904803716246327,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B90>=$B$2,Sens,0)","v":1.038},13.780419061275472,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B90>=$B$2,Sens,0)","v":1.038},13.941753102451193,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B90>=$B$2,Sens,0)","v":1.038},15.319444355632097,null,54746.29473296069,29162.521474013178,25583.773258947513,null,109230.93754964472,84290.494764670919,24940.442784973799,null,25101.275403467225,null,{"$f":"IF(B90<71,IF(B90-35<30,VLOOKUP(B90,Lookups!A:G,6),VLOOKUP(B90,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B90<55,B90-35<20),VLOOKUP(B90-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B90,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B90<55,VLOOKUP(B90,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:I,8)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,2))^(B90-$B$2),\"\")","v":""},{"$f":"IF(B90<70,VLOOKUP(B90,Lookups!A:I,9)*(1-VLOOKUP(B90,Lookups!$U$3:$W$103,3))^(B90-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,27,0,1]
[2086,123,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B91>=$B$2,Sens,0)","v":1.038},13.754828100810151,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B91>=$B$2,Sens,0)","v":1.0369999999999999},13.338927029287134,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B91>=$B$2,Sens,0)","v":1.0369999999999999},14.419281453747441,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B91>=$B$2,Sens,0)","v":1.038},14.30407498560394,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B91>=$B$2,Sens,0)","v":1.038},14.471539720344339,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B91>=$B$2,Sens,0)","v":1.038},15.901583241146117,null,56771.907638080229,30241.534768551664,26530.372869528564,null,113381.71317653122,87493.533565728416,25888.179610802807,null,26048.727925484247,null,{"$f":"IF(B91<71,IF(B91-35<30,VLOOKUP(B91,Lookups!A:G,6),VLOOKUP(B91,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B91<55,B91-35<20),VLOOKUP(B91-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B91,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B91<55,VLOOKUP(B91,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:I,8)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,2))^(B91-$B$2),\"\")","v":""},{"$f":"IF(B91<70,VLOOKUP(B91,Lookups!A:I,9)*(1-VLOOKUP(B91,Lookups!$U$3:$W$103,3))^(B91-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,28,0,1]
[2087,124,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+IF(B92>=$B$2,Sens,0)","v":1.038},14.277511568640938,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+IF(B92>=$B$2,Sens,0)","v":1.0369999999999999},13.832467329370758,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B92>=$B$2,Sens,0)","v":1.0369999999999999},14.952794867536095,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+IF(B92>=$B$2,Sens,0)","v":1.038},14.847629835056891,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+IF(B92>=$B$2,Sens,0)","v":1.038},15.021458229717425,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B92>=$B$2,Sens,0)","v":1.038},16.505843404309669,null,58872.468220689196,31360.471554988075,27511.996665701121,null,117690.21827723942,90818.287841226091,26871.930436013325,null,27031.946993435275,null,{"$f":"IF(B92<71,IF(B92-35<30,VLOOKUP(B92,Lookups!A:G,6),VLOOKUP(B92,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B92<55,B92-35<20),VLOOKUP(B92-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B92,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B92<55,VLOOKUP(B92,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:I,8)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,2))^(B92-$B$2),\"\")","v":""},{"$f":"IF(B92<70,VLOOKUP(B92,Lookups!A:I,9)*(1-VLOOKUP(B92,Lookups!$U$3:$W$103,3))^(B92-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,29,0,1]
[2088,125,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":5502.1900800000003},null,null,14.820057008249293,null,14.344268620557475,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+IF(B93>=$B$2,Sens,0)","v":1.0369999999999999},15.50604827763493,null,15.411839768789052,null,15.592273642446687,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+IF(B93>=$B$2,Sens,0)","v":1.038},17.133065453673439,null,61050.749544854691,32520.80900252263,28529.94054233206,null,122162.4465717745,94269.382779192703,27893.063792581801,null,28052.282980019365,null,{"$f":"IF(B93<71,IF(B93-35<30,VLOOKUP(B93,Lookups!A:G,6),VLOOKUP(B93,Lookups!A:G,7)),\"\")","v":""},"","",{"$f":"IF(OR(B93<55,B93-35<20),VLOOKUP(B93-$B$3,Lookups!$O$3:$Q$53,2),VLOOKUP(B93,Lookups!$O$57:$P$122,2))","v":0},0,0,{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,12),\"\")","v":""},{"$f":"IF(B93<55,VLOOKUP(B93,Lookups!A:M,13),\"\")","v":""},"",{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:I,8)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,2))^(B93-$B$2),\"\")","v":""},{"$f":"IF(B93<70,VLOOKUP(B93,Lookups!A:I,9)*(1-VLOOKUP(B93,Lookups!$U$3:$W$103,3))^(B93-$B$2),\"\")","v":""},"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",null,30,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"IF(CN102<71,CO101+1,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(CN109<71,CP108*(1-VLOOKUP(CN108,$B$3:$AU$93,44,FALSE))* 1/(1+IntRt)*(1+GSG)*VLOOKUP(MIN(CO108,30),$CR$63:$CT$93,3,FALSE),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",""]

{"sheet":"Inactive","index":6,"n_rows":101,"n_cols":49,"rows_kept":101,"cut":false,"hidden":true,"merged":[[5,44,5,48]]}
["Inactives",0,null,"Insured",null,null,"UMP",null,null,"Implicit","Insured","Explicit","Insured","Insured Med ","Insured","Implicit","UMP","Explicit","UMP","UMP Med ","UMP",null,null,"Insured",null,null,null,"UMP",null,null,"Average",null,null,null,0.5,null,null,null,null,"Implicit","Explicit"]
["Year",null,null,"Cost","Prem",null,"Cost","Prem",null,"Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum","Trend","Rel Trend","Trend","Rel Trend","Premium","Med Accum",null,"Cost","Prem","Net",null,"Cost","Prem","Net",null,"Net",null,"Mort - M","Mort - F","Mortality","Survive","Interest","Pay Timing",null,"Subsidy","Subsidy"]
[{"$f":"ToolYear","v":2023},82,null,{"$f":"VLOOKUP(B3,Lookups!A:B,2)","v":4638.6431999999995},{"$f":"VLOOKUP(B3,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B3,Lookups!A:D,4)","v":8538.9984000000004},{"$f":"VLOOKUP(B3,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.052},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0509999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0609999999999999},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0580000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0760000000000001},1,{"$f":"VLOOKUP(A3,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.111},1,null,{"$f":"IF(B3<65,D3*K3,D3*M3)","v":4638.6431999999995},{"$f":"IF(B3<65,E3*K3,E3*O3)","v":2097.2983199999999},{"$f":"W3-X3","v":2541.3448799999996},null,{"$f":"IF(B3<65,G3*Q3,G3*S3)","v":8538.9984000000004},{"$f":"IF(B3<65,H3*Q3,H3*U3)","v":5502.1900800000003},{"$f":"AA3-AB3","v":3036.8083200000001},null,{"$f":"(1-PctUMP)*Y3+PctUMP*AC3","v":2912.9424600000002},null,{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,8)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,2))^(B3-$B$3),\"\")","v":5.9153489999999996E-2},{"$f":"IF($B3<121,VLOOKUP($B3,Lookups!A:I,9)*(1-VLOOKUP($B3,Lookups!$U$3:$W$103,3))^(B3-$B$3),\"\")","v":3.9383189999999998E-2},{"$f":"IF(B3<121,(PCTMALE*AG3+(1-PCTMALE)*AH3),\"\")","v":4.9268339999999994E-2},1,1,{"$f":"IF(AI3=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI3),6))","v":0.96252000000000004},null,{"$f":"IF(B3<65,AE3*AJ3*AK3*AL3,\"\")","v":""},{"$f":"IF(AND(B3>=65,B3<121),AE3*AJ3*AK3*AL3,\"\")","v":2803.7653765992004}]
[{"$f":"1+A3","v":2024},{"$f":"1+B3","v":83},null,{"$f":"VLOOKUP(B4,Lookups!A:B,2)","v":4581.9033600000002},{"$f":"VLOOKUP(B4,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B4,Lookups!A:D,4)","v":8434.5489600000001},{"$f":"VLOOKUP(B4,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.05},{"$f":"K3*J3","v":1.052},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0489999999999999},{"$f":"M3*L3","v":1.0509999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0780000000000001},{"$f":"O3*N3","v":1.0609999999999999},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0569999999999999},{"$f":"Q3*P3","v":1.0580000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0780000000000001},{"$f":"S3*R3","v":1.0760000000000001},{"$f":"VLOOKUP(A4,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.101},{"$f":"U3*T3","v":1.111},null,{"$f":"IF(B4<65,D4*K4,D4*M4)","v":4815.5804313600001},{"$f":"IF(B4<65,E4*K4,E4*O4)","v":2225.2335175199996},2590.3469138400005,null,{"$f":"IF(B4<65,G4*Q4,G4*S4)","v":9075.5746809600005},{"$f":"IF(B4<65,H4*Q4,H4*U4)","v":6112.93317888},2962.6415020800005,null,{"$f":"(1-PctUMP)*Y4+PctUMP*AC4","v":2869.56785502},null,{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,8)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,2))^(B4-$B$3),\"\")","v":6.5459898899999994E-2},{"$f":"IF($B4<121,VLOOKUP($B4,Lookups!A:I,9)*(1-VLOOKUP($B4,Lookups!$U$3:$W$103,3))^(B4-$B$3),\"\")","v":4.3949644199999999E-2},5.4704771549999996E-2,{"$f":"IF(B4<121,AJ3*(1-AI3),\"\")","v":0.95073165999999998},{"$f":"IF(B4<121,AK3/(1+IntRt),\"\")","v":0.96581031485416258},0.96011400000000002,null,{"$f":"IF(B4<65,AE4*AJ4*AK4*AL4,\"\")","v":""},{"$f":"IF(AND(B4>=65,B4<121),AE4*AJ4*AK4*AL4,\"\")","v":2529.8169436174853}]
[2025,84,null,{"$f":"VLOOKUP(B5,Lookups!A:B,2)","v":4525.8803200000002},{"$f":"VLOOKUP(B5,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B5,Lookups!A:D,4)","v":8331.4132800000007},{"$f":"VLOOKUP(B5,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0489999999999999},{"$f":"K4*J4","v":1.1046},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.048},{"$f":"M4*L4","v":1.1024989999999999},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0509999999999999},{"$f":"O4*N4","v":1.1437580000000001},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.05},{"$f":"Q4*P4","v":1.118306},{"$f":"VLOOKUP(A5,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0489999999999999},{"$f":"S4*R4","v":1.1599280000000001},{"$f":"VLOOKUP(A5,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.052},{"$f":"U4*T4","v":1.223211},null,4989.7785269196802,{"$f":"IF(B5<65,E5*K5,E5*O5)","v":2398.80173188656},2590.9767950331202,null,9663.8395430438413,6730.339429946881,2933.5001130969604,null,2847.8692835810002,null,{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,8)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,2))^(B5-$B$3),\"\")","v":7.236489941999999E-2},{"$f":"IF($B5<121,VLOOKUP($B5,Lookups!A:I,9)*(1-VLOOKUP($B5,Lookups!$U$3:$W$103,3))^(B5-$B$3),\"\")","v":4.9152436442999999E-2},6.0758667931499991E-2,{"$f":"IF(B5<121,AJ4*(1-AI4),\"\")","v":0.89872210173434774},0.93278956427869664,0.95743400000000001,null,"",2285.7987885338848]
[2026,85,null,{"$f":"VLOOKUP(B6,Lookups!A:B,2)","v":4470.5535999999993},{"$f":"VLOOKUP(B6,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B6,Lookups!A:D,4)","v":8229.5692799999997},{"$f":"VLOOKUP(B6,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.048},1.1587254,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0469999999999999},1.155418952,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.05},1.202089658,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0489999999999999},1.1742213000000001,{"$f":"VLOOKUP(A6,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.048},1.2167644719999999,{"$f":"VLOOKUP(A6,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0509999999999999},1.2868179720000001,null,5165.3623553718262,{"$f":"IF(B6<65,E6*K6,E6*O6)","v":2521.1406202127746},2644.2217351590516,null,10013.44751976662,7080.3170803041194,2933.1304394625004,null,2860.9032633866382,null,{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,8)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,2))^(B6-$B$3),\"\")","v":7.9909100283869994E-2},{"$f":"IF($B6<121,VLOOKUP($B6,Lookups!A:I,9)*(1-VLOOKUP($B6,Lookups!$U$3:$W$103,3))^(B6-$B$3),\"\")","v":5.5115156669759996E-2},6.7512128476814995E-2,0.84411694399237081,0.90089778276868515,0.95444499999999999,null,"",2076.501343002582,null,null,null,"Retirees - Default Ages"]
[2027,86,null,{"$f":"VLOOKUP(B7,Lookups!A:B,2)","v":4415.9180800000004},{"$f":"VLOOKUP(B7,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B7,Lookups!A:D,4)","v":8129.0004000000008},{"$f":"VLOOKUP(B7,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0469999999999999},1.2143442192,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.046},{"$f":"M6*L6","v":1.2097236427439999},{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0489999999999999},1.2621941409000001,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.048},1.2317581437,{"$f":"VLOOKUP(A7,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0469999999999999},1.2751691666559999,{"$f":"VLOOKUP(A7,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.05},1.352445688572,null,5342.04050579669,2647.1976512234132,2694.8428545732768,null,10365.850665814291,7441.4132513996283,2924.4374144146623,null,2867.0387744543159,null,{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,8)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,2))^(B7-$B$3),\"\")","v":8.8255544061735677E-2},{"$f":"IF($B7<121,VLOOKUP($B7,Lookups!A:I,9)*(1-VLOOKUP($B7,Lookups!$U$3:$W$103,3))^(B7-$B$3),\"\")","v":6.2071077416857488E-2},7.5163310739296579E-2,0.78712881242010146,0.87009637122724071,0.95105799999999996,null,"",1867.4704426927433,null,null,null,"Age Divisions","20-64","65-70","71-77","78+"]
[2028,87,null,{"$f":"VLOOKUP(B8,Lookups!A:B,2)","v":4361.9788799999997},{"$f":"VLOOKUP(B8,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B8,Lookups!A:D,4)","v":8029.6956},{"$f":"VLOOKUP(B8,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.046},1.2714183975024,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},1.2653709303102239,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.048},1.3240416538041,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0469999999999999},1.2908825345976001,{"$f":"VLOOKUP(A8,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.046},1.3351021174888318,{"$f":"VLOOKUP(A8,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0489999999999999},1.4200679730006001,null,5519.5212733791477,2776.9103361333605,2742.6109372457872,null,10720.463598350756,7813.4839139696096,2906.9796843811464,null,2865.8874975973067,null,{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,8)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,2))^(B8-$B$3),\"\")","v":9.7500713642759612E-2},{"$f":"IF($B8<121,VLOOKUP($B8,Lookups!A:I,9)*(1-VLOOKUP($B8,Lookups!$U$3:$W$103,3))^(B8-$B$3),\"\")","v":7.0121700596586747E-2},8.3811207119673187E-2,0.72796560490031592,0.84034805024844561,0.94723000000000002,null,"",1660.6749665465675,null,null,null,"Number Inactive",60,{"$f":"ROUND((70+65)/2,0)","v":68},{"$f":"ROUND((77+71)/2,0)","v":74},82]
[2029,88,null,{"$f":"VLOOKUP(B9,Lookups!A:B,2)","v":4308.7052799999992},{"$f":"VLOOKUP(B9,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B9,Lookups!A:D,4)","v":7931.6383200000009},{"$f":"VLOOKUP(B9,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.3299036437875105,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.3223126221741839,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0469999999999999},1.3875956531866969,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.046},1.3515540137236872,{"$f":"VLOOKUP(A9,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.396516814893318,{"$f":"VLOOKUP(A9,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.048},1.4896513036776293,null,5697.4553769725499,2910.2020322677618,2787.2533447047881,null,11076.666283532189,8196.34462575412,2880.3216577780695,null,2857.0545795097491,null,{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,8)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,2))^(B9-$B$3),\"\")","v":0.10735550714749409},{"$f":"IF($B9<121,VLOOKUP($B9,Lookups!A:I,9)*(1-VLOOKUP($B9,Lookups!$U$3:$W$103,3))^(B9-$B$3),\"\")","v":7.9023673294830357E-2},9.3189590221162216E-2,0.66695392881201743,0.81161681499753291,0.94307799999999997,null,"",1458.5221269007172]
[2030,89,null,{"$f":"VLOOKUP(B10,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B10,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B10,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B10,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.3897493077579484,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.3804943775498479,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0469999999999999},1.4528126488864714,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.413725498354977,{"$f":"VLOOKUP(A10,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.4593600715635173,{"$f":"VLOOKUP(A10,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.048},1.5611545662541555,null,5875.5325016076267,3046.9815277843463,2828.5509738232804,null,11433.80374533911,8589.7691677903167,2844.0345775487931,null,2840.1636766174151,null,{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,8)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,2))^(B10-$B$3),\"\")","v":0.11822065676242376},{"$f":"IF($B10<121,VLOOKUP($B10,Lookups!A:I,9)*(1-VLOOKUP($B10,Lookups!$U$3:$W$103,3))^(B10-$B$3),\"\")","v":8.9021316358926558E-2},0.10362098656067516,0.60480076548963135,0.78386789163369985,0.93846099999999999,null,"",1263.6150961407975]
[2031,90,null,{"$f":"VLOOKUP(B11,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B11,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B11,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B11,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.4522880266070559,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.4412361301620413,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},1.5210948433841356,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.4773431457809507,{"$f":"VLOOKUP(A11,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.5250312747838755,{"$f":"VLOOKUP(A11,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},1.6360899854343551,null,6134.055931678362,3190.1896595902103,2943.8662720881516,null,11948.324913879369,9002.0780878442547,2946.2468260351143,null,2945.6516875483735,null,{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,8)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,2))^(B11-$B$3),\"\")","v":0.12969412109084957},{"$f":"IF($B11<121,VLOOKUP($B11,Lookups!A:I,9)*(1-VLOOKUP($B11,Lookups!$U$3:$W$103,3))^(B11-$B$3),\"\")","v":9.9631473934285689E-2},0.11466279751256764,0.54213071349694419,0.75706769522281225,0.93357299999999999,null,"",{"$f":"IF(AND(B11>=65,B11<121),AE11*AJ11*AK11*AL11,\"\")","v":1128.6736906609106}]
[2032,91,null,{"$f":"VLOOKUP(B12,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B12,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B12,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B12,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.5176409878043733,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.5046505198891713,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},1.5895441113364215,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.5438235873410935,{"$f":"VLOOKUP(A12,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.5936576821491497,{"$f":"VLOOKUP(A12,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},1.7113501247643355,null,6403.9543926722108,3333.7481942717695,3070.2061984004413,null,12485.999535003939,9416.1736798850889,3069.8258551188501,null,3069.9209409392479,null,{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,8)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,2))^(B12-$B$3),\"\")","v":0.14197261900388514},{"$f":"IF($B12<121,VLOOKUP($B12,Lookups!A:I,9)*(1-VLOOKUP($B12,Lookups!$U$3:$W$103,3))^(B12-$B$3),\"\")","v":0.11096119859059908},0.12646690879724209,0.47996848926990027,0.73118378908905945,0.92834700000000003,null,"",{"$f":"IF(AND(B12>=65,B12<121),AE12*AJ12*AK12*AL12,\"\")","v":1000.1768771372376}]
[2033,92,null,{"$f":"VLOOKUP(B13,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B13,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B13,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B13,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.58593483225557,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.5708551427642949,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},1.6610735963465604,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.6132956487714425,{"$f":"VLOOKUP(A13,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.6653722778458613,{"$f":"VLOOKUP(A13,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},1.7900722305034951,null,6685.7283859497884,3483.7668630139992,3201.9615229357892,null,13047.869514079115,9849.3176691598037,3198.5518449193114,null,3199.404264423431,null,{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,8)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,2))^(B13-$B$3),\"\")","v":0.15426396774598256},{"$f":"IF($B13<121,VLOOKUP($B13,Lookups!A:I,9)*(1-VLOOKUP($B13,Lookups!$U$3:$W$103,3))^(B13-$B$3),\"\")","v":0.12239067849597927},0.13832732312098092,0.4192683581118537,0.70618484555636407,0.92309699999999995,null,"",874.43380776025197]
[2034,93,null,{"$f":"VLOOKUP(B14,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B14,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B14,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B14,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.6573018997070705,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.639972769045924,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},1.7358219081821555,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.6858939529661572,{"$f":"VLOOKUP(A14,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.7403140303489248,{"$f":"VLOOKUP(A14,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},1.872415553106656,null,6979.9004349315801,3640.5363718496287,3339.3640630819514,null,13635.023642212673,10302.386281941157,3332.6373602715157,null,3334.3190359741247,null,{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,8)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,2))^(B14-$B$3),\"\")","v":0.16715849917643952},{"$f":"IF($B14<121,VLOOKUP($B14,Lookups!A:I,9)*(1-VLOOKUP($B14,Lookups!$U$3:$W$103,3))^(B14-$B$3),\"\")","v":0.13441535245268796},0.15078692581456374,0.36127208846491216,0.68204060803203015,0.91758200000000001,null,"",753.87037999515996]
[2035,94,null,{"$f":"VLOOKUP(B15,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B15,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B15,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B15,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.7318804851938885,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0449999999999999},1.7121315708839449,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.046},1.8139338940503524,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.046},1.7617591808496342,{"$f":"VLOOKUP(A15,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.8186281617146263,{"$f":"VLOOKUP(A15,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},1.9585466685495623,null,7287.0160540685702,3804.3605085828617,3482.6555454857084,null,14248.599706112242,10776.296050910451,3472.3036552017911,null,3474.8916277727703,null,{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,8)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,2))^(B15-$B$3),\"\")","v":0.17986551133015088},{"$f":"IF($B15<121,VLOOKUP($B15,Lookups!A:I,9)*(1-VLOOKUP($B15,Lookups!$U$3:$W$103,3))^(B15-$B$3),\"\")","v":0.1464458364657526},0.16315567389795174,0.30679698086268092,0.65872185438673947,0.912107,null,"",640.53107947620344]
[2036,95,null,{"$f":"VLOOKUP(B16,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B16,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B16,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B16,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0449999999999999},1.8098151070276134,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.7891774915737222,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},1.8973748531766688,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.8428001031687176,{"$f":"VLOOKUP(A16,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0449999999999999},1.9004664289917843,{"$f":"VLOOKUP(A16,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.046},2.0486398153028422,null,7614.9317765016549,3979.3610919776738,3635.5706845239811,null,14889.786692887292,11272.005669252332,3617.7810236349596,null,3622.2284388572152,null,{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,8)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,2))^(B16-$B$3),\"\")","v":0.1932795225201995},{"$f":"IF($B16<121,VLOOKUP($B16,Lookups!A:I,9)*(1-VLOOKUP($B16,Lookups!$U$3:$W$103,3))^(B16-$B$3),\"\")","v":0.15926271699343666},0.17627111975681808,0.2567413127001732,0.63620036158657467,0.90630100000000002,null,"",536.2137720625517]
[2037,96,null,{"$f":"VLOOKUP(B17,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B17,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B17,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B17,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},1.8912567868438559,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.044},1.8679013012029659,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0449999999999999},1.9827567215696187,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0449999999999999},1.9257261078113097,{"$f":"VLOOKUP(A17,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},1.9859874182964146,{"$f":"VLOOKUP(A17,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},2.1428772468067732,null,7949.9887746677277,4158.4323411166688,3791.5564335510589,null,15559.827094067219,11790.51793003794,3769.3091640292787,null,{"$f":"(1-PctUMP)*Y17+PctUMP*AC17","v":3774.8709814097238},null,{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,8)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,2))^(B17-$B$3),\"\")","v":0.20816232014050318},{"$f":"IF($B17<121,VLOOKUP($B17,Lookups!A:I,9)*(1-VLOOKUP($B17,Lookups!$U$3:$W$103,3))^(B17-$B$3),\"\")","v":0.17358381753478752},0.19087306883764535,0.2114852340226783,0.61444887153426175,0.899837,null,{"$f":"IF(B17<65,AE17*AJ17*AK17*AL17,\"\")","v":""},441.39942254631802]
[2038,97,null,{"$f":"VLOOKUP(B18,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B18,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B18,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B18,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},1.9744720854649855,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},1.9500889584558965,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.0719807740402514,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.0123837826628184,{"$f":"VLOOKUP(A18,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},2.0733708647014568,{"$f":"VLOOKUP(A18,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},2.2393067229130779,null,8299.7882807531078,{"$f":"IF(B18<65,E18*K18,E18*O18)","v":4345.5617964669182},3954.2264842861896,null,16244.459486206177,12321.091236889646,3923.3682493165306,null,{"$f":"(1-PctUMP)*Y18+PctUMP*AC18","v":3931.0828080589454},null,{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,8)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,2))^(B18-$B$3),\"\")","v":0.2236875304638693},{"$f":"IF($B18<121,VLOOKUP($B18,Lookups!A:I,9)*(1-VLOOKUP($B18,Lookups!$U$3:$W$103,3))^(B18-$B$3),\"\")","v":0.18880660523000165},0.20624706784693547,0.17111839839092211,0.59344105807829017,0.89303200000000005,null,"",356.49505543406889]
[2039,98,null,{"$f":"VLOOKUP(B19,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B19,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B19,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B19,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},2.061348857225445,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.0339427836695001,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.1631479280980224,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.1009286690999827,{"$f":"VLOOKUP(A19,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},2.1645991827483209,{"$f":"VLOOKUP(A19,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},2.3400755254441661,null,8656.6791768254916,4536.7665155114628,4119.9126613140288,null,16959.21570359925,12875.540342549679,4083.6753610495707,null,4092.7346861156852,null,{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,8)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,2))^(B19-$B$3),\"\")","v":0.24061502310838248},{"$f":"IF($B19<121,VLOOKUP($B19,Lookups!A:I,9)*(1-VLOOKUP($B19,Lookups!$U$3:$W$103,3))^(B19-$B$3),\"\")","v":0.20562274551182924},0.22311888431010585,0.13582573046813065,0.57315149514998076,0.88556299999999999,null,"",282.15291017696546]
[2040,99,null,{"$f":"VLOOKUP(B20,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B20,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B20,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B20,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},2.1520482069433648,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.1214023233672883,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.2583264369343352,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.193369530540382,{"$f":"VLOOKUP(A20,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},2.259841546789247,{"$f":"VLOOKUP(A20,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},2.4453789240891535,null,9028.9163814289859,4736.3842421939671,4292.5321392350188,null,17705.421194557617,13454.939657964414,4250.4815365932027,null,4260.9941872536565,null,{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,8)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,2))^(B20-$B$3),\"\")","v":0.25762845320440203},{"$f":"IF($B20<121,VLOOKUP($B20,Lookups!A:I,9)*(1-VLOOKUP($B20,Lookups!$U$3:$W$103,3))^(B20-$B$3),\"\")","v":0.22293866855297903},0.24028356087869052,0.10552044502547619,0.55355562598993691,0.877965,null,"",218.51740180021366]
[2041,100,null,{"$f":"VLOOKUP(B21,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B21,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B21,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B21,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},2.2467383280488731,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.2126226232720816,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.3576928001594459,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.2898777898841587,{"$f":"VLOOKUP(A21,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},2.3592745748479738,{"$f":"VLOOKUP(A21,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},2.5554209756731652,null,9417.1597858304322,4944.7851488505012,4472.374636979931,null,18484.459727118152,14060.411942572811,4424.0477845453406,null,4436.1294976539884,null,{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,8)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,2))^(B21-$B$3),\"\")","v":0.27528456359206183},{"$f":"IF($B21<121,VLOOKUP($B21,Lookups!A:I,9)*(1-VLOOKUP($B21,Lookups!$U$3:$W$103,3))^(B21-$B$3),\"\")","v":0.24123347733567346},0.25825902046386762,8.016561674925067E-2,0.534629733426634,0.870008,null,"",165.41264569443516]
[2042,101,null,{"$f":"VLOOKUP(B22,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B22,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B22,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B22,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.044},2.3455948144830234,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.3077653960727811,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.4614312833664616,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.3906324126390617,{"$f":"VLOOKUP(A22,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},2.4630826561412849,{"$f":"VLOOKUP(A22,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},2.6704149195784574,null,9822.0976566211411,5162.3556953999232,4659.7419612212179,null,19297.775955111352,14693.130479988587,4604.6454751227648,null,4618.4195966473781,null,{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,8)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,2))^(B22-$B$3),\"\")","v":0.29344950143647325},{"$f":"IF($B22<121,VLOOKUP($B22,Lookups!A:I,9)*(1-VLOOKUP($B22,Lookups!$U$3:$W$103,3))^(B22-$B$3),\"\")","v":0.26033233461172217},0.27689091802409771,5.9462123092707375E-2,0.51635091117117438,0.86175999999999997,null,"",122.19827586385372]
[2043,102,null,{"$f":"VLOOKUP(B23,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B23,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B23,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B23,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},2.4488009863202764,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.4069993081039107,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.5697342598345858,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.4958202387951807,{"$f":"VLOOKUP(A23,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.044},2.5714582930115015,{"$f":"VLOOKUP(A23,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0449999999999999},2.7905835909594878,null,10244.447855855849,5389.4993459975203,4854.9485098583291,null,20146.87809713625,15354.321351588073,4792.5567455481778,null,4808.1546866257158,null,{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,8)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,2))^(B23-$B$3),\"\")","v":0.31285837060072613},{"$f":"IF($B23<121,VLOOKUP($B23,Lookups!A:I,9)*(1-VLOOKUP($B23,Lookups!$U$3:$W$103,3))^(B23-$B$3),\"\")","v":0.28083998493964552},0.29684917777018582,4.2997601241905728E-2,0.49869703609346566,0.85292599999999996,null,"",87.936828693025248]
[2044,103,null,{"$f":"VLOOKUP(B24,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B24,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B24,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B24,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},2.554099428732048,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.5105002783523789,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.6828025672673075,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.6056363293021687,{"$f":"VLOOKUP(A24,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},2.6846024579040075,{"$f":"VLOOKUP(A24,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},2.9161598525526644,null,10684.959113657651,5626.6373172214107,5058.3217964362402,null,21033.340733410245,16045.265812409534,4988.0749210007107,null,5005.6366398595928,null,{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,8)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,2))^(B24-$B$3),\"\")","v":0.33146455710483869},{"$f":"IF($B24<121,VLOOKUP($B24,Lookups!A:I,9)*(1-VLOOKUP($B24,Lookups!$U$3:$W$103,3))^(B24-$B$3),\"\")","v":0.30087364408837747},0.31616910059660808,3.0233798667155691E-2,0.48164674144626773,0.84437300000000004,null,"",61.548149741513633]
[2045,104,null,{"$f":"VLOOKUP(B25,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B25,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B25,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B25,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},2.6639257041675259,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.6184517903215312,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.8008458802270693,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.7202843277914641,{"$f":"VLOOKUP(A25,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},2.8000403635938795,{"$f":"VLOOKUP(A25,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},3.0444708860649818,null,11144.412355544931,5874.2093591791536,5270.2029963657778,null,21937.774384946882,16751.257508155555,5186.5168767913274,null,5207.4384066849398,null,{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,8)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,2))^(B25-$B$3),\"\")","v":0.35013451466252604},{"$f":"IF($B25<121,VLOOKUP($B25,Lookups!A:I,9)*(1-VLOOKUP($B25,Lookups!$U$3:$W$103,3))^(B25-$B$3),\"\")","v":0.32115860777388472},0.33564656121820535,2.067480573494215E-2,0.46517939100470124,0.83575100000000002,null,"",41.856503837700906]
[2046,105,null,{"$f":"VLOOKUP(B26,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B26,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B26,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B26,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},2.7784745094467294,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.7310452173053568,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},2.9240830989570603,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.8399768382142887,{"$f":"VLOOKUP(A26,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},2.9204420992284161,{"$f":"VLOOKUP(A26,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},3.1784276050518412,null,11623.622086833362,6132.6745709830357,5490.9475158503265,null,22881.098683499597,17488.312838514401,5392.7858449851956,null,5417.3262627014783,null,{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,8)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,2))^(B26-$B$3),\"\")","v":0.36880054241552052},{"$f":"IF($B26<121,VLOOKUP($B26,Lookups!A:I,9)*(1-VLOOKUP($B26,Lookups!$U$3:$W$103,3))^(B26-$B$3),\"\")","v":0.34159577069006891},0.35519815655279474,1.3735378286154386E-2,0.44927505408991808,0.82709699999999997,null,"",27.649951104977131]
[2047,106,null,{"$f":"VLOOKUP(B27,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B27,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B27,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B27,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},2.8979489133529386,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.848480161649487,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},3.0527427553111712,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},2.9649358190957176,{"$f":"VLOOKUP(A27,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},3.0460211094952379,{"$f":"VLOOKUP(A27,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},3.3182784196741224,null,12123.437836567196,6402.5122521062904,5720.9255844609061,null,23864.98592689008,18257.798603409035,5607.1873234810446,null,5635.6218887260102,null,{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,8)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,2))^(B27-$B$3),\"\")","v":0.38885660891939694},{"$f":"IF($B27<121,VLOOKUP($B27,Lookups!A:I,9)*(1-VLOOKUP($B27,Lookups!$U$3:$W$103,3))^(B27-$B$3),\"\")","v":0.36343241469508553},0.37614451180724123,8.8565972393570627E-3,0.43391448144670469,0.817824,null,"",17.712209413893056]
[2048,107,null,{"$f":"VLOOKUP(B28,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B28,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B28,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B28,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},3.0225607166271149,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},2.9709648086004146,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},3.1870634365448627,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},3.0953929951359291,{"$f":"VLOOKUP(A28,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},3.1770000172035329,{"$f":"VLOOKUP(A28,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},3.464282670139784,null,12644.745663539585,6684.2227911989667,5960.5228723406181,null,24891.180321746353,19061.141741959033,5830.0385797873205,null,5862.6596529256449,null,{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,8)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,2))^(B28-$B$3),\"\")","v":0.40748787688057547},{"$f":"IF($B28<121,VLOOKUP($B28,Lookups!A:I,9)*(1-VLOOKUP($B28,Lookups!$U$3:$W$103,3))^(B28-$B$3),\"\")","v":0.38400330321676951},0.39574559004867249,5.5252367944857396E-3,0.41907908194582255,0.80914799999999998,null,"",10.984227691527082]
[2049,108,null,{"$f":"VLOOKUP(B29,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B29,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B29,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B29,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},3.1525308274420807,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},3.0987162953702323,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},3.3272942277528368,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},3.23159028692191,{"$f":"VLOOKUP(A29,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},3.3136110179432845,{"$f":"VLOOKUP(A29,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},3.6167111076259344,null,13188.469727071786,6978.3285940117212,6210.1411330600649,null,25961.501075581444,19899.831978605231,6061.669096976213,null,6098.7871059971758,null,{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,8)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,2))^(B29-$B$3),\"\")","v":0.42600069726024381},{"$f":"IF($B29<121,VLOOKUP($B29,Lookups!A:I,9)*(1-VLOOKUP($B29,Lookups!$U$3:$W$103,3))^(B29-$B$3),\"\")","v":0.40448577132063518},0.41524323429043952,3.3386486990933449E-3,0.40475090008288828,0.80051700000000003,null,"",6.5973964086753929]
[2050,109,null,{"$f":"VLOOKUP(B30,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B30,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B30,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B30,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},3.28808965302209,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},3.231961096071152,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},3.4736951737739616,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},3.3737802595464741,{"$f":"VLOOKUP(A30,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},3.4560962917148457,{"$f":"VLOOKUP(A30,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},3.7758463963614757,null,13755.573925335872,7285.375052148237,6470.1988731876345,null,27077.845621831442,20775.424585663859,6302.4210361675832,null,6344.3654954225958,null,{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,8)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,2))^(B30-$B$3),\"\")","v":0.44439687250635729},{"$f":"IF($B30<121,VLOOKUP($B30,Lookups!A:I,9)*(1-VLOOKUP($B30,Lookups!$U$3:$W$103,3))^(B30-$B$3),\"\")","v":0.42482485705031464},0.43461086477833599,1.952297415122256E-3,0.39091259424656,0.79194399999999998,null,"",3.8344961772339916]
[2051,110,null,{"$f":"VLOOKUP(B31,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B31,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B31,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B31,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},3.4294775081020394,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},3.3709354232022113,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},3.6265377614200163,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},3.5222265909665191,{"$f":"VLOOKUP(A31,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},3.6047084322585836,{"$f":"VLOOKUP(A31,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},3.9419836378013806,null,14347.063604125313,7605.9315544427609,6741.132049682552,null,28242.192983570192,21689.54326743307,6552.6497161371226,null,6599.7702995234795,null,{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,8)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,2))^(B31-$B$3),\"\")","v":0.45871016380498558},{"$f":"IF($B31<121,VLOOKUP($B31,Lookups!A:I,9)*(1-VLOOKUP($B31,Lookups!$U$3:$W$103,3))^(B31-$B$3),\"\")","v":0.44682902063147467},0.4527695922182301,1.1038077472314623E-3,0.37754741572972761,0.78390499999999996,null,"",2.1560418913265953]
[2052,111,null,{"$f":"VLOOKUP(B32,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B32,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B32,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B32,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},3.5769450409504269,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},3.515885646399906,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},3.7861054229224971,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},3.677204560969046,{"$f":"VLOOKUP(A32,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},3.7597108948457025,{"$f":"VLOOKUP(A32,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},4.1154309178646411,null,14963.987339102699,7940.5925428382425,7023.394796264457,null,29456.607281863711,22643.883171200123,6812.7241106635884,null,6865.3917820638053,null,{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,8)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,2))^(B32-$B$3),\"\")","v":0.4655165658189212},{"$f":"IF($B32<121,VLOOKUP($B32,Lookups!A:I,9)*(1-VLOOKUP($B32,Lookups!$U$3:$W$103,3))^(B32-$B$3),\"\")","v":0.4655165658189212},0.4655165658189212,6.0403716363014988E-4,0.36463918845830362,0.77826300000000004,null,"",1.176843493316055]
[2053,112,null,{"$f":"VLOOKUP(B33,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B33,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B33,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B33,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},3.7307536777112951,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},3.6670687291951016,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},3.952694061531087,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},3.8390015616516844,{"$f":"VLOOKUP(A33,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},3.9213784633240674,{"$f":"VLOOKUP(A33,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},4.2965098782506859,null,15607.438794684114,8289.9786147231243,7317.46017996099,null,30723.241394983845,23640.214030732932,7083.0273642509128,null,7141.6355681784316,null,{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,8)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,2))^(B33-$B$3),\"\")","v":0.47280010522494353},{"$f":"IF($B33<121,VLOOKUP($B33,Lookups!A:I,9)*(1-VLOOKUP($B33,Lookups!$U$3:$W$103,3))^(B33-$B$3),\"\")","v":0.47280010522494353},0.47280010522494353,3.2284785759004072E-4,0.35217228941308054,0.77503900000000003,null,"",0.6293240529322176]
[2054,113,null,{"$f":"VLOOKUP(B34,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B34,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B34,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B34,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},3.8911760858528806,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},3.8247526845504907,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},4.1266126002384551,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},4.0079176303643589,{"$f":"VLOOKUP(A34,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},4.0899977372470016,{"$f":"VLOOKUP(A34,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},4.4855563128937161,null,16278.55866285553,8654.7376737709437,7623.8209890845865,null,32044.340774968146,24680.383448085184,7363.9573268829627,null,7428.9232424333686,null,{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,8)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,2))^(B34-$B$3),\"\")","v":0.48057868686275984},{"$f":"IF($B34<121,VLOOKUP($B34,Lookups!A:I,9)*(1-VLOOKUP($B34,Lookups!$U$3:$W$103,3))^(B34-$B$3),\"\")","v":0.48057868686275984},0.48057868686275984,1.7020535654982188E-4,0.34013162972095856,0.77159500000000003,null,"",0.33184518424006215]
[2055,114,null,{"$f":"VLOOKUP(B35,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B35,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B35,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B35,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},4.0584966575445538,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},3.9892170499861614,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.044},4.3081835546489469,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},4.1842660061003905,{"$f":"VLOOKUP(A35,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},4.2658676399486222,{"$f":"VLOOKUP(A35,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.044},4.6829207906610399,null,{"$f":"IF(B35<65,D35*K35,D35*M35)","v":16978.536685358315},9035.5461314168642,{"$f":"W35-X35","v":7942.9905539414503},null,{"$f":"IF(B35<65,G35*Q35,G35*S35)","v":33422.247428291776},25766.320319800932,{"$f":"AA35-AB35","v":7655.9271084908432},null,{"$f":"(1-PctUMP)*Y35+PctUMP*AC35","v":7727.692969853495},null,{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,8)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,2))^(B35-$B$3),\"\")","v":0.49107847843475694},{"$f":"IF($B35<121,VLOOKUP($B35,Lookups!A:I,9)*(1-VLOOKUP($B35,Lookups!$U$3:$W$103,3))^(B35-$B$3),\"\")","v":0.49107847843475694},{"$f":"IF(B35<121,(PCTMALE*AG35+(1-PCTMALE)*AH35),\"\")","v":0.49107847843475694},8.8408289802100636E-5,0.32850263639265842,{"$f":"IF(AI35=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI35),6))","v":0.76694700000000005},null,{"$f":"IF(B35<65,AE35*AJ35*AK35*AL35,\"\")","v":""},0.17212623153335621]
[{"$f":"1+A35","v":2056},{"$f":"1+B35","v":115},null,{"$f":"VLOOKUP(B36,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B36,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B36,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B36,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},4.2330120138189695,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},4.1607533831355665,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},4.4977436310535008,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},4.3683737103688074,{"$f":"VLOOKUP(A36,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},4.4492999484664129,{"$f":"VLOOKUP(A36,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},4.888969305450126,null,17708.613762828725,9433.1101611992071,8275.503601629518,null,34859.404067708318,26900.038413872175,7959.3656538361429,null,8038.4001407844862,null,{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,8)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,2))^(B36-$B$3),\"\")","v":0.5},{"$f":"IF($B36<121,VLOOKUP($B36,Lookups!A:I,9)*(1-VLOOKUP($B36,Lookups!$U$3:$W$103,3))^(B36-$B$3),\"\")","v":0.5},0.5,4.4992881365066019E-5,{"$f":"IF(B36<121,AK35/(1+IntRt),\"\")","v":0.31727123468481588},0.76299799999999995,null,"",8.7552293192424843E-2]
[2057,116,null,{"$f":"VLOOKUP(B37,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B37,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B37,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B37,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},4.4150315304131853,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},4.3396657786103958,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},4.6911466071888013,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},4.5605821536250355,{"$f":"VLOOKUP(A37,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},4.640619846250468,{"$f":"VLOOKUP(A37,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},5.0991949855844814,null,18470.08415463036,9838.733898130773,8631.350256499587,null,36358.35844261977,28056.740065668677,8301.6183769510935,null,8384.051346838216,null,{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,8)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,2))^(B37-$B$3),\"\")","v":0.5},{"$f":"IF($B37<121,VLOOKUP($B37,Lookups!A:I,9)*(1-VLOOKUP($B37,Lookups!$U$3:$W$103,3))^(B37-$B$3),\"\")","v":0.5},0.5,2.2496440682533009E-5,0.30642383106511095,0.76299799999999995,null,"",4.4097470446059044E-2]
[2058,117,null,{"$f":"VLOOKUP(B38,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B38,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B38,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B38,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},4.6048778862209518,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},4.5262714070906425,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},4.8928659112979194,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},4.7612477683845373,{"$f":"VLOOKUP(A38,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},4.8401664996392375,{"$f":"VLOOKUP(A38,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},5.3184603699646136,null,19264.297773279464,10261.799455750395,9002.498317529069,null,37921.767855652419,29263.179888492428,8658.5879671599905,null,8744.5655547522601,null,{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,8)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,2))^(B38-$B$3),\"\")","v":0.5},{"$f":"IF($B38<121,VLOOKUP($B38,Lookups!A:I,9)*(1-VLOOKUP($B38,Lookups!$U$3:$W$103,3))^(B38-$B$3),\"\")","v":0.5},0.5,1.1248220341266505E-5,0.29594729675981352,0.76299799999999995,null,"",2.2210576431929488E-2]
[2059,118,null,{"$f":"VLOOKUP(B39,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B39,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B39,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B39,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},4.8028876353284522,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},4.7209010775955393,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},5.1032591454837295,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},4.9707426701934567,{"$f":"VLOOKUP(A39,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},5.0482936591237246,{"$f":"VLOOKUP(A39,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},5.5471541658730912,null,20092.662577530475,10703.05683234766,9389.6057451828146,null,39552.403873445473,30521.4966236976,9030.9072497478737,null,9120.5818736066085,null,{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,8)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,2))^(B39-$B$3),\"\")","v":0.5},{"$f":"IF($B39<121,VLOOKUP($B39,Lookups!A:I,9)*(1-VLOOKUP($B39,Lookups!$U$3:$W$103,3))^(B39-$B$3),\"\")","v":0.5},0.5,5.6241101706332523E-6,0.28582895186383378,0.76299799999999995,null,"",1.1186802790468639E-2]
[2060,119,null,{"$f":"VLOOKUP(B40,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B40,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B40,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B40,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},5.0094118036475752,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},4.923899823932147,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},5.3226992887395292,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.044},5.1894553476819691,{"$f":"VLOOKUP(A40,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},5.2653702864660445,{"$f":"VLOOKUP(A40,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},5.7856817950056341,null,20956.647068364284,11163.288276138608,9793.3587922256756,null,41253.157240003624,31833.920978516595,9419.236261487029,null,9512.7668941716911,null,{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,8)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,2))^(B40-$B$3),\"\")","v":0.5},{"$f":"IF($B40<121,VLOOKUP($B40,Lookups!A:I,9)*(1-VLOOKUP($B40,Lookups!$U$3:$W$103,3))^(B40-$B$3),\"\")","v":0.5},0.5,2.8120550853166262E-6,0.27605654999404455,0.76299799999999995,null,"",5.6344578474303584E-3]
[2061,120,null,{"$f":"VLOOKUP(B41,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B41,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B41,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B41,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},5.2248165112044207,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},5.1356275163612288,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},5.5515753581553282,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},5.417791382979976,{"$f":"VLOOKUP(A41,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},5.4917812087840838,{"$f":"VLOOKUP(A41,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},6.0344661121908763,null,21857.782892303945,11643.309672012567,10214.473220291378,null,43027.043001323771,33202.779580592811,9824.2634207309602,null,9921.8158706210652,null,{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,8)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,2))^(B41-$B$3),\"\")","v":1},{"$f":"IF($B41<121,VLOOKUP($B41,Lookups!A:I,9)*(1-VLOOKUP($B41,Lookups!$U$3:$W$103,3))^(B41-$B$3),\"\")","v":1},1,1.4060275426583131E-6,0.26661826346730205,0.54166700000000001,null,"",2.0146855177666642E-3]
[2062,121,null,{"$f":"VLOOKUP(B42,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B42,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B42,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B42,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},5.4494836211862108,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},5.3564594995647612,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},5.790293098556007,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},5.6507564124481142,{"$f":"VLOOKUP(A42,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},5.7279278007617993,{"$f":"VLOOKUP(A42,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},6.2939481550150838,null,22797.667556673015,12143.971987909108,10653.695568763907,null,44877.205850380698,34630.4991025583,10246.706747822398,null,10348.453953057775,null,{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:I,8)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,2))^(B42-$B$3),\"\")","v":""},{"$f":"IF($B42<121,VLOOKUP($B42,Lookups!A:I,9)*(1-VLOOKUP($B42,Lookups!$U$3:$W$103,3))^(B42-$B$3),\"\")","v":""},"","","","",null,"",""]
[2063,122,null,{"$f":"VLOOKUP(B43,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B43,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B43,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B43,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},5.6838114168972176,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0429999999999999},5.5867872580460451,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0429999999999999},6.0392757017939145,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},5.8937389381833825,{"$f":"VLOOKUP(A43,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},5.9742286961945563,{"$f":"VLOOKUP(A43,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},6.5645879256807316,null,23777.967261609952,12666.162783389196,11111.804478220756,null,46806.925701947061,36119.610563968301,10687.31513797876,null,10793.437473039259,null,{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:I,8)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,2))^(B43-$B$3),\"\")","v":""},{"$f":"IF($B43<121,VLOOKUP($B43,Lookups!A:I,9)*(1-VLOOKUP($B43,Lookups!$U$3:$W$103,3))^(B43-$B$3),\"\")","v":""},"","","","",null,"",""]
[2064,123,null,{"$f":"VLOOKUP(B44,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B44,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B44,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B44,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0429999999999999},5.9282153078237974,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},5.8270191101420243,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},6.2989645569710522,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0429999999999999},6.1471697125252671,{"$f":"VLOOKUP(A44,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0429999999999999},6.231120530130922,{"$f":"VLOOKUP(A44,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0429999999999999},6.8468652064850026,null,24800.419853859177,13210.807783074932,11589.612070784246,null,48819.623507130782,37672.753818218938,11146.869688911844,null,11257.555284379945,null,{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:I,8)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,2))^(B44-$B$3),\"\")","v":""},{"$f":"IF($B44<121,VLOOKUP($B44,Lookups!A:I,9)*(1-VLOOKUP($B44,Lookups!$U$3:$W$103,3))^(B44-$B$3),\"\")","v":""},"","","","",null,"",""]
[2065,124,null,{"$f":"VLOOKUP(B45,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B45,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B45,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B45,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},6.18312856606022,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.042},6.0717539127679894,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.042},6.563521068363837,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},6.4114980101638528,{"$f":"VLOOKUP(A45,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},6.4990587129265514,{"$f":"VLOOKUP(A45,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},7.1412804103638576,null,25842.03748772126,13765.661709964079,12076.375777757181,null,50918.867317937409,39292.682232402352,11626.185085535057,null,11738.732758590588,null,{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:I,8)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,2))^(B45-$B$3),\"\")","v":""},{"$f":"IF($B45<121,VLOOKUP($B45,Lookups!A:I,9)*(1-VLOOKUP($B45,Lookups!$U$3:$W$103,3))^(B45-$B$3),\"\")","v":""},"","","","",null,"",""]
[2066,125,null,{"$f":"VLOOKUP(B46,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B46,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B46,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B46,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.042},6.4428199658347491,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},6.3267675771042455,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0409999999999999},6.8391889532351184,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.042},6.6807809265907352,{"$f":"VLOOKUP(A46,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.042},6.772019178869467,{"$f":"VLOOKUP(A46,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.042},7.4412141875991402,null,26927.403062205558,14343.819501782571,12583.583560422987,null,53057.459745290784,40942.974886163247,12114.484859127537,null,12231.759534451399,null,{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:I,8)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,2))^(B46-$B$3),\"\")","v":""},{"$f":"IF($B46<121,VLOOKUP($B46,Lookups!A:I,9)*(1-VLOOKUP($B46,Lookups!$U$3:$W$103,3))^(B46-$B$3),\"\")","v":""},"","","","",null,"",""]
[2067,126,null,{"$f":"VLOOKUP(B47,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B47,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B47,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B47,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0409999999999999},6.7134184043998086,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0409999999999999},6.5861650477655189,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0409999999999999},7.1195957003177579,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0409999999999999},6.9613737255075465,{"$f":"VLOOKUP(A47,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},7.0564439843819846,{"$f":"VLOOKUP(A47,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0409999999999999},7.753745183478304,null,28031.426587755981,14931.916101355657,13099.510486400324,null,55285.873054592994,42662.579831382107,12623.293223210887,null,12742.347539008246,null,{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:I,8)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,2))^(B47-$B$3),\"\")","v":""},{"$f":"IF($B47<121,VLOOKUP($B47,Lookups!A:I,9)*(1-VLOOKUP($B47,Lookups!$U$3:$W$103,3))^(B47-$B$3),\"\")","v":""},"","","","",null,"",""]
[2068,127,null,{"$f":"VLOOKUP(B48,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B48,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B48,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B48,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.04},6.9886685589802005,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.04},6.8561978147239051,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.04},7.4114991240307857,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0409999999999999},7.2467900482533558,{"$f":"VLOOKUP(A48,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0409999999999999},7.3457581877416454,{"$f":"VLOOKUP(A48,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0409999999999999},8.0716487360009133,null,29180.715077853976,15544.124661511238,13636.590416342739,null,57552.593849831304,44411.745604468764,13140.84824536254,null,13264.78378810759,null,{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:I,8)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,2))^(B48-$B$3),\"\")","v":""},{"$f":"IF($B48<121,VLOOKUP($B48,Lookups!A:I,9)*(1-VLOOKUP($B48,Lookups!$U$3:$W$103,3))^(B48-$B$3),\"\")","v":""},"","","","",null,"",""]
[2069,128,null,{"$f":"VLOOKUP(B49,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B49,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B49,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B49,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.04},7.2682153013394091,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.04},7.1304457273128614,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.04},7.7079590889920171,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.04},7.5439084402317427,{"$f":"VLOOKUP(A49,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.04},7.6469342734390526,{"$f":"VLOOKUP(A49,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.04},8.4025863341769504,null,30347.943680968136,16165.889647971688,14182.054032996448,null,59912.250197674381,46232.627174251982,13679.623023422399,null,13805.230775815911,null,{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:I,8)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,2))^(B49-$B$3),\"\")","v":""},{"$f":"IF($B49<121,VLOOKUP($B49,Lookups!A:I,9)*(1-VLOOKUP($B49,Lookups!$U$3:$W$103,3))^(B49-$B$3),\"\")","v":""},"","","","",null,"",""]
[2070,129,null,{"$f":"VLOOKUP(B50,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B50,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B50,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B50,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0389999999999999},7.5589439133929854,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0389999999999999},7.4156635564053763,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0389999999999999},8.016277452551698,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.04},7.8456647778410122,{"$f":"VLOOKUP(A50,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0389999999999999},7.9528116443766148,{"$f":"VLOOKUP(A50,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0389999999999999},8.738689787544029,null,31561.861428206863,16812.525233890556,14749.336194316307,null,62308.740205581358,48081.932261222064,14226.807944359294,null,14357.440006848548,null,{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:I,8)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,2))^(B50-$B$3),\"\")","v":""},{"$f":"IF($B50<121,VLOOKUP($B50,Lookups!A:I,9)*(1-VLOOKUP($B50,Lookups!$U$3:$W$103,3))^(B50-$B$3),\"\")","v":""},"","","","",null,"",""]
[2071,130,null,{"$f":"VLOOKUP(B51,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B51,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B51,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B51,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.0389999999999999},7.8537427260153114,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0389999999999999},7.7048744351051859,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0389999999999999},8.3289122732012135,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0389999999999999},8.1594913689546527,{"$f":"VLOOKUP(A51,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.0389999999999999},8.2629712985073027,{"$f":"VLOOKUP(A51,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.0389999999999999},9.0794986892582461,null,32792.774023906932,17468.213718012285,15324.560305894647,null,64738.781073599028,49957.12761940973,14781.653454189298,null,14917.380167115636,null,{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:I,8)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,2))^(B51-$B$3),\"\")","v":""},{"$f":"IF($B51<121,VLOOKUP($B51,Lookups!A:I,9)*(1-VLOOKUP($B51,Lookups!$U$3:$W$103,3))^(B51-$B$3),\"\")","v":""},"","","","",null,"",""]
[2072,131,null,{"$f":"VLOOKUP(B52,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B52,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B52,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B52,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},8.1600386923299073,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},8.0053645380742875,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},8.6537398518560611,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.0389999999999999},8.4777115323438839,{"$f":"VLOOKUP(A52,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},8.5852271791490864,{"$f":"VLOOKUP(A52,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},9.4335991381393178,null,34071.692210839297,18149.474053014765,15922.218157824533,null,67263.593535469379,51905.45559656671,15358.13793890267,null,15499.157993633136,null,{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:I,8)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,2))^(B52-$B$3),\"\")","v":""},{"$f":"IF($B52<121,VLOOKUP($B52,Lookups!A:I,9)*(1-VLOOKUP($B52,Lookups!$U$3:$W$103,3))^(B52-$B$3),\"\")","v":""},"","","","",null,"",""]
[2073,132,null,{"$f":"VLOOKUP(B53,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B53,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B53,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B53,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},8.4701201626384446,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},8.3095683905211111,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},8.9825819662265918,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},8.8083422821052952,{"$f":"VLOOKUP(A53,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},8.9114658119567522,{"$f":"VLOOKUP(A53,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},9.7920759053886126,null,35366.416514851197,18839.154067029325,16527.262447821871,null,69819.61008981723,53877.862909236246,15941.747180580984,null,16088.125997391206,null,{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:I,8)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,2))^(B53-$B$3),\"\")","v":""},{"$f":"IF($B53<121,VLOOKUP($B53,Lookups!A:I,9)*(1-VLOOKUP($B53,Lookups!$U$3:$W$103,3))^(B53-$B$3),\"\")","v":""},"","","","",null,"",""]
[2074,133,null,{"$f":"VLOOKUP(B54,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B54,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B54,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B54,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},8.7919847288187061,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},8.6253319893609142,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},9.3239200809432017,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},9.1430592888252971,{"$f":"VLOOKUP(A54,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},9.2501015128111099,{"$f":"VLOOKUP(A54,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},10.16417478979338,null,36710.34034241554,19555.041921576441,17155.298420839099,null,72472.755273230287,55925.221699787224,16547.533573443063,null,16699.47478529207,null,{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:I,8)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,2))^(B54-$B$3),\"\")","v":""},{"$f":"IF($B54<121,VLOOKUP($B54,Lookups!A:I,9)*(1-VLOOKUP($B54,Lookups!$U$3:$W$103,3))^(B54-$B$3),\"\")","v":""},"","","","",null,"",""]
[2075,134,null,{"$f":"VLOOKUP(B55,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B55,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B55,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B55,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},9.1260801485138163,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},8.9444692729672681,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},9.6689051239380994,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},9.4904955418006587,{"$f":"VLOOKUP(A55,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},9.601605370297932,{"$f":"VLOOKUP(A55,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},10.550413431805529,null,38068.622935084917,20278.578472674766,17790.044462410151,null,75226.719973613042,58050.380124379139,17176.339849233904,null,17329.766002527966,null,{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:I,8)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,2))^(B55-$B$3),\"\")","v":""},{"$f":"IF($B55<121,VLOOKUP($B55,Lookups!A:I,9)*(1-VLOOKUP($B55,Lookups!$U$3:$W$103,3))^(B55-$B$3),\"\")","v":""},"","","","",null,"",""]
[2076,135,null,{"$f":"VLOOKUP(B56,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B56,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B56,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B56,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},9.4728711941573422,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},9.2754146360670564,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},10.026654613523808,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},9.8511343723890832,{"$f":"VLOOKUP(A56,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},9.9664663743692543,{"$f":"VLOOKUP(A56,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},10.951329142214139,null,{"$f":"IF(B56<65,D56*K56,D56*M56)","v":39477.161983683058},21028.885876163731,18448.276107519327,null,78085.335332610339,60256.294569105543,17829.040763504796,null,17983.84959950843,null,{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:I,8)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,2))^(B56-$B$3),\"\")","v":""},{"$f":"IF($B56<121,VLOOKUP($B56,Lookups!A:I,9)*(1-VLOOKUP($B56,Lookups!$U$3:$W$103,3))^(B56-$B$3),\"\")","v":""},"","","","",null,"",""]
[2077,136,null,{"$f":"VLOOKUP(B57,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B57,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B57,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B57,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},9.8328402995353219,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},9.618604977601537,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},10.397640834224189,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},10.225477478539869,{"$f":"VLOOKUP(A57,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},10.345192096595285,{"$f":"VLOOKUP(A57,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},11.367479649618277,null,40937.816977079332,21806.95465358179,19130.862323497542,null,81052.578075249534,62546.03376273156,18506.544312517974,null,18662.623815262865,null,{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:I,8)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,2))^(B57-$B$3),\"\")","v":""},{"$f":"IF($B57<121,VLOOKUP($B57,Lookups!A:I,9)*(1-VLOOKUP($B57,Lookups!$U$3:$W$103,3))^(B57-$B$3),\"\")","v":""},"","","","",null,"",""]
[2078,137,null,{"$f":"VLOOKUP(B58,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B58,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B58,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B58,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},10.206488230917664,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},9.9744933617727938,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},10.782353545090483,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},10.614045622724385,{"$f":"VLOOKUP(A58,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},10.738309396265906,{"$f":"VLOOKUP(A58,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},11.799443876303771,null,42452.516205231266,22613.811975764314,19838.704229466952,null,84132.576042109009,64922.783045715361,19209.792996393648,null,19367.020804661974,null,{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:I,8)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,2))^(B58-$B$3),\"\")","v":""},{"$f":"IF($B58<121,VLOOKUP($B58,Lookups!A:I,9)*(1-VLOOKUP($B58,Lookups!$U$3:$W$103,3))^(B58-$B$3),\"\")","v":""},"","","","",null,"",""]
[2079,138,null,{"$f":"VLOOKUP(B59,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B59,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B59,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B59,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},10.594334783692535,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},10.343549616158386,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},11.18130062625883,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},11.017379356387911,{"$f":"VLOOKUP(A59,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},11.146365153324011,{"$f":"VLOOKUP(A59,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},12.247822743603315,null,44023.259304824816,23450.523018867589,20572.736285957228,null,87329.613931709158,67389.84880145255,19939.765130256608,null,20098.007919181764,null,{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:I,8)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,2))^(B59-$B$3),\"\")","v":""},{"$f":"IF($B59<121,VLOOKUP($B59,Lookups!A:I,9)*(1-VLOOKUP($B59,Lookups!$U$3:$W$103,3))^(B59-$B$3),\"\")","v":""},"","","","",null,"",""]
[2080,139,null,{"$f":"VLOOKUP(B60,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B60,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B60,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B60,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},10.996919505472851,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},10.726260951956245,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},11.595008749430406,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},11.436039771930652,{"$f":"VLOOKUP(A60,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},11.569927029150323,{"$f":"VLOOKUP(A60,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},12.713240007860241,null,45652.119899103331,24318.192370565688,21333.927528537643,null,90648.139261114105,69950.663055907746,20697.47620520636,null,20856.589036039179,null,{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:I,8)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,2))^(B60-$B$3),\"\")","v":""},{"$f":"IF($B60<121,VLOOKUP($B60,Lookups!A:I,9)*(1-VLOOKUP($B60,Lookups!$U$3:$W$103,3))^(B60-$B$3),\"\")","v":""},"","","","",null,"",""]
[2081,140,null,{"$f":"VLOOKUP(B61,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B61,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B61,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B61,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},11.41480244668082,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},11.123132607178626,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},12.02402407315933,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},11.870609283264017,{"$f":"VLOOKUP(A61,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},12.009584256258035,{"$f":"VLOOKUP(A61,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},13.196343128158931,null,47341.248335370146,25217.965488276619,22123.282847093527,null,94092.76855303644,72608.788252032246,21483.980301004194,null,21643.805937526529,null,{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:I,8)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,2))^(B61-$B$3),\"\")","v":""},{"$f":"IF($B61<121,VLOOKUP($B61,Lookups!A:I,9)*(1-VLOOKUP($B61,Lookups!$U$3:$W$103,3))^(B61-$B$3),\"\")","v":""},"","","","",null,"",""]
[2082,141,null,{"$f":"VLOOKUP(B62,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B62,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B62,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B62,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},11.848564939654691,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},11.534688513644234,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},12.468912963866224,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},12.32169243602805,{"$f":"VLOOKUP(A62,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},12.465948457995841,{"$f":"VLOOKUP(A62,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},13.697804167028972,null,49092.874523778839,26151.030211342852,22941.844312435987,null,97668.293758051834,75367.922205609473,22300.371552442361,null,22460.739742440768,null,{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:I,8)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,2))^(B62-$B$3),\"\")","v":""},{"$f":"IF($B62<121,VLOOKUP($B62,Lookups!A:I,9)*(1-VLOOKUP($B62,Lookups!$U$3:$W$103,3))^(B62-$B$3),\"\")","v":""},"","","","",null,"",""]
[2083,142,null,{"$f":"VLOOKUP(B63,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B63,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B63,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B63,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},12.29881040736157,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},11.96147198864907,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},12.930262743529273,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},12.789916748597117,{"$f":"VLOOKUP(A63,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},12.939654499399683,{"$f":"VLOOKUP(A63,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},14.218320725376072,null,50909.310881158657,27118.618329162535,23790.692551996122,null,101379.68892085779,78231.903249422641,23147.785671435151,null,23308.512391575394,null,{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:I,8)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,2))^(B63-$B$3),\"\")","v":""},{"$f":"IF($B63<121,VLOOKUP($B63,Lookups!A:I,9)*(1-VLOOKUP($B63,Lookups!$U$3:$W$103,3))^(B63-$B$3),\"\")","v":""},"","","","",null,"",""]
[2084,143,null,{"$f":"VLOOKUP(B64,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B64,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B64,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B64,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},12.766165202841309,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},12.404046452229084,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},13.408682465039854,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},13.275933585043807,{"$f":"VLOOKUP(A64,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},13.431361370376871,{"$f":"VLOOKUP(A64,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},14.758616912940363,null,52792.955383761517,28122.007207341543,24670.948176419974,null,105232.11709985039,81204.715572900692,24027.401526949703,null,24188.288189317271,null,{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:I,8)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,2))^(B64-$B$3),\"\")","v":""},{"$f":"IF($B64<121,VLOOKUP($B64,Lookups!A:I,9)*(1-VLOOKUP($B64,Lookups!$U$3:$W$103,3))^(B64-$B$3),\"\")","v":""},"","","","",null,"",""]
[2085,144,null,{"$f":"VLOOKUP(B65,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B65,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B65,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B65,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},13.251279480549279,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},12.862996170961559,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},13.904803716246327,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},13.780419061275472,{"$f":"VLOOKUP(A65,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},13.941753102451193,{"$f":"VLOOKUP(A65,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},15.319444355632097,null,54746.29473296069,29162.521474013178,25583.773258947513,null,109230.93754964472,84290.494764670919,24940.442784973799,null,25101.275403467225,null,{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:I,8)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,2))^(B65-$B$3),\"\")","v":""},{"$f":"IF($B65<121,VLOOKUP($B65,Lookups!A:I,9)*(1-VLOOKUP($B65,Lookups!$U$3:$W$103,3))^(B65-$B$3),\"\")","v":""},"","","","",null,"",""]
[2086,145,null,{"$f":"VLOOKUP(B66,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B66,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B66,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B66,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},13.754828100810151,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},13.338927029287134,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},14.419281453747441,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},14.30407498560394,{"$f":"VLOOKUP(A66,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},14.471539720344339,{"$f":"VLOOKUP(A66,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},15.901583241146117,null,56771.907638080229,30241.534768551664,26530.372869528564,null,113381.71317653122,87493.533565728416,25888.179610802807,null,26048.727925484247,null,{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:I,8)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,2))^(B66-$B$3),\"\")","v":""},{"$f":"IF($B66<121,VLOOKUP($B66,Lookups!A:I,9)*(1-VLOOKUP($B66,Lookups!$U$3:$W$103,3))^(B66-$B$3),\"\")","v":""},"","","","",null,"",""]
[2087,146,null,{"$f":"VLOOKUP(B67,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B67,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B67,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B67,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},14.277511568640938,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},13.832467329370758,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},14.952794867536095,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},14.847629835056891,{"$f":"VLOOKUP(A67,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},15.021458229717425,{"$f":"VLOOKUP(A67,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},16.505843404309669,null,{"$f":"IF(B67<65,D67*K67,D67*M67)","v":58872.468220689196},31360.471554988075,{"$f":"W67-X67","v":27511.996665701121},null,{"$f":"IF(B67<65,G67*Q67,G67*S67)","v":117690.21827723942},90818.287841226091,{"$f":"AA67-AB67","v":26871.930436013325},null,{"$f":"(1-PctUMP)*Y67+PctUMP*AC67","v":27031.946993435275},null,{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:I,8)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,2))^(B67-$B$3),\"\")","v":""},{"$f":"IF($B67<121,VLOOKUP($B67,Lookups!A:I,9)*(1-VLOOKUP($B67,Lookups!$U$3:$W$103,3))^(B67-$B$3),\"\")","v":""},{"$f":"IF(B67<121,(PCTMALE*AG67+(1-PCTMALE)*AH67),\"\")","v":""},"","",{"$f":"IF(AI67=\"\",\"\",ROUND((13/24)+(11/24)*(1/(1+IntRt))*(1-AI67),6))","v":""},null,{"$f":"IF(B67<65,AE67*AJ67*AK67*AL67,\"\")","v":""},""]
[{"$f":"1+A67","v":2088},{"$f":"1+B67","v":147},null,{"$f":"VLOOKUP(B68,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B68,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B68,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B68,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},14.820057008249293,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},14.344268620557475,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},15.50604827763493,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},15.411839768789052,{"$f":"VLOOKUP(A68,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},15.592273642446687,{"$f":"VLOOKUP(A68,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},17.133065453673439,null,61050.749544854691,{"$f":"IF(B68<65,E68*K68,E68*O68)","v":32520.80900252263},28529.94054233206,null,122162.4465717745,{"$f":"IF(B68<65,H68*Q68,H68*U68)","v":94269.382779192703},27893.063792581801,null,28052.282980019365,null,{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:I,8)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,2))^(B68-$B$3),\"\")","v":""},{"$f":"IF($B68<121,VLOOKUP($B68,Lookups!A:I,9)*(1-VLOOKUP($B68,Lookups!$U$3:$W$103,3))^(B68-$B$3),\"\")","v":""},"","",{"$f":"IF(B68<121,AK67/(1+IntRt),\"\")","v":""},"",null,"",""]
[2089,148,null,{"$f":"VLOOKUP(B69,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B69,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B69,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B69,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},{"$f":"K68*J68","v":15.383219174562766},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},{"$f":"M68*L68","v":14.8750065595181},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},{"$f":"O68*N68","v":16.07977206390742},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},{"$f":"Q68*P68","v":15.997489680003037},{"$f":"VLOOKUP(A69,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},{"$f":"S68*R68","v":16.18478004085966},{"$f":"VLOOKUP(A69,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},{"$f":"U68*T68","v":17.784121940913028},null,63309.627278014304,33724.078935615966,29585.548342398339,null,126804.61954150193,97851.619324802014,28953.000216699918,null,29111.137248124523,null,{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:I,8)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,2))^(B69-$B$3),\"\")","v":""},{"$f":"IF($B69<121,VLOOKUP($B69,Lookups!A:I,9)*(1-VLOOKUP($B69,Lookups!$U$3:$W$103,3))^(B69-$B$3),\"\")","v":""},"",{"$f":"IF(B69<121,AJ68*(1-AI68),\"\")","v":""},"","",null,"",""]
[2090,149,null,{"$f":"VLOOKUP(B70,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B70,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B70,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B70,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},15.967781503196152,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},15.425381802220269,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},16.674723630271995,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},16.605394287843154,{"$f":"VLOOKUP(A70,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},16.79980168241233,{"$f":"VLOOKUP(A70,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},18.459918574667725,null,65652.083487300828,34971.869856233752,30680.213631067076,null,131623.19508407902,101569.9808591445,30053.21422493452,null,30209.964076467659,null,{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:I,8)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,2))^(B70-$B$3),\"\")","v":""},{"$f":"IF($B70<121,VLOOKUP($B70,Lookups!A:I,9)*(1-VLOOKUP($B70,Lookups!$U$3:$W$103,3))^(B70-$B$3),\"\")","v":""},"","","","",null,"",""]
[2091,150,null,{"$f":"VLOOKUP(B71,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B71,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B71,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B71,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},16.574557200317606,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},15.996120928902418,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},17.291688404592058,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},17.236399270781195,{"$f":"VLOOKUP(A71,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},17.438194146343999,{"$f":"VLOOKUP(A71,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},19.161395480505099,null,68081.210576330952,36265.829040914403,31815.381535416549,null,136624.87649727403,105429.640131792,31195.236365482036,null,31350.272657965666,null,{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:I,8)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,2))^(B71-$B$3),\"\")","v":""},{"$f":"IF($B71<121,VLOOKUP($B71,Lookups!A:I,9)*(1-VLOOKUP($B71,Lookups!$U$3:$W$103,3))^(B71-$B$3),\"\")","v":""},"","","","",null,"",""]
[2092,151,null,{"$f":"VLOOKUP(B72,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B72,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B72,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B72,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},17.204390373929677,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},16.587977403271807,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},17.931480875561963,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},17.891382443070881,{"$f":"VLOOKUP(A72,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},18.100845523905072,{"$f":"VLOOKUP(A72,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},19.889528508764293,null,70600.215367655212,37607.664715428233,32992.550652226979,null,141816.62180417046,109435.96645680009,32380.655347370368,null,32533.629173584523,null,{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:I,8)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,2))^(B72-$B$3),\"\")","v":""},{"$f":"IF($B72<121,VLOOKUP($B72,Lookups!A:I,9)*(1-VLOOKUP($B72,Lookups!$U$3:$W$103,3))^(B72-$B$3),\"\")","v":""},"","","","",null,"",""]
[2093,152,null,{"$f":"VLOOKUP(B73,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B73,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B73,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B73,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},17.858157208139005,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},17.201732567192863,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},18.594945667957756,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},18.571254975907575,{"$f":"VLOOKUP(A73,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},18.788677653813465,{"$f":"VLOOKUP(A73,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},20.645330592097338,null,73212.423336258449,38999.148309899079,34213.27502635937,null,147205.65343272893,113594.5331821585,33611.120250570428,null,33761.658944517665,null,{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:I,8)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,2))^(B73-$B$3),\"\")","v":""},{"$f":"IF($B73<121,VLOOKUP($B73,Lookups!A:I,9)*(1-VLOOKUP($B73,Lookups!$U$3:$W$103,3))^(B73-$B$3),\"\")","v":""},"","","","",null,"",{"$f":"IF(AND(B73>=65,B73<121),AE73*AJ73*AK73*AL73,\"\")","v":""}]
[2094,153,null,{"$f":"VLOOKUP(B74,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B74,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B74,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B74,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},18.536767182048287,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},17.838196672178999,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},19.282958657672193,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},19.276962664992062,{"$f":"VLOOKUP(A74,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},19.502647404658379,{"$f":"VLOOKUP(A74,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},21.429853154597037,null,75921.282999700008,40442.116797365343,35479.166202334665,null,152799.46826317266,117911.12544308053,34888.342820092133,null,35036.048665652765,null,{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:I,8)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,2))^(B74-$B$3),\"\")","v":""},{"$f":"IF($B74<121,VLOOKUP($B74,Lookups!A:I,9)*(1-VLOOKUP($B74,Lookups!$U$3:$W$103,3))^(B74-$B$3),\"\")","v":""},"","","","",null,"",""]
[2095,154,null,{"$f":"VLOOKUP(B75,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B75,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B75,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B75,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},19.241164334966122,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},18.49820994904962,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},19.996428128006063,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},20.009487246261763,{"$f":"VLOOKUP(A75,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},20.2437480060354,{"$f":"VLOOKUP(A75,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},22.244187574471724,null,78730.370470688897,41938.475118867857,36791.89535182104,null,158605.84805717322,122391.74820991758,36214.099847255638,null,36358.548723396991,null,{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:I,8)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,2))^(B75-$B$3),\"\")","v":""},{"$f":"IF($B75<121,VLOOKUP($B75,Lookups!A:I,9)*(1-VLOOKUP($B75,Lookups!$U$3:$W$103,3))^(B75-$B$3),\"\")","v":""},"","","","",null,"",""]
[2096,155,null,{"$f":"VLOOKUP(B76,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B76,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B76,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B76,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},19.972328579694835,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.0369999999999999},19.182643717164456,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.0369999999999999},20.736295968742287,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},20.769847761619712,{"$f":"VLOOKUP(A76,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},21.013010430264746,{"$f":"VLOOKUP(A76,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},23.08946670230165,null,81643.394178104383,43490.198698265966,38153.195479838418,null,164632.87028334584,127042.63464189446,37590.235641451378,null,37730.975601048136,null,{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:I,8)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,2))^(B76-$B$3),\"\")","v":""},{"$f":"IF($B76<121,VLOOKUP($B76,Lookups!A:I,9)*(1-VLOOKUP($B76,Lookups!$U$3:$W$103,3))^(B76-$B$3),\"\")","v":""},"","","","",null,"",""]
[2097,156,null,{"$f":"VLOOKUP(B77,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B77,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B77,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B77,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},20.731277065723241,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},19.892401534699541,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},21.50353891958575,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},21.559101976561262,{"$f":"VLOOKUP(A77,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},21.811504826614808,{"$f":"VLOOKUP(A77,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},23.966866436989115,null,84664.199762694247,45099.336050101803,39564.863712592443,null,170888.91935411296,131870.25475828646,39018.6645958265,null,39155.214375017982,null,{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:I,8)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,2))^(B77-$B$3),\"\")","v":""},{"$f":"IF($B77<121,VLOOKUP($B77,Lookups!A:I,9)*(1-VLOOKUP($B77,Lookups!$U$3:$W$103,3))^(B77-$B$3),\"\")","v":""},"","","","",null,"",""]
[2098,157,null,{"$f":"VLOOKUP(B78,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B78,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B78,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B78,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},21.519065594220724,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},20.648312793018125,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},22.320673398530008,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},22.37834785167059,{"$f":"VLOOKUP(A78,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},22.640342010026171,{"$f":"VLOOKUP(A78,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},24.877607361594702,null,87881.439353676629,46813.110820005677,41068.328533670952,null,177382.69828956926,136881.32443910136,40501.373850467906,null,40643.112521268667,null,{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:I,8)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,2))^(B78-$B$3),\"\")","v":""},{"$f":"IF($B78<121,VLOOKUP($B78,Lookups!A:I,9)*(1-VLOOKUP($B78,Lookups!$U$3:$W$103,3))^(B78-$B$3),\"\")","v":""},"","","","",null,"",""]
[2099,158,null,{"$f":"VLOOKUP(B79,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B79,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B79,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B79,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},22.336790086801113,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},21.432948679152815,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},23.168858987674149,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},23.228725070034073,{"$f":"VLOOKUP(A79,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},23.500675006407167,{"$f":"VLOOKUP(A79,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},25.8229564413353,null,91220.93404911636,48592.009031165893,42628.925017950467,null,184123.24082457292,142082.8147677872,42040.426056785713,null,42187.550797076903,null,{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:I,8)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,2))^(B79-$B$3),\"\")","v":""},{"$f":"IF($B79<121,VLOOKUP($B79,Lookups!A:I,9)*(1-VLOOKUP($B79,Lookups!$U$3:$W$103,3))^(B79-$B$3),\"\")","v":""},"","","","",null,"",""]
[2100,159,null,{"$f":"VLOOKUP(B80,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B80,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B80,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B80,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},23.185588110099555,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},22.247400728960624,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},24.049275629205766,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},24.111416622695369,{"$f":"VLOOKUP(A80,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},24.39370065665064,{"$f":"VLOOKUP(A80,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},26.804228786106041,null,94687.329542982785,50438.505374350192,44248.824168632593,null,191119.92397590668,147481.9617289631,43637.962246943585,null,43790.677727365837,null,{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:I,8)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,2))^(B80-$B$3),\"\")","v":""},{"$f":"IF($B80<121,VLOOKUP($B80,Lookups!A:I,9)*(1-VLOOKUP($B80,Lookups!$U$3:$W$103,3))^(B80-$B$3),\"\")","v":""},"","","","",null,"",""]
[2101,160,null,{"$f":"VLOOKUP(B81,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B81,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B81,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B81,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},24.066640458283338,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},23.092801956661127,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},24.963148103115586,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},25.027650454357794,{"$f":"VLOOKUP(A81,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},25.320661281603364,{"$f":"VLOOKUP(A81,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},27.82278947997807,null,98285.448065616132,52355.168578575503,45930.279487040629,null,198382.48108699115,153086.27627466372,45296.204812327429,null,45454.723481005727,null,{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:I,8)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,2))^(B81-$B$3),\"\")","v":""},{"$f":"IF($B81<121,VLOOKUP($B81,Lookups!A:I,9)*(1-VLOOKUP($B81,Lookups!$U$3:$W$103,3))^(B81-$B$3),\"\")","v":""},"","","","",null,"",""]
[2102,161,null,{"$f":"VLOOKUP(B82,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B82,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B82,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B82,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},24.981172795698107,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},23.970328431014252,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},25.91174773103398,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},25.978701171623392,{"$f":"VLOOKUP(A82,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},26.282846410304291,{"$f":"VLOOKUP(A82,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},28.880055480217237,null,102020.29509210955,54344.664984561372,47675.630107548175,null,205921.01536829679,158903.55477310091,47017.46059519588,null,47182.002973283954,null,{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:I,8)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,2))^(B82-$B$3),\"\")","v":""},{"$f":"IF($B82<121,VLOOKUP($B82,Lookups!A:I,9)*(1-VLOOKUP($B82,Lookups!$U$3:$W$103,3))^(B82-$B$3),\"\")","v":""},"","","","",null,"",""]
[2103,162,null,{"$f":"VLOOKUP(B83,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B83,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B83,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B83,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},25.930457361934636,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},24.881200911392796,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},26.896394144813272,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},26.965891816145081,{"$f":"VLOOKUP(A83,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},27.281594573895855,{"$f":"VLOOKUP(A83,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},29.977497588465493,null,105897.06630560973,56409.76225397471,49487.304051635016,null,213746.01395229209,164941.88985447877,48804.124097813328,null,48974.919086268754,null,{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:I,8)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,2))^(B83-$B$3),\"\")","v":""},{"$f":"IF($B83<121,VLOOKUP($B83,Lookups!A:I,9)*(1-VLOOKUP($B83,Lookups!$U$3:$W$103,3))^(B83-$B$3),\"\")","v":""},"","","","",null,"",""]
[2104,163,null,{"$f":"VLOOKUP(B84,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B84,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B84,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B84,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},26.915814741688152,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},25.826686546025723,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},27.918457122316177,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},27.990595705158594,{"$f":"VLOOKUP(A84,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},28.318295167703898,{"$f":"VLOOKUP(A84,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},31.116642496827183,null,109921.1548252229,58553.333219625747,51367.82160559715,null,221868.36248247919,171209.68166894896,50658.680813530227,null,50835.96601154696,null,{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:I,8)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,2))^(B84-$B$3),\"\")","v":""},{"$f":"IF($B84<121,VLOOKUP($B84,Lookups!A:I,9)*(1-VLOOKUP($B84,Lookups!$U$3:$W$103,3))^(B84-$B$3),\"\")","v":""},"","","","",null,"",""]
[2105,164,null,{"$f":"VLOOKUP(B85,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B85,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B85,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B85,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},27.938615701872301,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},26.8081006347747,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},28.979358492964192,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},29.054238341954623,{"$f":"VLOOKUP(A85,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},29.394390384076647,{"$f":"VLOOKUP(A85,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},32.299074911706619,null,114098.15870858137,60778.359881971526,53319.79882660984,null,230299.36025681341,177715.64957236903,52583.710684444377,null,52767.732719985739,null,{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:I,8)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,2))^(B85-$B$3),\"\")","v":""},{"$f":"IF($B85<121,VLOOKUP($B85,Lookups!A:I,9)*(1-VLOOKUP($B85,Lookups!$U$3:$W$103,3))^(B85-$B$3),\"\")","v":""},"","","","",null,"",""]
[2106,165,null,{"$f":"VLOOKUP(B86,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B86,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B86,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B86,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},29.000283098543449,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},27.826808458896139,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},30.08057411569683,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},30.158299398948898,{"$f":"VLOOKUP(A86,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},30.511377218671562,{"$f":"VLOOKUP(A86,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},33.526439758351472,null,118433.88873950746,63087.937557486446,55345.95118202101,null,239050.73594657233,184468.84425611907,54581.891690453253,null,54772.90656334519,null,{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:I,8)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,2))^(B86-$B$3),\"\")","v":""},{"$f":"IF($B86<121,VLOOKUP($B86,Lookups!A:I,9)*(1-VLOOKUP($B86,Lookups!$U$3:$W$103,3))^(B86-$B$3),\"\")","v":""},"","","","",null,"",""]
[2107,166,null,{"$f":"VLOOKUP(B87,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B87,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B87,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B87,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},30.1022938562881,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},28.884227180334193,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},31.223635932093313,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},31.304314776108956,{"$f":"VLOOKUP(A87,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},31.670809552981083,{"$f":"VLOOKUP(A87,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},34.800444469168831,null,122934.37651160875,65485.279184670937,57449.097326937808,null,248134.66391254211,191478.66033785162,56656.00357469049,null,56854.277012752318,null,{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:I,8)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,2))^(B87-$B$3),\"\")","v":""},{"$f":"IF($B87<121,VLOOKUP($B87,Lookups!A:I,9)*(1-VLOOKUP($B87,Lookups!$U$3:$W$103,3))^(B87-$B$3),\"\")","v":""},"","","","",null,"",""]
[2108,167,null,{"$f":"VLOOKUP(B88,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B88,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B88,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B88,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},31.246181022827049,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},29.981827813186893,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},32.410134097512859,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},32.493878737601101,{"$f":"VLOOKUP(A88,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},32.874300315994368,{"$f":"VLOOKUP(A88,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},36.122861358997248,null,127605.88281904988,67973.719793688433,59632.163025361442,null,257563.78114121873,198754.84943069,58808.931710528734,null,59014.739539236907,null,{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:I,8)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,2))^(B88-$B$3),\"\")","v":""},{"$f":"IF($B88<121,VLOOKUP($B88,Lookups!A:I,9)*(1-VLOOKUP($B88,Lookups!$U$3:$W$103,3))^(B88-$B$3),\"\")","v":""},"","","","",null,"",""]
[2109,168,null,{"$f":"VLOOKUP(B89,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B89,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B89,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B89,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},32.433535901694476,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},31.121137270087996,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},33.64171919321835,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},33.728646129629944,{"$f":"VLOOKUP(A89,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},34.123523728002155,{"$f":"VLOOKUP(A89,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},37.495530090639143,null,132454.90636617379,70556.721145848598,61898.185220325191,null,267351.20482458506,206307.53370905621,61043.67111552885,null,61257.299641727936,null,{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:I,8)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,2))^(B89-$B$3),\"\")","v":""},{"$f":"IF($B89<121,VLOOKUP($B89,Lookups!A:I,9)*(1-VLOOKUP($B89,Lookups!$U$3:$W$103,3))^(B89-$B$3),\"\")","v":""},"","","","",null,"",""]
[2110,169,null,{"$f":"VLOOKUP(B90,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B90,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B90,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B90,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},33.666010265958867,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},32.303740486351337,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},34.920104522560649,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},35.010334682555886,{"$f":"VLOOKUP(A90,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},35.42021762966624,{"$f":"VLOOKUP(A90,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},38.920360234083432,null,137488.19280808838,73237.876549390843,64250.316258697538,null,277510.55060791929,214147.21999000036,63363.330617918924,null,63585.077028113577,null,{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:I,8)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,2))^(B90-$B$3),\"\")","v":""},{"$f":"IF($B90<121,VLOOKUP($B90,Lookups!A:I,9)*(1-VLOOKUP($B90,Lookups!$U$3:$W$103,3))^(B90-$B$3),\"\")","v":""},"","","","",null,"",""]
[2111,170,null,{"$f":"VLOOKUP(B91,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B91,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B91,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B91,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},34.945318656065304,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},33.531282624832691,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},36.247068494417952,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},36.340727400493009,{"$f":"VLOOKUP(A91,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},36.766185899593559,{"$f":"VLOOKUP(A91,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},40.399333922978606,null,142712.74413479574,76020.91585826769,66691.828276528046,null,288055.95153102023,222284.81434962037,65771.137181399856,null,66001.309955181903,null,{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:I,8)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,2))^(B91-$B$3),\"\")","v":""},{"$f":"IF($B91<121,VLOOKUP($B91,Lookups!A:I,9)*(1-VLOOKUP($B91,Lookups!$U$3:$W$103,3))^(B91-$B$3),\"\")","v":""},"","","","",null,"",""]
[2112,171,null,{"$f":"VLOOKUP(B92,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B92,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B92,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B92,Lookups!A:E,5)","v":5502.1900800000003},null,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))+Sens","v":1.038},36.273240764995784,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))+Sens","v":1.038},34.805471364576334,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},37.624457097205834,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14))+Sens","v":1.038},37.721675041711741,{"$f":"VLOOKUP(A92,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))+Sens","v":1.038},38.163300963778113,{"$f":"VLOOKUP(A92,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},41.934508612051793,null,148135.82841191799,78909.710660881872,69226.117751036116,null,299002.07768919901,230731.63729490596,68270.440394293051,null,68509.359733478821,null,{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:I,8)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,2))^(B92-$B$3),\"\")","v":""},{"$f":"IF($B92<121,VLOOKUP($B92,Lookups!A:I,9)*(1-VLOOKUP($B92,Lookups!$U$3:$W$103,3))^(B92-$B$3),\"\")","v":""},"","","","",null,"",""]
[2113,172,null,{"$f":"VLOOKUP(B93,Lookups!A:B,2)","v":4256.1075199999996},{"$f":"VLOOKUP(B93,Lookups!A:C,3)","v":2097.2983199999999},null,{"$f":"VLOOKUP(B93,Lookups!A:D,4)","v":7834.8064800000002},{"$f":"VLOOKUP(B93,Lookups!A:E,5)","v":5502.1900800000003},null,null,37.651623914065624,null,36.128079276430235,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))+Sens","v":1.038},39.054186466899658,null,39.155098693296786,null,39.613506400401683,{"$f":"VLOOKUP(A93,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))+Sens","v":1.038},43.528019939309765,null,153764.98989157088,81908.279665995389,71856.710225575487,null,310364.1566413886,239499.43951211241,70864.717129276192,null,71112.715403351016,null,{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:I,8)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,2))^(B93-$B$3),\"\")","v":""},{"$f":"IF($B93<121,VLOOKUP($B93,Lookups!A:I,9)*(1-VLOOKUP($B93,Lookups!$U$3:$W$103,3))^(B93-$B$3),\"\")","v":""},"","","","",null,"",""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN3:AN93)*Part","v":0},{"$f":"SUM(AO3:AO93)","v":22728.999042850272},"Sum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B1","v":0},{"$f":"B1","v":0},"Count"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN95*AN96","v":0},{"$f":"AO95*AO96","v":0},"Aggregate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN97*(1+PctMarried)","v":0},{"$f":"AO97*(1+PctMarried)","v":0},"w/ Spouses"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total OPEB Liability",{"$f":"AN98+AO98","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expected Benefit Payments",null,{"$f":"SUM(AN3:AO3)*AN96*(1+PctMarried)","v":0}]

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

{"sheet":"Lookups","index":8,"n_rows":122,"n_cols":35,"rows_kept":122,"cut":false,"hidden":true,"merged":[[54,15,54,16],[55,15,55,16],[0,29,0,30],[0,7,0,8],[0,31,0,32]]}
[null,"Insured","Insured","UMP ","UMP","Retire","Retire","Mortality",null,null,null,"Disability","Disability",null,null,"Term ","Term","2022 Discount",3.5400000000000001E-2,null,null,"Scale MP-2017 (Ultimate)",null,null,"Insured","Insured","UMP ","UMP",null,"Retiree Mortality",null,"Active Mortality"]
["Age","Costs","Premium","Costs","Premium","MS<30","MS>=30","Male","Female",null,null,"Male","Female",null,"MS","Male","Female","2023 Discount",3.6499999999999998E-2,null,"Age","Male","Female",null,"Costs","Premium","Costs","Premium",null,"Male","Female","Male","Female"]
[20,{"$f":"Y3*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":4840.7675440000003},{"$f":"Z3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4307.6035200000006},{"$f":"AB3*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,{"$f":"AF3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V3, (1-V3)^2))","v":3.4254000000000001E-4},{"$f":"AG3*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W3, (1-W3)^2))","v":1.2276E-4},null,null,0,{"$f":"L3","v":0},null,0,0.26,{"$f":"P3","v":0.26},null,null,null,20,0.01,{"$f":"V3","v":0.01},null,4619.0529999999999,9252.4320000000007,4079.17,9087.6,null,3.4600000000000001E-4,1.2400000000000001E-4,3.4600000000000001E-4,1.2400000000000001E-4,null,"Sources"]
[{"$f":"1+A3","v":21},{"$f":"Y4*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":4840.7675440000003},{"$f":"Z4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4307.6035200000006},{"$f":"AB4*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.4254000000000001E-4,1.1385E-4,null,null,0,{"$f":"L4","v":0},null,{"$f":"1+O3","v":1},0.15,{"$f":"P4","v":0.15},null,"Int Rt",null,21,0.01,{"$f":"V4","v":0.01},null,4619.0529999999999,9252.4320000000007,4079.17,9087.6,null,3.4600000000000001E-4,1.15E-4,3.4600000000000001E-4,1.15E-4,null,"Premiums/Costs/Trends"]
[22,{"$f":"Y5*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":4840.7675440000003},{"$f":"Z5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4307.6035200000006},{"$f":"AB5*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.2472000000000002E-4,1.1385E-4,null,null,0,0,null,2,0.105,{"$f":"P5","v":0.105},null,3.5400000000000001E-2,null,22,0.01,{"$f":"V5","v":0.01},null,4619.0529999999999,9252.4320000000007,4079.17,9087.6,null,3.28E-4,1.15E-4,3.28E-4,1.15E-4,null,"Mortality Projected to 2022"]
[23,{"$f":"Y6*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5103.4246400000002},{"$f":"Z6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4541.3280000000004},{"$f":"AB6*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.1580999999999997E-4,1.0493999999999999E-4,null,null,0,0,null,3,0.08,0.08,null,null,null,23,0.01,0.01,null,4869.68,9252.4320000000007,4300.5,9087.6,null,3.19E-4,1.06E-4,3.19E-4,1.06E-4]
[24,{"$f":"Y7*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5380.7977520000004},{"$f":"Z7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":4788.1521600000005},{"$f":"AB7*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.0689999999999998E-4,1.0493999999999999E-4,null,null,0,0,null,4,6.5000000000000002E-2,6.5000000000000002E-2,null,"Part %",null,24,0.01,0.01,null,5134.3490000000002,9252.4320000000007,4534.2350000000006,9087.6,null,3.1E-4,1.06E-4,3.1E-4,1.06E-4]
[25,{"$f":"Y8*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5673.7336640000003},{"$f":"Z8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5048.8204800000003},{"$f":"AB8*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.0689999999999998E-4,1.1385E-4,null,null,1E-4,1E-4,null,5,0.06,{"$f":"P8","v":0.06},null,0.6,null,25,0.01,0.01,null,5413.8680000000004,9252.4320000000007,4781.08,9087.6,null,3.1E-4,1.15E-4,3.1E-4,1.15E-4]
[26,{"$f":"Y9*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":5983.1231760000001},{"$f":"Z9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5324.1407999999992},{"$f":"AB9*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.2472000000000002E-4,1.2276E-4,null,null,1E-4,1E-4,null,6,5.5E-2,5.5E-2,null,null,null,26,0.01,0.01,null,5709.0869999999995,9252.4320000000007,5041.7999999999993,9087.6,null,3.28E-4,1.2400000000000001E-4,3.28E-4,1.2400000000000001E-4]
[27,{"$f":"Y10*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6309.9262560000006},{"$f":"Z10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5614.947360000001},{"$f":"AB10*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.4254000000000001E-4,1.3167000000000002E-4,null,null,1E-4,1E-4,null,7,0.05,0.05,null,null,null,27,0.01,0.01,null,6020.9220000000005,9252.4320000000007,5317.1850000000004,9087.6,null,3.4600000000000001E-4,1.3300000000000001E-4,3.4600000000000001E-4,1.3300000000000001E-4]
[28,{"$f":"Y11*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6523.4845520000008},{"$f":"Z11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":5804.9851200000012},{"$f":"AB11*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.5936999999999997E-4,1.4058000000000001E-4,null,null,1E-4,1E-4,null,8,4.4999999999999998E-2,4.4999999999999998E-2,null,null,null,28,0.01,0.01,null,6224.6990000000005,9252.4320000000007,5497.1450000000004,9087.6,null,3.6299999999999999E-4,1.4200000000000001E-4,3.6299999999999999E-4,1.4200000000000001E-4]
[29,{"$f":"Y12*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6744.6261760000007},{"$f":"Z12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6001.7707200000013},{"$f":"AB12*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.7719000000000001E-4,1.4949000000000001E-4,null,null,1E-4,1E-4,null,9,0.04,0.04,null,null,null,29,0.01,0.01,null,6435.7120000000004,9252.4320000000007,5683.4950000000008,9087.6,null,3.8099999999999999E-4,1.5100000000000001E-4,3.8099999999999999E-4,1.5100000000000001E-4]
[30,{"$f":"Y13*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":6973.6382800000001},{"$f":"Z13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6205.557600000001},{"$f":"AB13*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,3.9501E-4,1.6631999999999999E-4,null,null,1E-4,1E-4,null,10,0.04,0.04,null,"% in UMP",null,30,0.01,0.01,null,6654.2349999999997,9252.4320000000007,5876.4750000000004,9087.6,null,3.9899999999999999E-4,1.6799999999999999E-4,3.9899999999999999E-4,1.6799999999999999E-4]
[31,{"$f":"Y14*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7210.8132560000004},{"$f":"Z14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6416.6097600000003},{"$f":"AB14*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,4.2074999999999995E-4,1.7522999999999999E-4,null,null,1E-4,1E-4,null,11,3.5000000000000003E-2,3.5000000000000003E-2,null,0.75,null,31,0.01,0.01,null,6880.5470000000005,9252.4320000000007,6076.335,9087.6,null,4.2499999999999998E-4,1.7699999999999999E-4,4.2499999999999998E-4,1.7699999999999999E-4]
[32,{"$f":"Y15*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7456.4550239999999},{"$f":"Z15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6635.1964800000005},{"$f":"AB15*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,4.3857E-4,1.9305E-4,null,null,1E-4,1E-4,null,12,0.03,0.03,null,null,null,32,0.01,0.01,null,7114.9379999999992,9252.4320000000007,6283.33,9087.6,null,4.4299999999999998E-4,1.95E-4,4.4299999999999998E-4,1.95E-4]
[33,{"$f":"Y16*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7623.729448000001},{"$f":"Z16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6784.0449600000002},{"$f":"AB16*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,4.6529999999999998E-4,2.1086999999999999E-4,null,null,1E-4,1E-4,null,13,0.03,0.03,null,"GSG",null,33,0.01,0.01,null,7274.5510000000004,9252.4320000000007,6424.2849999999999,9087.6,null,4.6999999999999999E-4,2.13E-4,4.6999999999999999E-4,2.13E-4]
[34,{"$f":"Y17*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7797.3054959999999},{"$f":"Z17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":6938.5113599999995},{"$f":"AB17*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,4.9103999999999999E-4,2.2770000000000001E-4,null,null,1E-4,1E-4,null,14,0.03,0.03,null,3.2500000000000001E-2,null,34,0.01,0.01,null,7440.1769999999997,9252.4320000000007,6570.5599999999995,9087.6,null,4.9600000000000002E-4,2.3000000000000001E-4,4.9600000000000002E-4,2.3000000000000001E-4]
[35,{"$f":"Y18*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":7977.4619360000006},{"$f":"Z18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7098.8227200000001},{"$f":"AB18*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,5.1776999999999997E-4,2.4551999999999999E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,15,0.03,0.03,null,null,null,35,0.01,0.01,null,7612.0820000000003,9252.4320000000007,6722.37,9087.6,null,5.2300000000000003E-4,2.4800000000000001E-4,5.2300000000000003E-4,2.4800000000000001E-4]
[36,{"$f":"Y19*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8164.4838239999999},{"$f":"Z19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7265.2483199999997},{"$f":"AB19*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,5.5241999999999997E-4,2.7225000000000003E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,16,2.5000000000000001E-2,2.5000000000000001E-2,null,"Sens",null,36,0.01,0.01,null,7790.5379999999996,9252.4320000000007,6879.9699999999993,9087.6,null,5.5800000000000001E-4,2.7500000000000002E-4,5.5800000000000001E-4,2.7500000000000002E-4]
[37,{"$f":"Y20*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8358.6771759999992},{"$f":"Z20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7438.0468799999999},{"$f":"AB20*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,5.8806000000000006E-4,2.9007000000000002E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,17,0.02,0.01,null,0,null,37,0.01,0.01,null,7975.8369999999995,9252.4320000000007,7043.6049999999996,9087.6,null,5.9400000000000002E-4,2.9300000000000002E-4,5.9400000000000002E-4,2.9300000000000002E-4]
[38,{"$f":"Y21*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":8822.5513200000005},{"$f":"Z21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":7850.8267200000009},{"$f":"AB21*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,6.2270999999999995E-4,3.1580999999999997E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,18,0.02,0.02,null,null,null,38,0.01,0.01,null,8418.4650000000001,9252.4320000000007,7434.4950000000008,9087.6,null,6.29E-4,3.19E-4,6.29E-4,3.19E-4]
[39,{"$f":"Y22*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":9314.1618320000016},{"$f":"Z22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8288.2958400000007},{"$f":"AB22*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,6.6726000000000003E-4,3.4254000000000001E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,19,0.02,0.02,null,"ExFlg",null,39,0.01,0.01,null,8887.5590000000011,9252.4320000000007,7848.7649999999994,9087.6,null,6.7400000000000001E-4,3.4600000000000001E-4,6.7400000000000001E-4,3.4600000000000001E-4]
[40,{"$f":"Y23*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":9835.2651600000008},{"$f":"Z23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":8752.0012800000022},{"$f":"AB23*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,7.1082000000000003E-4,3.7719000000000001E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,20,0.02,0.02,null,0,null,40,0.01,0.01,null,9384.7950000000001,9252.4320000000007,8287.880000000001,9087.6,null,7.18E-4,3.8099999999999999E-4,7.18E-4,3.8099999999999999E-4]
[41,{"$f":"Y24*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":10387.72884},{"$f":"Z24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9243.622080000001},{"$f":"AB24*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,7.6329000000000002E-4,4.0392E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,21,0.02,0.02,null,null,null,41,0.01,0.01,null,9911.9549999999999,9252.4320000000007,8753.43,9087.6,null,7.7099999999999998E-4,4.08E-4,7.7099999999999998E-4,4.08E-4]
[42,{"$f":"Y25*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":10973.538832000002},{"$f":"Z25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9764.9059200000011},{"$f":"AB25*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,8.1576000000000001E-4,4.3857E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,22,1.4999999999999999E-2,1.4999999999999999E-2,null,"Married %",null,42,0.01,0.01,null,10470.934000000001,9252.4320000000007,9247.07,9087.6,null,8.2399999999999997E-4,4.4299999999999998E-4,8.2399999999999997E-4,4.4299999999999998E-4]
[43,{"$f":"Y26*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11170.524056000002},{"$f":"Z26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":9940.1966400000001},{"$f":"AB26*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,8.8604999999999999E-4,4.8311999999999997E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,23,1.4999999999999999E-2,1.4999999999999999E-2,null,0.45,null,43,0.01,0.01,null,10658.897000000001,9252.4320000000007,9413.0650000000005,9087.6,null,8.9499999999999996E-4,4.8799999999999999E-4,8.9499999999999996E-4,4.8799999999999999E-4]
[44,{"$f":"Y27*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11371.175184000002},{"$f":"Z27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10118.750400000001},{"$f":"AB27*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,9.5633999999999997E-4,5.2668000000000007E-4,null,null,2.0000000000000001E-4,2.0000000000000001E-4,null,24,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,44,0.01,0.01,null,10850.358,9252.4320000000007,9582.15,9087.6,null,9.6599999999999995E-4,5.3200000000000003E-4,9.6599999999999995E-4,5.3200000000000003E-4]
[45,{"$f":"Y28*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11575.568719999999},{"$f":"Z28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10300.630560000001},{"$f":"AB28*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.0355399999999999E-3,5.7023999999999996E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,25,1.4999999999999999E-2,1.4999999999999999E-2,null,"Valuation Year",null,45,0.01,0.01,null,11045.39,9252.4320000000007,9754.3850000000002,9087.6,null,1.0460000000000001E-3,5.7600000000000001E-4,1.0460000000000001E-3,5.7600000000000001E-4]
[46,{"$f":"Y29*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11783.7644},{"$f":"Z29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10485.895199999999},{"$f":"AB29*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.1236499999999999E-3,6.1379999999999996E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,26,0.01,0.01,null,2022,null,46,0.01,0.01,null,11244.05,9252.4320000000007,9929.8249999999989,9087.6,null,1.1349999999999999E-3,6.2E-4,1.1349999999999999E-3,6.2E-4]
[47,{"$f":"Y30*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":11995.845015999999},{"$f":"Z30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10674.618240000002},{"$f":"AB30*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.2196800000000001E-3,6.6726000000000003E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,27,0.01,0.01,null,null,null,47,0.01,0.01,null,11446.416999999999,9252.4320000000007,10108.540000000001,9087.6,null,1.232E-3,6.7400000000000001E-4,1.232E-3,6.7400000000000001E-4]
[48,{"$f":"Y31*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12096.921472000002},{"$f":"Z31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10764.563040000001},{"$f":"AB31*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.3167000000000001E-3,7.2864000000000002E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,28,0.01,0.01,null,"Tool Year",null,48,0.01,0.01,null,11542.864000000001,9252.4320000000007,10193.715,9087.6,null,1.33E-3,7.36E-4,1.33E-3,7.36E-4]
[49,{"$f":"Y32*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12205.059352},{"$f":"Z32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10860.79104},{"$f":"AB32*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.4305500000000001E-3,7.9002E-4,null,null,5.0000000000000001E-4,5.0000000000000001E-4,null,29,0.01,0.01,null,2023,null,49,0.01,0.01,null,11646.048999999999,9252.4320000000007,10284.84,9087.6,null,1.4450000000000001E-3,7.9799999999999999E-4,1.4450000000000001E-3,7.9799999999999999E-4]
[50,{"$f":"Y33*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12320.481879999999},{"$f":"Z33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":10963.497599999999},{"$f":"AB33*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.55331E-3,8.5139999999999999E-4,null,null,1.5E-3,1.5E-3,null,30,0.01,0.01,null,null,null,50,0.01,0.01,null,11756.184999999999,9252.4320000000007,10382.099999999999,9087.6,null,4.4590000000000003E-3,3.4390000000000002E-3,1.5690000000000001E-3,8.5999999999999998E-4]
[51,{"$f":"Y34*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12443.409136},{"$f":"Z34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11072.883360000002},{"$f":"AB34*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.68498E-3,9.2168999999999997E-4,null,null,1.5E-3,1.5E-3,null,31,0.01,0.01,null,null,null,51,0.01,0.01,null,11873.482,9252.4320000000007,10485.685000000001,9087.6,null,4.6709999999999998E-3,3.4480000000000001E-3,1.702E-3,9.3099999999999997E-4]
[52,{"$f":"Y35*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12574.066439999999},{"$f":"Z35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11189.154240000002},{"$f":"AB35*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.8166499999999999E-3,9.9198000000000016E-4,null,null,1.5E-3,1.5E-3,null,32,0.01,0.01,null,null,null,52,0.01,0.01,null,11998.154999999999,9252.4320000000007,10595.79,9087.6,null,4.8929999999999998E-3,3.457E-3,1.835E-3,1.0020000000000001E-3]
[{"$f":"1+A35","v":53},{"$f":"Y36*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12779.601248000001},{"$f":"Z36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11372.04816},{"$f":"AB36*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,1.9661399999999999E-3,1.0701899999999999E-3,null,null,1.5E-3,1.5E-3,null,{"$f":"1+O35","v":33},0.01,0.01,null,null,null,53,0.01,0.01,null,12194.276,9252.4320000000007,10768.985000000001,9087.6,null,5.1229999999999999E-3,3.4749999999999998E-3,1.9859999999999999E-3,1.0809999999999999E-3]
[54,{"$f":"Y37*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":12989.361592000003},{"$f":"Z37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11558.70672},{"$f":"AB37*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0,0,2.1235500000000001E-3,1.1583000000000001E-3,null,null,1.5E-3,1.5E-3,null,34,0.01,0.01,null,null,null,54,0.01,0.01,null,12394.429000000002,9252.4320000000007,10945.744999999999,9087.6,null,5.3629999999999997E-3,3.5010000000000002E-3,2.1450000000000002E-3,1.17E-3]
[55,{"$f":"Y38*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13203.445984000002},{"$f":"Z38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11749.209120000001},{"$f":"AB38*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.01,0.08,2.2898699999999998E-3,1.2464099999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,35,0.01,0.01,null,null,null,55,0.01,0.01,null,12598.708000000001,9252.4320000000007,11126.145,9087.6,null,5.62E-3,3.5460000000000001E-3,2.313E-3,1.2589999999999999E-3]
[56,{"$f":"Y39*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13421.951888000001},{"$f":"Z39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":11943.6504},{"$f":"AB39*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.01,0.08,2.4660900000000002E-3,1.3513499999999999E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,36,0.01,0.01,null,null,null,56,0.01,0.01,null,12807.206,9252.4320000000007,11310.275,9087.6,null,5.8859999999999997E-3,3.5990000000000002E-3,2.4910000000000002E-3,1.3649999999999999E-3]
[57,{"$f":"Y40*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":13644.989344000001},{"$f":"Z40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12142.12032},{"$f":"AB40*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.02,0.08,2.6591399999999999E-3,1.4562900000000001E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,37,0.01,0.01,null,null,null,57,0.01,0.01,null,13020.028,9252.4320000000007,11498.22,9087.6,null,6.1599999999999997E-3,3.6779999999999998E-3,2.686E-3,1.4710000000000001E-3]
[58,{"$f":"Y41*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":14039.871552000001},{"$f":"Z41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12493.509600000001},{"$f":"AB41*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.02,0.08,2.8611000000000001E-3,1.57113E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,38,0.01,0.01,null,null,null,58,0.01,0.01,null,13396.824000000001,9252.4320000000007,11830.975,9087.6,null,6.4619999999999999E-3,3.7940000000000001E-3,2.8900000000000002E-3,1.5870000000000001E-3]
[59,{"$f":"Y42*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":14446.753360000001},{"$f":"Z42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":12855.580320000001},{"$f":"AB42*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.04,0.1,3.0709800000000001E-3,1.7028E-3,null,null,3.0000000000000001E-3,3.0000000000000001E-3,null,39,0.01,0.01,null,null,null,59,0.01,0.01,null,13785.07,9252.4320000000007,12173.845000000001,9087.6,null,6.79E-3,3.9360000000000003E-3,3.1020000000000002E-3,1.72E-3]
[60,{"$f":"Y43*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":14866.017288000003},{"$f":"Z43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":13228.670400000003},{"$f":"AB43*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.05,0.15,3.2996700000000002E-3,1.84239E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,40,0.01,0.01,null,null,null,60,0.01,0.01,null,14185.131000000001,9252.4320000000007,12527.150000000001,9087.6,null,7.162E-3,4.1219999999999998E-3,3.333E-3,1.861E-3]
[61,{"$f":"Y44*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":15298.053192000001},{"$f":"Z44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":13613.117759999999},{"$f":"AB44*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.08,0.2,3.5451900000000001E-3,2.0097000000000001E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,41,0.01,0.01,null,null,null,61,0.01,0.01,null,14597.379000000001,9252.4320000000007,12891.21,9087.6,null,7.5700000000000003E-3,4.3699999999999998E-3,3.581E-3,2.0300000000000001E-3]
[62,{"$f":"Y45*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":15743.270840000001},{"$f":"Z45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":14009.302559999998},{"$f":"AB45*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.15,0.4,3.8085300000000001E-3,2.1849300000000003E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,42,0.01,0.01,null,null,null,62,0.01,0.01,null,15022.205,9252.4320000000007,13266.384999999998,9087.6,null,8.0400000000000003E-3,4.6800000000000001E-3,3.8470000000000002E-3,2.2070000000000002E-3]
[63,{"$f":"Y46*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":16439.436280000002},{"$f":"Z46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":14628.789120000001},{"$f":"AB46*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.2,0.3,4.0976100000000007E-3,2.38689E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,43,0.01,0.01,null,null,null,63,0.01,0.01,null,15686.485000000001,9252.4320000000007,13853.02,9087.6,null,8.5800000000000008E-3,5.0520000000000001E-3,4.1390000000000003E-3,2.4109999999999999E-3]
[64,{"$f":"Y47*IF(ValYear=ToolYear,1,IF(ValYear = ToolYear-1, VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)),  VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,2,10))))","v":17170.030616000004},{"$f":"Z47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1,VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,2,10))))","v":9696.5487360000006},{"$f":"AA47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) * VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,6,14)) ))","v":15278.91552},{"$f":"AB47*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))* VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,6,14))))","v":9596.5056000000004},0.4,0.35,4.4144100000000006E-3,2.61459E-3,null,null,6.0000000000000001E-3,6.0000000000000001E-3,null,44,0.01,0.01,null,null,null,64,0.01,0.01,null,16383.617000000002,9252.4320000000007,14468.67,9087.6,null,9.2180000000000005E-3,5.5040000000000002E-3,4.4590000000000003E-3,2.6410000000000001E-3]
[65,{"$f":"Y48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3418.69056},{"$f":"Z48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA48*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6226.9519200000004},{"$f":"AB48*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},0.35,0.45,{"$f":"AD48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V48, (1-V48)^2))","v":9.8722800000000006E-3},{"$f":"AE48*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W48, (1-W48)^2))","v":5.9845499999999999E-3},null,null,2E-3,2E-3,null,45,0.01,0.01,null,null,null,65,0.01,0.01,null,3338.5650000000001,2042.16,5640.3549999999996,4759.68,null,9.972E-3,6.045E-3,4.8129999999999996E-3,2.898E-3]
[66,{"$f":"Y49*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3518.2745600000003},{"$f":"Z49*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA49*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6418.2861600000006},{"$f":"AB49*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},0.3,0.4,1.075833E-2,6.6072600000000002E-3,null,null,2E-3,2E-3,null,46,0.01,0.01,null,null,null,66,0.01,0.01,null,3435.8150000000001,2042.16,5813.665,4759.68,null,1.0867E-2,6.6740000000000002E-3,5.1939999999999998E-3,3.1909999999999998E-3]
[67,{"$f":"Y50*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3620.8486399999997},{"$f":"Z50*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA50*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6615.57096},{"$f":"AB50*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},0.27,0.3,1.1802780000000001E-2,7.3359000000000002E-3,null,null,2E-3,2E-3,null,47,0.01,0.01,null,null,null,67,0.01,0.01,null,3535.9849999999997,2042.16,5992.3649999999998,4759.68,null,1.1922E-2,7.4099999999999999E-3,5.62E-3,3.5100000000000001E-3]
[68,{"$f":"Y51*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3726.4896000000003},{"$f":"Z51*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA51*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":6818.9884800000009},{"$f":"AB51*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},0.25,0.3,1.3022460000000001E-2,8.1694799999999998E-3,null,null,2E-3,2E-3,null,48,0.01,0.01,null,null,null,68,0.01,0.01,null,3639.15,2042.16,6176.62,4759.68,null,1.3154000000000001E-2,8.2520000000000007E-3,6.0980000000000001E-3,3.8649999999999999E-3]
[69,{"$f":"Y52*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3835.3100800000002},{"$f":"Z52*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA52*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7028.7374399999999},{"$f":"AB52*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},0.25,0.3,1.440846E-2,9.1179E-3,null,null,2E-3,2E-3,null,49,0.01,0.01,null,null,null,69,0.01,0.01,null,3745.42,2042.16,6366.61,4759.68,null,1.4553999999999999E-2,9.2099999999999994E-3,6.6299999999999996E-3,4.2550000000000001E-3]
[70,{"$f":"Y53*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":3947.3971200000001},{"$f":"Z53*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA53*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7245.0110400000012},{"$f":"AB53*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,{"$f":"F53","v":1},1.5988500000000003E-2,1.018809E-2,null,null,2E-3,2E-3,null,50,0.01,0.01,null,null,null,70,0.01,0.01,null,3854.88,2042.16,6562.51,4759.68,null,1.6150000000000001E-2,1.0291E-2,7.2240000000000004E-3,4.6800000000000001E-3]
[71,{"$f":"Y54*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4062.848},{"$f":"Z54*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA54*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7468.019040000001},{"$f":"AB54*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},{"$f":"F53","v":1},{"$f":"G53","v":1},1.775268E-2,1.136421E-2,null,null,2E-3,2E-3,null,null,null,null,null,null,null,71,0.01,0.01,null,3967.625,2042.16,6764.51,4759.68,null,1.7932E-2,1.1479E-2,7.8799999999999999E-3,5.1590000000000004E-3]
[72,{"$f":"Y55*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4181.7753599999996},{"$f":"Z55*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA55*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7697.9712},{"$f":"AB55*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,1.972674E-2,1.2679919999999999E-2,null,null,2E-3,2E-3,null,null,"Term for Ret Eligible",null,null,null,null,72,0.01,0.01,null,4083.7649999999999,2042.16,6972.7999999999993,4759.68,null,1.9925999999999999E-2,1.2808E-2,8.6070000000000001E-3,5.6909999999999999E-3]
[73,{"$f":"Y56*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4245.8060800000003},{"$f":"Z56*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA56*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7815.8452800000005},{"$f":"AB56*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,2.1946319999999998E-2,1.414611E-2,null,null,2E-3,2E-3,null,"Age","Males & Females",null,null,null,null,73,0.01,0.01,null,4146.2950000000001,2042.16,7079.57,4759.68,null,2.2168E-2,1.4289E-2,9.4219999999999998E-3,6.2760000000000003E-3]
[74,{"$f":"Y57*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4310.9068799999995},{"$f":"Z57*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA57*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7935.6844800000008},{"$f":"AB57*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,2.4430230000000001E-2,1.5786539999999998E-2,null,null,2E-3,2E-3,null,55,1.4999999999999999E-2,null,null,null,null,74,0.01,0.01,null,4209.87,2042.16,7188.12,4759.68,null,2.4677000000000001E-2,1.5945999999999998E-2,1.0318000000000001E-2,6.914E-3]
[75,{"$f":"Y58*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4377.0931200000005},{"$f":"Z58*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA58*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8057.5219200000001},{"$f":"AB58*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,2.7221039999999998E-2,1.7628930000000001E-2,null,null,2E-3,2E-3,null,56,1.4999999999999999E-2,null,null,null,null,75,0.01,0.01,null,4274.5050000000001,2042.16,7298.48,4759.68,null,2.7496E-2,1.7807E-2,1.1301E-2,7.6319999999999999E-3]
[76,{"$f":"Y59*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4444.3801600000006},{"$f":"Z59*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA59*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8181.3852000000006},{"$f":"AB59*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,3.0362309999999997E-2,1.9708919999999998E-2,null,null,2E-3,2E-3,null,57,1.4999999999999999E-2,null,null,null,null,76,0.01,0.01,null,4340.2150000000001,2042.16,7410.6750000000002,4759.68,null,3.0668999999999998E-2,1.9907999999999999E-2,1.2392E-2,8.4119999999999993E-3]
[77,{"$f":"Y60*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4512.7884800000002},{"$f":"Z60*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA60*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8307.3240000000005},{"$f":"AB60*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,3.3889679999999998E-2,2.2070070000000001E-2,null,null,2E-3,2E-3,null,58,1.4999999999999999E-2,null,null,null,null,77,0.01,0.01,null,4407.0200000000004,2042.16,7524.75,4759.68,null,3.4231999999999999E-2,2.2293E-2,1.3587999999999999E-2,9.2800000000000001E-3]
[78,{"$f":"Y61*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4537.6460800000004},{"$f":"Z61*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA61*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8353.0792799999999},{"$f":"AB61*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,3.7856609999999999E-2,2.4728219999999999E-2,null,null,2E-3,2E-3,null,59,1.4999999999999999E-2,null,null,null,null,78,0.01,0.01,null,4431.2950000000001,2042.16,7566.1949999999997,4759.68,null,3.8239000000000002E-2,2.4978E-2,1.4909E-2,1.0238000000000001E-2]
[79,{"$f":"Y62*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4562.6624000000002},{"$f":"Z62*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA62*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8399.127120000001},{"$f":"AB62*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,4.2313589999999998E-2,2.7738809999999999E-2,null,null,2E-3,2E-3,null,60,1.4999999999999999E-2,null,null,null,null,79,0.01,0.01,null,4455.7250000000004,2042.16,7607.9049999999997,4759.68,null,4.2741000000000001E-2,2.8018999999999999E-2,1.6372000000000001E-2,1.1292999999999999E-2]
[80,{"$f":"Y63*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4587.8323200000004},{"$f":"Z63*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA63*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8445.4620000000014},{"$f":"AB63*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,4.7307149999999999E-2,3.1143419999999998E-2,null,null,0,0,null,61,1.4999999999999999E-2,null,null,null,null,80,0.01,0.01,null,4480.3050000000003,2042.16,7649.875,4759.68,null,4.7785000000000001E-2,3.1458E-2,1.7967E-2,1.2454E-2]
[81,{"$f":"Y64*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4613.1558400000004},{"$f":"Z64*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA64*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8492.0839200000009},{"$f":"AB64*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,5.2905600000000004E-2,3.5004420000000001E-2,null,null,0,0,null,62,1.4999999999999999E-2,null,null,null,null,81,0.01,0.01,null,4505.0349999999999,2042.16,7692.1050000000005,4759.68,null,5.3440000000000001E-2,3.5358000000000001E-2,5.3440000000000001E-2,3.5358000000000001E-2]
[82,{"$f":"Y65*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4638.6431999999995},{"$f":"Z65*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA65*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8538.9984000000004},{"$f":"AB65*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,5.9153489999999996E-2,3.9383189999999998E-2,null,null,0,0,null,63,5.0000000000000001E-3,null,null,null,null,82,0.01,0.01,null,4529.9249999999993,2042.16,7734.6,4759.68,null,5.9750999999999999E-2,3.9780999999999997E-2,5.9750999999999999E-2,3.9780999999999997E-2]
[83,{"$f":"Y66*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4581.9033600000002},{"$f":"Z66*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA66*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8434.5489600000001},{"$f":"AB66*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,6.6121109999999997E-2,4.4393580000000002E-2,null,null,0,0,null,64,5.0000000000000001E-3,null,null,null,null,83,0.01,0.01,null,4474.5150000000003,2042.16,7639.99,4759.68,null,6.6789000000000001E-2,4.4842E-2,6.6789000000000001E-2,4.4842E-2]
[84,{"$f":"Y67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4525.8803200000002},{"$f":"Z67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA67*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8331.4132800000007},{"$f":"AB67*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,{"$f":"AD67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-V67, (1-V67)^2))","v":7.3834199999999989E-2},{"$f":"AE67*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1, 1-W67, (1-W67)^2))","v":5.0150430000000003E-2},null,null,0,0,null,65,0,null,null,null,null,84,0.01,0.01,null,4419.8050000000003,2042.16,7546.57,4759.68,null,7.4579999999999994E-2,5.0657000000000001E-2,7.4579999999999994E-2,5.0657000000000001E-2]
[{"$f":"1+A67","v":85},{"$f":"Y68*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4470.5535999999993},{"$f":"Z68*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA68*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8229.5692799999997},{"$f":"AB68*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,8.2355129999999999E-2,5.6802240000000004E-2,null,null,0,{"$f":"L68","v":0},null,66,0,null,null,null,null,85,0.01,0.01,null,4365.7749999999996,2042.16,7454.32,4759.68,null,8.3186999999999997E-2,5.7376000000000003E-2,8.3186999999999997E-2,5.7376000000000003E-2]
[86,{"$f":"Y69*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4415.9180800000004},{"$f":"Z69*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA69*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8129.0004000000008},{"$f":"AB69*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,9.1838705700000009E-2,6.4591153700000001E-2,null,null,0,0,null,67,0,null,null,null,null,86,9.9000000000000008E-3,{"$f":"V69","v":9.9000000000000008E-3},null,4312.42,2042.16,7363.2250000000004,4759.68,null,9.2757000000000006E-2,6.5237000000000003E-2,9.2757000000000006E-2,6.5237000000000003E-2]
[87,{"$f":"Y70*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4361.9788799999997},{"$f":"Z70*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA70*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":8029.6956},{"$f":"AB70*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.1023702819,7.3623853499999989E-2,null,null,0,0,null,68,0,null,null,null,null,87,9.7000000000000003E-3,9.7000000000000003E-3,null,4259.7449999999999,2042.16,7273.2749999999996,4759.68,null,0.10337300000000001,7.4344999999999994E-2,0.10337300000000001,7.4344999999999994E-2]
[88,{"$f":"Y71*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4308.7052799999992},{"$f":"Z71*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA71*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7931.6383200000009},{"$f":"AB71*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.11375239199999999,8.3732377599999991E-2,null,null,0,0,null,69,0,null,null,null,null,88,9.5999999999999992E-3,9.5999999999999992E-3,null,4207.7199999999993,2042.16,7184.4549999999999,4759.68,null,0.114855,8.4543999999999994E-2,0.114855,8.4543999999999994E-2]
[89,{"$f":"Y72*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z72*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA72*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB72*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.12630050940000001,9.5105524799999994E-2,null,null,0,0,null,70,0,null,null,null,null,89,9.4000000000000004E-3,9.4000000000000004E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.127499,9.6007999999999996E-2,0.127499,9.6007999999999996E-2]
[90,{"$f":"Y73*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z73*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA73*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB73*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.13976003040000001,0.1073641404,null,null,0,0,null,71,0,null,null,null,null,90,9.2999999999999992E-3,9.2999999999999992E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.141072,0.108372,0.141072,0.108372]
[91,{"$f":"Y74*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z74*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA74*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB74*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.15414737670000001,0.12047659469999999,null,null,0,0,null,72,0,null,null,null,null,91,9.1000000000000004E-3,9.1000000000000004E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.15556300000000001,0.121583,0.15556300000000001,0.121583]
[92,{"$f":"Y75*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z75*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA75*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB75*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.16886045399999999,0.13397130800000001,null,null,0,0,null,73,0,null,null,null,null,92,8.9999999999999993E-3,8.9999999999999993E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.17039399999999999,0.135188,0.17039399999999999,0.135188]
[93,{"$f":"Y76*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z76*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA76*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB76*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.1842274056,0.14814078720000001,null,null,0,0,null,74,0,null,null,null,null,93,8.8000000000000005E-3,8.8000000000000005E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.185863,0.14945600000000001,0.185863,0.14945600000000001]
[94,{"$f":"Y77*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z77*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA77*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB77*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.19974992389999999,0.16263565189999998,null,null,0,0,null,75,0,null,null,null,null,94,8.6999999999999994E-3,8.6999999999999994E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.20150299999999999,0.16406299999999999,0.20150299999999999,0.16406299999999999]
[95,{"$f":"Y78*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z78*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA78*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB78*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.21596357250000001,0.17795442,null,null,0,0,null,76,0,null,null,null,null,95,8.5000000000000006E-3,8.5000000000000006E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.21781500000000001,0.17948,0.21781500000000001,0.17948]
[96,{"$f":"Y79*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z79*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA79*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB79*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.23326611489999999,0.19451754139999999,null,null,0,0,null,77,0,null,null,null,null,96,8.0999999999999996E-3,8.0999999999999996E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.23517099999999999,0.196106,0.23517099999999999,0.196106]
[97,{"$f":"Y80*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z80*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA80*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB80*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.25118685280000003,0.21201779489999997,null,null,0,0,null,78,0,null,null,null,null,97,7.7000000000000002E-3,7.7000000000000002E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.25313600000000003,0.21366299999999999,0.25313600000000003,0.21366299999999999]
[98,{"$f":"Y81*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z81*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA81*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB81*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.270106132,0.23082500720000002,null,null,0,0,null,79,0,null,null,null,null,98,7.1999999999999998E-3,7.1999999999999998E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.272065,0.23249900000000001,0.272065,0.23249900000000001]
[99,{"$f":"Y82*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z82*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA82*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB82*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.28931419400000002,0.25035791039999999,null,null,0,0,null,80,0,null,null,null,null,99,6.7999999999999996E-3,6.7999999999999996E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.29129500000000003,0.25207200000000002,0.29129500000000003,0.25207200000000002]
[100,{"$f":"Y83*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z83*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA83*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB83*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.30901059360000005,0.27078779520000001,null,null,0,0,null,81,0,null,null,null,null,100,6.4000000000000003E-3,6.4000000000000003E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.31100100000000003,0.272532,0.31100100000000003,0.272532]
[101,{"$f":"Y84*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z84*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA84*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB84*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.32899710200000004,0.29186822000000001,null,null,0,0,null,82,0,null,null,null,null,101,6.0000000000000001E-3,6.0000000000000001E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.33098300000000003,0.29363,0.33098300000000003,0.29363]
[102,{"$f":"Y85*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z85*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA85*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB85*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.34934298750000004,0.31359071250000004,null,null,0,0,null,83,0,null,null,null,null,102,5.4999999999999997E-3,5.4999999999999997E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.351275,0.31532500000000002,0.351275,0.31532500000000002]
[103,{"$f":"Y86*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z86*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA86*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB86*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.36903626719999999,0.33497785550000003,null,null,0,0,null,84,0,null,null,null,null,103,5.1000000000000004E-3,5.1000000000000004E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.37092799999999998,0.33669500000000002,0.37092799999999998,0.33669500000000002]
[104,{"$f":"Y87*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z87*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA87*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB87*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.38837103649999999,0.35623080889999997,null,null,0,0,null,85,0,null,null,null,null,104,4.7000000000000002E-3,4.7000000000000002E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.39020500000000002,0.35791299999999998,0.39020500000000002,0.35791299999999998]
[105,{"$f":"Y88*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z88*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA88*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB88*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.40722636449999999,0.37718709119999999,null,null,0,0,null,86,0,null,null,null,null,105,4.3E-3,4.3E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.40898499999999999,0.37881599999999999,0.40898499999999999,0.37881599999999999]
[106,{"$f":"Y89*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z89*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA89*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB89*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.42606178939999995,0.39820504880000002,null,null,0,0,null,87,0,null,null,null,null,106,3.8E-3,3.8E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.42768699999999998,0.39972400000000002,0.42768699999999998,0.39972400000000002]
[107,{"$f":"Y90*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z90*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA90*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB90*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.4437032622,0.4181315028,null,null,0,0,null,88,0,null,null,null,null,107,3.3999999999999998E-3,3.3999999999999998E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.44521699999999997,0.41955799999999999,0.44521699999999997,0.41955799999999999]
[108,{"$f":"Y91*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z91*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA91*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB91*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.46061300299999997,0.43735000200000002,null,null,0,0,null,89,0,null,null,null,null,108,3.0000000000000001E-3,3.0000000000000001E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.46199899999999999,0.438666,0.46199899999999999,0.438666]
[109,{"$f":"Y92*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z92*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA92*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB92*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.47675819739999997,0.45576093259999995,null,null,0,0,null,90,0,null,null,null,null,109,2.5999999999999999E-3,2.5999999999999999E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.47800100000000001,0.45694899999999999,0.47800100000000001,0.45694899999999999]
[110,{"$f":"Y93*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z93*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA93*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB93*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.48652115550000002,0.47391967429999998,null,null,0,0,null,91,0,null,null,null,null,110,2.0999999999999999E-3,2.0999999999999999E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.48754500000000001,0.47491699999999998,0.48754500000000001,0.47491699999999998]
[111,{"$f":"Y94*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z94*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA94*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB94*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.4890621785,0.4890621785,null,null,0,0,null,92,0,null,null,null,null,111,1.6999999999999999E-3,1.6999999999999999E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.48989500000000002,0.48989500000000002,0.48989500000000002,0.48989500000000002]
[112,{"$f":"Y95*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z95*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA95*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB95*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.49161606720000006,0.49161606720000006,null,null,0,0,null,93,0,null,null,null,null,112,1.2999999999999999E-3,1.2999999999999999E-3,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.49225600000000003,0.49225600000000003,0.49225600000000003,0.49225600000000003]
[113,{"$f":"Y96*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z96*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA96*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB96*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.49418183569999996,0.49418183569999996,null,null,0,0,null,94,0,null,null,null,null,113,8.9999999999999998E-4,8.9999999999999998E-4,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.49462699999999998,0.49462699999999998,0.49462699999999998,0.49462699999999998]
[114,{"$f":"Y97*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z97*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA97*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB97*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.49740595800000004,0.49740595800000004,null,null,0,0,null,95,0,null,null,null,null,114,4.0000000000000002E-4,4.0000000000000002E-4,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.49760500000000002,0.49760500000000002,0.49760500000000002,0.49760500000000002]
[115,{"$f":"Y98*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z98*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA98*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB98*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.5,0.5,null,null,0,0,null,96,0,null,null,null,null,115,0,0,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.5,0.5,0.5,0.5]
[116,{"$f":"Y99*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z99*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA99*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB99*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.5,0.5,null,null,0,0,null,97,0,null,null,null,null,116,0,0,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.5,0.5,0.5,0.5]
[117,{"$f":"Y100*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z100*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA100*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB100*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.5,0.5,null,null,0,0,null,98,0,null,null,null,null,117,0,0,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.5,0.5,0.5,0.5]
[118,{"$f":"Y101*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z101*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA101*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB101*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.5,0.5,null,null,0,0,null,99,0,null,null,null,null,118,0,0,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.5,0.5,0.5,0.5]
[119,{"$f":"Y102*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z102*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA102*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB102*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,0.5,0.5,null,null,0,0,null,100,0,null,null,null,null,119,0,0,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,0.5,0.5,0.5,0.5]
[120,{"$f":"Y103*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12)), VLOOKUP(ToolYear-1,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))* VLOOKUP(ToolYear-2,Trends!$A$3:$Q$94,IF(ExFlg=0,4,12))))","v":4256.1075199999996},{"$f":"Z103*IF(ValYear=ToolYear,1,IF(ValYear=ToolYear-1,VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23)),VLOOKUP(ToolYear-1,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))*VLOOKUP(ToolYear-2,Trends!$A$3:$Z$94,IF(ExFlg=0,19,23))))","v":2097.2983199999999},{"$f":"AA103*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16)),  VLOOKUP(ToolYear -1,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))* VLOOKUP(ToolYear -2,Trends!$A$3:$Q$94,IF(ExFlg=0,8,16))))","v":7834.8064800000002},{"$f":"AB103*IF(ValYear = ToolYear,1, IF(ValYear=ToolYear-1, VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25)), VLOOKUP(ToolYear -1,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))*VLOOKUP(ToolYear -2,Trends!$A$3:$Z$94,IF(ExFlg=0,21,25))))","v":5502.1900800000003},1,1,1,1,null,null,0,0,null,101,0,null,null,null,null,120,0,0,null,4156.3549999999996,2042.16,7096.7449999999999,4759.68,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,0]

{"sheet":"Trends","index":9,"n_rows":94,"n_cols":28,"rows_kept":94,"cut":false,"hidden":true,"merged":[[0,22,0,25],[1,22,1,23],[1,24,1,25],[0,1,0,8],[0,9,0,16],[0,18,0,21],[1,18,1,19],[1,20,1,21],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,15,1,16],[1,13,1,14],[1,11,1,12]]}
["Beginning of ","Costs w/o Excise Tax",null,null,null,null,null,null,null,"Costs w/ Excise Tax",null,null,null,null,null,null,null,null,"Premiums w/o Excise Tax",null,null,null,"Premiums w/ Excise Tax"]
["Year","Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,"Insured Non-Med",null,"Insured Medicare",null,"UMP Non-Med",null,"UMP Medicare",null,null,"Insured Medicare",null,"UMP Medicare",null,"Insured Medicare",null,"UMP Medicare"]
[1950,1.038,null,1.038,null,1.038,null,1.038,null,{"$f":"B3","v":1.038},null,{"$f":"D3","v":1.038},null,{"$f":"F3","v":1.038},null,{"$f":"H3","v":1.038},null,null,1.038,null,1.038,null,{"$f":"S3","v":1.038},null,{"$f":"U3","v":1.038},null,null,"Sources"]
[2022,1.048,null,1.024,null,1.056,null,1.1040000000000001,null,{"$f":"B4","v":1.048},null,{"$f":"D4","v":1.024},null,{"$f":"F4","v":1.056},null,{"$f":"H4","v":1.1040000000000001},null,null,1.0269999999999999,null,1.1559999999999999,null,{"$f":"S4","v":1.0269999999999999},null,{"$f":"U4","v":1.1559999999999999},null,null,"Premiums/Costs/Trends"]
[{"$f":"1+A4","v":2023},1.052,null,1.0509999999999999,null,1.0580000000000001,null,1.0760000000000001,null,1.052,null,1.0509999999999999,null,1.0580000000000001,null,1.0760000000000001,null,null,1.0609999999999999,null,1.111,null,1.0609999999999999,null,1.111]
[2024,1.05,null,1.0489999999999999,null,1.0569999999999999,null,1.0780000000000001,null,1.05,null,1.0489999999999999,null,1.0569999999999999,null,1.0780000000000001,null,null,1.0780000000000001,null,1.101,null,1.0780000000000001,null,1.101]
[2025,1.0489999999999999,null,1.048,null,1.05,null,1.0489999999999999,null,1.0489999999999999,null,1.048,null,1.05,null,1.0489999999999999,null,null,1.0509999999999999,null,1.052,null,1.0509999999999999,null,1.052]
[2026,1.048,null,1.0469999999999999,null,1.0489999999999999,null,1.048,null,1.048,null,1.0469999999999999,null,1.0489999999999999,null,1.048,null,null,1.05,null,1.0509999999999999,null,1.05,null,1.0509999999999999]
[2027,1.0469999999999999,null,1.046,null,1.048,null,1.0469999999999999,null,1.0469999999999999,null,1.046,null,1.048,null,1.0469999999999999,null,null,1.0489999999999999,null,1.05,null,1.0489999999999999,null,1.05]
[2028,1.046,null,1.0449999999999999,null,1.0469999999999999,null,1.046,null,1.046,null,1.0449999999999999,null,1.0469999999999999,null,1.046,null,null,1.048,null,1.0489999999999999,null,1.048,null,1.0489999999999999]
[2029,1.0449999999999999,null,1.044,null,1.046,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.046,null,1.0449999999999999,null,null,1.0469999999999999,null,1.048,null,1.0469999999999999,null,1.048]
[2030,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0469999999999999,null,1.048,null,1.0469999999999999,null,1.048]
[2031,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,1.046]
[2032,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,1.046]
[2033,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,1.046]
[2034,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,1.046]
[2035,1.0449999999999999,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,null,1.046,null,1.046,null,1.046,null,1.046]
[2036,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.044,null,1.0449999999999999,null,1.0449999999999999,null,null,1.0449999999999999,null,1.046,null,1.0449999999999999,null,1.046]
[2037,1.044,null,1.044,null,1.0449999999999999,null,1.044,null,1.044,null,1.044,null,1.0449999999999999,null,1.044,null,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999,null,1.0449999999999999]
[2038,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,1.044,null,1.0429999999999999,null,{"$f":"F20","v":1.044},null,1.044,null,null,1.044,null,1.0449999999999999,null,1.044,null,1.0449999999999999]
[2039,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,null,1.044,null,1.0449999999999999,null,1.044,null,1.0449999999999999]
[2040,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,null,1.044,null,1.0449999999999999,null,1.044,null,1.0449999999999999]
[2041,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,null,1.044,null,1.0449999999999999,null,1.044,null,1.0449999999999999]
[2042,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,1.044,null,1.0429999999999999,null,1.044,null,1.044,null,null,1.044,null,1.0449999999999999,null,1.044,null,1.0449999999999999]
[2043,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.044,null,null,1.044,null,1.0449999999999999,null,1.044,null,1.0449999999999999]
[2044,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2045,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2046,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2047,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2048,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2049,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2050,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2051,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2052,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2053,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2054,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2055,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.044,null,1.044,null,1.044,null,1.044]
[2056,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2057,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2058,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2059,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2060,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.044,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2061,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2062,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2063,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999]
[2064,1.0429999999999999,null,1.042,null,1.0429999999999999,null,1.0429999999999999,null,1.0429999999999999,null,1.042,null,1.0429999999999999,null,1.0429999999999999,null,null,1.042,null,1.0429999999999999,null,1.042,null,1.0429999999999999]
[2065,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,1.042,null,null,1.042,null,1.042,null,1.042,null,1.042]
[2066,1.042,null,1.0409999999999999,null,1.042,null,1.042,null,1.042,null,1.0409999999999999,null,1.042,null,1.042,null,null,1.0409999999999999,null,1.042,null,1.0409999999999999,null,1.042]
[2067,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999,null,1.0409999999999999]
[2068,1.04,null,1.04,null,1.0409999999999999,null,1.0409999999999999,null,1.04,null,1.04,null,1.0409999999999999,null,1.0409999999999999,null,null,1.04,null,1.0409999999999999,null,1.04,null,1.0409999999999999]
[2069,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,1.04,null,null,1.04,null,1.04,null,1.04,null,1.04]
[2070,1.0389999999999999,null,1.0389999999999999,null,1.04,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.04,null,1.0389999999999999,null,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999]
[2071,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999,null,1.0389999999999999]
[2072,1.038,null,1.038,null,1.0389999999999999,null,1.038,null,1.038,null,1.038,null,1.0389999999999999,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2073,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2074,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2075,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2076,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2077,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2078,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2079,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2080,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2081,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2082,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2083,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2084,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2085,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2086,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,{"$f":"B68","v":1.038},null,{"$f":"D68","v":1.0369999999999999},null,{"$f":"F68","v":1.038},null,{"$f":"H68","v":1.038},null,null,1.0369999999999999,null,1.038,null,{"$f":"S68","v":1.0369999999999999},null,{"$f":"U68","v":1.038}]
[{"$f":"1+A68","v":2087},1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2088,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2089,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2090,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2091,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2092,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2093,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2094,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2095,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2096,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,1.038,null,1.0369999999999999,null,1.038,null,1.038,null,null,1.0369999999999999,null,1.038,null,1.0369999999999999,null,1.038]
[2097,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2098,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2099,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2100,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2101,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2102,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2103,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2104,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2105,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2106,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2107,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2108,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2109,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2110,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2111,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]
[2112,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,1.038,null,null,1.038,null,1.038,null,1.038,null,1.038]